Valuation Havells India Limited Bombay S.E.

Stocks

Market Closed - Bombay S.E. 03:32:26 24/08/2026 pm IST			5-day change	1st Jan Change
1,268.00 ^INR	+0.24%		-2.31%	-11.06%

17/08	Indian wiring firm says factory reopened after submitting evidence against child labour allegations	RE
14/08	Indian electronics firm Eureka investigating findings of child labour at supplier	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	7,21,846	7,44,607	9,49,566	9,58,531	7,46,812	7,96,062	-	-
Change	-	3.15%	27.53%	0.94%	-22.09%	6.59%	-	-
Enterprise Value (EV) ¹	7,00,442	7,63,226	9,22,443	9,28,191	7,25,954	7,70,854	7,65,428	7,56,731
Change	-	8.96%	20.86%	0.62%	-21.79%	6.18%	-0.7%	-1.14%
P/E	60.4x	69.3x	74.6x	64.4x	43.8x	47x	38.6x	33.4x
PBR	12.1x	11.3x	12.8x	11.5x	7.88x	7.58x	6.76x	6.03x
PEG	-	-6.9x	4.1x	3.8x	3x	-65.79x	1.8x	2.2x
Capitalization / Revenue	5.2x	4.41x	5.12x	4.41x	3.32x	3.05x	2.68x	2.38x
EV / Revenue	5.04x	4.52x	4.97x	4.27x	3.23x	2.96x	2.58x	2.26x
EV / EBITDA	39.9x	47.6x	50x	43.2x	32.8x	30.3x	25x	21.7x
EV / EBIT	46.8x	58.4x	61.2x	53x	40.7x	37.7x	30.5x	26x
EV / FCF	47.1x	-3,314x	78.6x	115x	710x	81.7x	52.9x	42.8x
FCF Yield	2.12%	-0.03%	1.27%	0.87%	0.14%	1.22%	1.89%	2.34%
Dividend per Share ²	7.5	7.5	9	10	10	11	12.53	14.71
Rate of return	0.65%	0.63%	0.59%	0.65%	0.84%	0.87%	0.99%	1.16%
EPS ²	19.08	17.16	20.32	23.74	27.18	26.99	32.87	37.94
Distribution rate	39.3%	43.7%	44.3%	42.1%	36.8%	40.8%	38.1%	38.8%
Net sales ¹	1,38,885	1,68,684	1,85,499	2,17,458	2,24,656	2,60,716	2,96,678	3,35,163
EBITDA ¹	17,576	16,030	18,453	21,486	22,133	25,413	30,569	34,932
EBIT ¹	14,968	13,068	15,068	17,499	17,842	20,424	25,082	29,087
Net income ¹	11,947	10,750	12,732	14,888	17,054	16,845	20,561	23,869
Net Debt ¹	-21,403	18,619	-27,123	-30,340	-20,858	-25,208	-30,634	-39,331
Reference price ²	1,152.55	1,188.50	1,515.00	1,528.90	1,190.60	1,268.50	1,268.50	1,268.50
Nbr of stocks (in thousands)	6,26,303	6,26,510	6,26,776	6,26,942	6,27,257	6,27,562	-	-
Announcement Date	04/05/22	03/05/23	30/04/24	22/04/25	22/04/26	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	18.87x	2.5x	11.23x	2.71%	27TCr
SIEMENS AG	26.06x	3.06x	16.68x	2.01%	25TCr
SCHNEIDER ELECTRIC SE	31.33x	4.02x	18.54x	1.56%	19TCr
EATON CORPORATION PLC	37.8x	5.52x	23.56x	1.02%	16TCr
DELTA ELECTRONICS, INC.	42.6x	5.72x	25.49x	1%	14TCr
VERTIV HOLDINGS CO.	43.36x	7.13x	28.73x	0.1%	10TCr
DELTA ELECTRONICS (THAILAND)	91.2x	11.63x	64.73x	0.35%	9.85TCr
EMERSON ELECTRIC CO.	32.18x	5.2x	18.06x	1.4%	8.77TCr
FUJIKURA LTD.	30.48x	5.37x	19.99x	1.28%	5.5TCr
Average	39.32x	5.57x	25.22x	1.27%	15.19TCr
Weighted average by Cap.	35.04x	4.80x	22.17x	1.53%