Valuation Hindustan Petroleum Corporation Limited

Equities

HINDPETRO

INE094A01015

Oil & Gas Refining and Marketing

Market Closed - NSE India S.E. Other stock markets 04:35:03 08/05/2026 pm IST			5-day change	1st Jan Change
387.00 ^INR	-2.40%		+3.32%	-22.45%

06/05	India's HPCL buys 2 million barrels of Oman crude, traders say	RE
04/05	India has no plans for financial support for fuel retailers, official says	RE

Company Valuation: Hindustan Petroleum Corporation Limited

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	3,40,472	3,53,700	3,35,912	6,74,733	7,66,761	8,23,467	-	-
Change	-	3.89%	-5.03%	100.87%	13.64%	7.4%	-	-
Enterprise Value (EV) ¹	7,02,815	7,64,581	9,58,889	12,60,577	14,07,046	13,58,661	13,82,502	13,62,126
Change	-	8.79%	25.41%	31.46%	11.62%	-3.44%	1.75%	-1.47%
P/E ratio	3.32x	5.99x	-3.74x	4.59x	10.4x	5.37x	6.23x	7.73x
PBR	0.94x	0.99x	1.21x	1.64x	1.67x	1.45x	1.3x	1.17x
PEG	-	-0.2x	0x	-0x	-0.2x	0x	-0.4x	-0.4x
Capitalization / Revenue	0.15x	0.1x	0.07x	0.16x	0.18x	0.2x	0.18x	0.17x
EV / Revenue	0.3x	0.22x	0.21x	0.29x	0.32x	0.33x	0.29x	0.29x
EV / EBITDA	4.41x	7.51x	-12.7x	5.07x	8.47x	5.12x	6.28x	5.9x
EV / EBIT	5.68x	9.65x	-8.09x	6.54x	13.4x	6.88x	8.6x	8.79x
EV / FCF	10.8x	15.9x	-7.76x	8.88x	26x	13.7x	12.8x	17.1x
FCF Yield	9.23%	6.29%	-12.9%	11.3%	3.85%	7.27%	7.82%	5.85%
Dividend per Share ²	15.17	9.333	9.333	21	10.5	25.43	24.47	21.89
Rate of return	9.7%	5.2%	5.91%	6.62%	2.91%	6.57%	6.32%	5.66%
EPS ²	47.05	29.96	-42.17	69.05	34.61	72.08	62.09	50.07
Distribution rate	32.2%	31.2%	-22.1%	30.4%	30.3%	35.3%	39.4%	43.7%
Net sales ¹	23,29,968	34,96,829	46,61,924	43,35,249	43,37,281	41,63,599	46,92,049	47,58,649
EBITDA ¹	1,59,254	1,01,759	-75,222	2,48,390	1,66,060	2,65,539	2,20,279	2,30,925
EBIT ¹	1,23,728	79,213	-1,18,522	1,92,866	1,05,159	1,97,518	1,60,764	1,55,014
Net income ¹	1,06,639	63,826	-89,740	1,46,938	73,649	1,51,829	1,31,107	1,06,886
Net Debt ¹	3,62,343	4,10,881	6,22,976	5,85,845	6,40,285	5,35,194	5,59,035	5,38,658
Reference price ²	156.33	179.57	157.87	317.10	360.35	387.00	387.00	387.00
Nbr of stocks (in thousands)	21,77,861	19,69,740	21,27,823	21,27,823	21,27,823	21,27,823	-	-
Announcement Date	20/05/21	19/05/22	12/05/23	09/05/24	06/05/25	-	-	-

¹INR in Million²INR

Estimates

P/E ratio, Detailed evolution

Sector Comparison:

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 PETROLEUM CORPORATION LIMITED	5.37x	0.33x	5.12x	6.57%	871.92Cr
EXXON MOBIL CORPORATION	13.48x	1.59x	6.94x	2.87%	60TCr
RELIANCE INDUSTRIES LTD	23.28x	2.16x	11.82x	0.43%	21TCr
BP PLC	8.09x	0.57x	2.88x	4.69%	11TCr
CHINA PETROLEUM & CHEMICAL CORPORATION	11.46x	0.3x	4.86x	6.31%	8.86TCr
SUNCOR ENERGY INC.	9.56x	1.71x	4.9x	2.78%	7.55TCr
VALERO ENERGY CORPORATION	8.3x	0.57x	5.67x	1.99%	7.16TCr
MARATHON PETROLEUM CORPORATION	8.47x	0.7x	6.07x	1.67%	7.15TCr
PHILLIPS 66	9.27x	0.57x	7.14x	2.94%	6.88TCr
IMPERIAL OIL LIMITED	12.31x	1.49x	7.98x	1.99%	6.14TCr
Average	10.96x	1.00x	6.34x	3.22%	13.64TCr
Weighted average by Cap.	13.31x	1.35x	7.02x	2.75%