Valuation Hindustan Aeronautics Limited

Equities

Market Closed - NSE India S.E. Other stock markets 04:35:07 13/05/2026 pm IST			5-day change	1st Jan Change
4,618.50 ^INR	+1.01%		+0.18%	+5.24%

05/05	Takyon Networks Bags Work Order Worth INR8 Million from Hindustan Aeronautics	MT
05/05	Takyon Networks receives 8.30 rupees million order from Hindustan Aeronautics for active network components	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	3,32,699	4,96,532	9,13,246	22,25,014	27,93,774	30,88,737	-	-
Change	-	49.24%	83.92%	143.64%	25.56%	10.56%	-	-
Enterprise Value (EV) ¹	3,32,699	3,53,096	7,10,184	19,60,796	24,12,067	25,55,471	24,99,435	24,56,484
Change	-	6.13%	101.13%	176.1%	23.01%	5.95%	-2.19%	-1.72%
P/E ratio	10.3x	9.76x	15.7x	29.3x	33.6x	35.8x	31.5x	27.5x
PBR	2.17x	2.58x	3.89x	7.66x	8.02x	7.66x	6.64x	5.75x
PEG	-	0.2x	1.1x	1x	3.54x	9.56x	2.3x	1.9x
Capitalization / Revenue	1.46x	2.02x	3.39x	7.32x	9.02x	9.22x	7.8x	6.71x
EV / Revenue	1.46x	1.43x	2.64x	6.45x	7.79x	7.63x	6.31x	5.33x
EV / EBITDA	6.22x	6.52x	10.7x	20.1x	25.1x	26.5x	22.4x	19.1x
EV / EBIT	7.98x	8.21x	14.6x	23.5x	29.2x	32.1x	27x	23.2x
EV / FCF	2.29x	3.82x	10.1x	30.3x	20.3x	328x	27.3x	27x
FCF Yield	43.6%	26.2%	9.93%	3.3%	4.93%	0.31%	3.66%	3.71%
Dividend per Share ²	15	25	20	35	23	42.51	46.62	51.52
Rate of return	3.02%	3.37%	1.46%	1.05%	0.55%	0.92%	1.01%	1.12%
EPS ²	48.34	76.06	86.9	113.6	124.4	129	146.6	168.1
Distribution rate	31%	32.9%	23%	30.8%	18.5%	32.9%	31.8%	30.6%
Net sales ¹	2,27,546	2,46,202	2,69,278	3,03,808	3,09,809	3,34,940	3,96,160	4,60,478
EBITDA ¹	53,469	54,128	66,630	97,389	96,216	96,412	1,11,614	1,28,945
EBIT ¹	41,693	43,030	48,790	83,325	82,574	79,583	92,700	1,05,723
Net income ¹	32,330	50,865	58,112	75,950	83,168	86,621	98,248	1,12,743
Net Debt ¹	-	-1,43,436	-2,03,062	-2,64,218	-3,81,708	-5,33,266	-5,89,303	-6,32,253
Reference price ²	497.48	742.45	1,365.55	3,327.00	4,177.45	4,618.50	4,618.50	4,618.50
Nbr of stocks (in thousands)	6,68,775	6,68,775	6,68,775	6,68,775	6,68,775	6,68,775	-	-
Announcement Date	28/06/21	13/05/22	12/05/23	16/05/24	14/05/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HINDUSTAN AERONAUTICS LIMITED	35.44x	7.54x	26.19x	0.93%	3.19TCr
GE AEROSPACE	36.93x	6.56x	27.17x	0.61%	31TCr
RTX CORPORATION	31.18x	2.85x	16.94x	1.6%	24TCr
ROLLS-ROYCE HOLDINGS PLC	31.69x	4.24x	19.36x	1.03%	13TCr
GENERAL DYNAMICS CORPORATION	20.81x	1.75x	14.37x	1.84%	9.36TCr
BAE SYSTEMS PLC	24.62x	1.89x	13.47x	2.05%	7.77TCr
NORTHROP GRUMMAN CORPORATION	19.97x	2x	14.18x	1.74%	7.93TCr
ROCKET LAB CORPORATION	-438.69x	74.05x	-1253.27x	-.--%	6.8TCr
RHEINMETALL AG	32.46x	3.63x	16.3x	1.37%	6.34TCr
L3HARRIS TECHNOLOGIES, INC.	26.62x	2.82x	15.67x	1.6%	5.77TCr
Average	-17.90x	10.73x	-108.96x	1.28%	11.56TCr
Weighted average by Cap.	3.03x	8.16x	-55.28x	1.2%