|
Market Closed -
Bombay S.E.
03:57:10 28/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 535.50 INR | +3.47% |
|
+1.08% | -32.62% |
| 28/09 | UPL Unit Advanta Reportedly Starts IPO Investor Meetings | MT |
| 28/09 | UPL Unit Advanta Reportedly Starts IPO Investor Meetings | MT |
Company Valuation: UPL Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,88,003 | 5,38,523 | 3,42,164 | 5,37,229 | 4,79,385 | 4,52,053 | - | - |
| Change | - | -8.41% | -36.46% | 57.01% | -10.77% | -5.7% | - | - |
| Enterprise Value (EV) 1 | 7,70,143 | 7,16,483 | 5,59,254 | 6,71,539 | 6,28,715 | 6,07,773 | 5,71,672 | 5,37,918 |
| Change | - | -6.97% | -21.94% | 20.08% | -6.38% | -3.33% | -5.94% | -5.9% |
| P/E | 16.8x | 15.7x | -25.6x | 66.1x | 25.4x | 14.4x | 11.4x | 10x |
| PBR | 2.72x | 2x | 1.38x | 1.73x | 1.38x | 1.21x | 1.11x | 1.01x |
| PEG | - | -90.02x | 0x | -0x | 0x | 0.2x | 0.4x | 0.7x |
| Capitalization / Revenue | 1.27x | 1.01x | 0.79x | 1.15x | 0.92x | 0.8x | 0.74x | 0.68x |
| EV / Revenue | 1.67x | 1.34x | 1.3x | 1.44x | 1.21x | 1.08x | 0.93x | 0.81x |
| EV / EBITDA | 8.08x | 6.42x | 12.3x | 8.84x | 6.78x | 5.66x | 4.83x | 4.11x |
| EV / EBIT | 10.7x | 9.37x | 31.5x | 13.8x | 9.91x | 8.22x | 6.94x | 5.86x |
| EV / FCF | 17.2x | 11.8x | 84.4x | 7.25x | 10.2x | 14x | 9.23x | 8.86x |
| FCF Yield | 5.81% | 8.48% | 1.19% | 13.8% | 9.84% | 7.14% | 10.8% | 11.3% |
| Dividend per Share 2 | 10 | 10 | 2 | 2 | 6 | 8.902 | 9.924 | 9.992 |
| Rate of return | 1.3% | 1.39% | 0.44% | 0.31% | 1.06% | 1.66% | 1.85% | 1.87% |
| EPS 2 | 45.87 | 45.79 | -17.8 | 9.62 | 22.32 | 37.07 | 46.91 | 53.55 |
| Distribution rate | 21.8% | 21.8% | -11.2% | 20.8% | 26.9% | 24% | 21.2% | 18.7% |
| Net sales 1 | 4,62,400 | 5,35,760 | 4,30,980 | 4,66,370 | 5,18,390 | 5,64,605 | 6,11,700 | 6,66,756 |
| EBITDA 1 | 95,290 | 1,11,600 | 45,390 | 76,000 | 92,720 | 1,07,369 | 1,18,419 | 1,30,830 |
| EBIT 1 | 71,700 | 76,490 | 17,760 | 48,500 | 63,440 | 73,962 | 82,432 | 91,796 |
| Net income 1 | 36,260 | 35,700 | -12,000 | 8,970 | 19,220 | 30,292 | 38,454 | 45,139 |
| Net Debt 1 | 1,82,140 | 1,77,960 | 2,17,090 | 1,34,310 | 1,49,330 | 1,55,721 | 1,19,620 | 85,865 |
| Reference price 2 | 769.70 | 717.45 | 455.85 | 636.20 | 567.70 | 535.50 | 535.50 | 535.50 |
| Nbr of stocks (in thousands) | 7,63,938 | 7,50,608 | 7,50,608 | 8,44,434 | 8,44,434 | 8,44,169 | - | - |
| Announcement Date | 09/05/22 | 08/05/23 | 13/05/24 | 12/05/25 | 11/05/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.96x | 1.05x | 5.52x | 1.72% | 459.97Cr | |
| 14.95x | 1.56x | 6.89x | 3.16% | 3.31TCr | |
| 7.84x | 2.27x | 4.8x | 1.78% | 1.82TCr | |
| 9.87x | 3.07x | 5.28x | 3.65% | 1.76TCr | |
| 19.8x | 3.87x | 13.43x | 6.14% | 1.48TCr | |
| 8.4x | 0.82x | 4.55x | 6.14% | 1.09TCr | |
| 14.18x | 0.91x | 4.48x | - | 775.95Cr | |
| Average | 12.71x | 1.93x | 6.42x | 3.77% | 1.53TCr | |
| Weighted average by Cap. | 12.80x | 2.10x | 6.70x | 3.7% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- UNITEDPHOS Stock
- Valuation UPL Limited
Select your edition
All financial news and data tailored to specific country editions
