Valuation Linde India Limited

Equities

Market Closed - Bombay S.E. Other stock markets 03:30:48 17/07/2025 pm IST			5-day change	1st Jan Change
6,728.00 ^INR	-0.40%		-0.52%	+12.20%

23/05	Linde India Limited Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2025	CI
02/05	India's Odisha State Government Tata Steel To Enhance Crude Steel Capacity From Proposed 6.5 Mtpa To 7.1 Mtpa With Additional Investment Of 7 Billion Rupees, Creating 375 Jobs	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	41,542	1,53,559	3,22,895	3,43,815	5,46,540	5,73,792	-	-
Change	-	269.65%	110.27%	6.48%	58.96%	4.99%	-	-
Enterprise Value (EV)	41,542	1,43,679	3,22,895	3,43,815	5,46,540	5,73,792	5,73,792	5,73,792
Change	-	245.86%	124.73%	6.48%	58.96%	4.99%	0%	0%
P/E ratio	27.5x	-	73.6x	63.9x	126x	117x	99.3x	69.2x
PBR	1.86x	-	-	10.9x	15.8x	14x	13.6x	11.7x
PEG	-	-	-	2.8x	-6.5x	24.51x	3.9x	1.6x
Capitalization / Revenue	2.82x	7.27x	12.9x	11x	19.7x	21.4x	18.6x	14.1x
EV / Revenue	0x	0x	0x	0x	0x	21.5x	18.6x	14.1x
EV / EBITDA	0x	0x	0x	0x	0x	74.1x	59x	42.6x
EV / EBIT	0x	0x	0x	0x	0x	104x	79.8x	54.7x
EV / FCF	0x	0x	-	0x	-0x	-89.3x	-200x	86.4x
FCF Yield	7.12%	2.94%	-	0.77%	-0.25%	-1.4%	-0.5%	1.16%
Dividend per Share ²	3	-	-	12	20	12	15	15
Rate of return	0.62%	-	-	0.3%	0.31%	0.19%	0.22%	0.22%
EPS ²	17.72	-	51.45	63.09	50.9	53.33	67.75	97.2
Distribution rate	16.9%	-	-	19%	39.3%	22.5%	22.1%	15.4%
Net sales ¹	14,711	21,120	25,053	31,355	27,687	24,854	30,888	40,566
EBITDA ¹	3,766	5,466	5,785	7,642	7,023	7,651	9,726	13,464
EBIT ¹	2,006	3,652	3,914	5,113	5,014	5,513	7,189	10,498
Net income ¹	1,511	5,072	4,388	5,381	4,341	4,548	5,778	8,292
Net Debt	-	-9,880	-	-	-	-	-	-
Reference price ²	487.10	1,800.55	3,786.10	4,031.40	6,408.45	6,728.00	6,728.00	6,728.00
Nbr of stocks (in thousands)	85,284	85,284	85,284	85,284	85,284	85,284	-	-
Announcement Date	01/03/21	24/02/22	13/02/23	23/05/23	28/05/24	23/05/25	-	-

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.($)
LINDE INDIA LIMITED	125.4x	-	-	0.2%	671.33Cr
LINDE PLC	31.21x	6.99x	17.76x	1.3%	22TCr
AIR PRODUCTS & CHEMICALS, INC.	198.06x	6.58x	15.7x	2.48%	6.43TCr
NIPPON SANSO HOLDINGS CORPORATION	19.43x	2.32x	9.69x	1.02%	1.6TCr
SOL S.P.A.	24.38x	2.72x	11.23x	0.97%	498.18Cr
AIR WATER INC.	9.25x	0.75x	6.33x	3.61%	334.98Cr
HANGZHOU OXYGEN PLANT GROUP CO.,LTD.	19.2x	1.64x	9.52x	1.62%	301Cr
JIANGSU NATA OPTO-ELECTRONIC MATERIAL CO., LTD.	59.18x	-	-	0.32%	298.54Cr
PERIC SPECIAL GASES CO., LTD.	40.77x	-	-	-	217.92Cr
GUANGZHOU GUANGGANG GASES & ENERGY CO.,LTD.	35.16x	5.25x	17.95x	0.81%	181.65Cr
Average	56.20x	3.75x	12.60x	1.37%	3.22TCr
Weighted average by Cap.	65.85x	6.47x	16.61x	1.51%