Valuation Surya Roshni Limited Bombay S.E.

Stocks

Market Closed - Bombay S.E. Other stock markets 03:32:23 06/08/2026 pm IST			5-day change	1st Jan Change
250.75 ^INR	+1.64%		+4.72%	-8.90%

14/07	ICRA Keeps A1+ Rating on Surya Roshni's Bank Facilities	MT
10/07	Surya Roshni Limited Receives Export Order From North America Amounted To USD 2.96 Million (INR 282.1 Million)	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	18,766	22,045	35,086	54,617	53,037	54,551	-	-
Change	-	17.48%	59.15%	55.67%	-2.89%	2.85%	-	-
Enterprise Value (EV)	18,766	27,968	39,257	54,699	53,037	54,551	54,551	54,551
Change	-	49.04%	40.36%	39.34%	-3.04%	2.85%	0%	0%
P/E	-	11x	10.7x	16.8x	15.3x	14.3x	14x	11.5x
PBR	-	1.43x	1.9x	2.55x	2.16x	1.55x	1.84x	1.63x
PEG	-	-	0.2x	-8.77x	2.57x	-0.8x	1x	0.5x
Capitalization / Revenue	0.34x	0.29x	0.44x	0.7x	0.71x	0.54x	0.62x	0.57x
EV / Revenue	0x	0x	0x	0x	0x	0.69x	0.62x	0.57x
EV / EBITDA	-	0x	0x	0x	0x	9.56x	8.21x	6.95x
EV / EBIT	-	0x	0x	0x	0x	12.5x	10.5x	8.7x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	3	5	3.5	4
Rate of return	-	-	-	-	1.23%	2.66%	1.4%	1.6%
EPS ²	-	9.4	15.4	15.11	16.01	13.12	17.9	21.8
Distribution rate	-	-	-	-	18.7%	38.1%	19.6%	18.3%
Net sales ¹	55,544	77,301	79,960	78,085	74,352	75,398	87,416	95,767
EBITDA ¹	-	4,425	6,140	5,721	5,792	4,873	6,644	7,853
EBIT ¹	-	3,341	4,986	4,549	1,713	3,573	5,205	6,269
Net income ¹	-	2,046	3,353	3,289	3,484	2,856	3,877	4,706
Net Debt	-	5,923	4,171	82	-	-	-	-
Reference price ²	86.22	103.36	164.48	254.10	244.37	250.73	250.73	250.73
Nbr of stocks (in thousands)	2,17,636	2,13,280	2,13,320	2,14,941	2,17,036	2,17,568	-	-
Announcement Date	25/05/21	19/05/22	27/04/23	14/05/24	14/05/25	25/05/26	-	-

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.($)
JSW STEEL LIMITED	21.71x	1.89x	10.45x	0.53%	3.41TCr
BAOSHAN IRON & STEEL CO., LTD.	11.94x	0.45x	4.38x	4.6%	1.86TCr
JINDAL STEEL & POWER LIMITED	31.44x	2.44x	13.82x	0.21%	1.19TCr
BHARAT FORGE LIMITED	59.42x	5.5x	30.08x	0.45%	1.1TCr
BLUESCOPE STEEL LIMITED	17.72x	0.96x	8.05x	5.31%	1.07TCr
CITIC PACIFIC SPECIAL STEEL GROUP CO., LTD	10.49x	-	-	-	1.06TCr
TERNIUM S.A.	10.28x	0.62x	4.48x	4.73%	1.05TCr
CHINA STEEL CORPORATION	81x	1.43x	13.69x	1.11%	891.22Cr
Average	30.50x	1.90x	12.14x	2.42%	1.46TCr
Weighted average by Cap.	26.83x	1.82x	11.24x	2.15%