Valuation Rallis India Limited

Equities

Market Closed - NSE India S.E. Other stock markets 05:27:37 19/01/2026 pm IST			5-day change	1st Jan Change
240.45 ^INR	-1.56%		-5.39%	-14.12%

07/01	Rallis India Limited Announces Resignation of Amol Jadhav as Head - Environment, Health, Safety & Sustainability, Senior Management Personnel, Effective January 7, 2026	CI
30/12	Rallis India Limited Appoints Devender Kumar as Head Research & Development, Designate ? Seeds Division, Effective January 2, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	49,162	46,293	37,513	48,714	41,671	46,760	-	-
Change	-	-5.83%	-18.97%	29.86%	-14.46%	12.21%	-	-
Enterprise Value (EV) ¹	46,526	44,154	38,090	48,404	37,911	42,081	40,871	39,247
Change	-	-5.1%	-13.73%	27.08%	-21.68%	11%	-2.88%	-3.97%
P/E ratio	21.5x	28.2x	40.8x	32.9x	33.3x	22.8x	18.8x	15.6x
PBR	3.07x	2.73x	2.17x	2.66x	2.19x	2.3x	2.11x	1.93x
PEG	-	-1x	-0.9x	0.5x	-2.1x	0.4x	0.9x	0.8x
Capitalization / Revenue	2.02x	1.78x	1.26x	1.84x	1.56x	1.62x	1.44x	1.3x
EV / Revenue	1.92x	1.7x	1.28x	1.83x	1.42x	1.46x	1.26x	1.09x
EV / EBITDA	14.4x	16.1x	17.4x	15.5x	13.3x	11.8x	9.61x	7.97x
EV / EBIT	18x	22.1x	30x	24.4x	22.8x	18.5x	14.1x	11.3x
EV / FCF	62.9x	-230x	132x	25.9x	17.2x	24x	22.9x	18.2x
FCF Yield	1.59%	-0.43%	0.76%	3.86%	5.83%	4.17%	4.36%	5.5%
Dividend per Share ²	3	3	2.5	2.5	2.5	2.891	3.472	3.852
Rate of return	1.19%	1.26%	1.3%	1%	1.17%	1.2%	1.44%	1.6%
EPS ²	11.75	8.44	4.73	7.61	6.43	10.53	12.77	15.37
Distribution rate	25.5%	35.5%	52.9%	32.9%	38.9%	27.5%	27.2%	25.1%
Net sales ¹	24,294	26,039	29,670	26,480	26,630	28,918	32,406	35,992
EBITDA ¹	3,229	2,741	2,183	3,120	2,860	3,568	4,253	4,923
EBIT ¹	2,588	1,998	1,270	1,980	1,660	2,276	2,903	3,475
Net income ¹	2,286	1,642	919.4	1,480	1,250	2,051	2,502	3,011
Net Debt ¹	-2,636	-2,140	577.4	-310	-3,760	-4,679	-5,889	-7,513
Reference price ²	252.80	238.05	192.90	250.50	214.28	240.45	240.45	240.45
Nbr of stocks (in thousands)	1,94,469	1,94,469	1,94,469	1,94,469	1,94,469	1,94,469	-	-
Announcement Date	22/04/21	21/04/22	25/04/23	22/04/24	23/04/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
RALLIS INDIA LIMITED	23.2x	1.48x	12x	1.18%	52Cr
JIANGSU YANGNONG CHEMICAL CO., LTD.	20.43x	2.38x	11.22x	1.22%	396.95Cr
SHANDONG WEIFANG RAINBOW CHEMICAL CO., LTD	17.89x	-	-	1.56%	283.5Cr
ZHEJIANG XINAN CHEMICAL INDUSTRIAL GROUP CO.,LTD	51.79x	-	-	0.69%	243.26Cr
ADAMA LTD.	28.25x	0.62x	4.57x	0.18%	181.21Cr
LIER CHEMICAL CO.,LTD.	25.45x	-	-	1.86%	171.04Cr
SHENZHEN NOPOSION CROP SCIENCE CO., LTD.	12.91x	-	-	4.42%	160.6Cr
ANHUI GUANGXIN AGROCHEMICAL CO., LTD.	15.09x	-	-	2.66%	157.02Cr
NANTONG JIANGSHAN AGROCHEMICAL & CHEMICALS CO.,LTD.	20.38x	-	-	2.82%	149.25Cr
Average	23.93x	1.49x	9.26x	1.84%	199.47Cr
Weighted average by Cap.	24.48x	1.80x	9.37x	1.7%