Valuation Solar Industries India Limited

Equities

Market Closed - NSE India S.E. Other stock markets 04:35:10 14/05/2026 pm IST			5-day change	1st Jan Change
16,665.00 ^INR	+5.56%		+5.88%	+36.02%

06/05	Solar Industries India Limited Announces Resignation of Kirit Ramesh Kamdar as Additional, Non-Executive Independent Director, Effective May 6, 2026	CI
09/02	Solar Industries India Fully Redeems Commercial Paper Worth INR500 Million	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,16,067	2,53,055	3,43,184	7,94,661	10,17,470	15,08,017	-	-
Change	-	118.03%	35.62%	131.56%	28.04%	48.21%	-	-
Enterprise Value (EV) ¹	1,16,067	2,53,055	3,43,184	7,94,661	10,17,470	15,20,627	15,30,816	15,34,242
Change	-	118.03%	35.62%	131.56%	28.04%	49.45%	0.67%	0.22%
P/E ratio	42x	57.3x	45.3x	95.1x	84.1x	89.6x	71.9x	56.7x
PBR	7.35x	13.2x	13.1x	24x	23.2x	25.1x	18.7x	14.1x
PEG	-	1x	0.6x	9.1x	1.9x	2.3x	2.9x	2.1x
Capitalization / Revenue	4.61x	6.41x	4.96x	13.1x	13.5x	15.4x	12.2x	9.92x
EV / Revenue	4.61x	6.41x	4.96x	13.1x	13.5x	15.5x	12.4x	10.1x
EV / EBITDA	22.6x	33.9x	26.6x	58x	51.9x	58.4x	45.7x	36.9x
EV / EBIT	27.6x	39.7x	29.6x	64.8x	57.2x	64.4x	50.4x	41.4x
EV / FCF	127x	2,443x	193x	93.9x	69.6x	-207x	-3,149x	176x
FCF Yield	0.79%	0.04%	0.52%	1.06%	1.44%	-0.48%	-0.03%	0.57%
Dividend per Share ²	6	7.5	8	8.5	10	11.82	13.83	16.83
Rate of return	0.47%	0.27%	0.21%	0.1%	0.09%	0.07%	0.08%	0.1%
EPS ²	30.54	48.77	83.68	92.38	133.6	185.9	231.9	293.7
Distribution rate	19.6%	15.4%	9.56%	9.2%	7.48%	6.36%	5.97%	5.73%
Net sales ¹	25,156	39,476	69,225	60,695	75,403	97,887	1,23,371	1,52,053
EBITDA ¹	5,146	7,473	12,889	13,692	19,604	26,020	33,487	41,596
EBIT ¹	4,211	6,380	11,607	12,258	17,789	23,630	30,401	37,045
Net income ¹	2,764	4,413	7,572	8,359	12,094	16,816	21,062	26,736
Net Debt ¹	-	-	-	-	-	12,611	22,799	26,225
Reference price ²	1,282.65	2,796.50	3,792.50	8,781.75	11,244.00	16,665.00	16,665.00	16,665.00
Nbr of stocks (in thousands)	90,490	90,490	90,490	90,490	90,490	90,490	-	-
Announcement Date	27/05/21	04/05/22	03/05/23	16/05/24	20/05/25	-	-	-

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.($)
SOLAR INDUSTRIES INDIA LIMITED	84.9x	14.72x	55.39x	0.07%	1.49TCr
AIR LIQUIDE	25.65x	4.01x	12.94x	2.15%	12TCr
SABIC	35.21x	1.48x	9.31x	5.44%	4.92TCr
WANHUA CHEMICAL GROUP CO., LTD.	14.62x	1.35x	7.5x	2.17%	3.84TCr
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	13.25x	3.79x	9.32x	3.38%	3.05TCr
PT CHANDRA ASRI PACIFIC TBK	-604.02x	3.57x	99.72x	-	2.13TCr
GANFENG LITHIUM GROUP CO., LTD.	25.02x	3.55x	14.54x	0.45%	2.45TCr
LYONDELLBASELL INDUSTRIES N.V.	7.35x	0.94x	5.71x	3.74%	2.38TCr
HENGLI PETROCHEMICAL CO.,LTD.	13.97x	1.03x	8.79x	2.75%	2.34TCr
NAN YA PLASTICS CORPORATION	13.81x	2.67x	19.65x	5.04%	2.18TCr
Average	-37.02x	3.71x	24.29x	2.8%	3.67TCr
Weighted average by Cap.	-11.95x	3.29x	18.10x	2.85%