Valuation Black Rose Industries Limited

Stocks

Market Closed - Bombay S.E. 09:02:30 06/11/26 pm AEDT			5-day change	1st Jan Change
100.54 ^INR	+3.95%		+4.40%	+4.29%

06/11	Black Rose Industries Limited Reports Earnings Results for the Second Quarter and Six Months Ended September 30, 2026	CI
11/09	Black Rose Industries Limited Declares Final Dividend for the Financial Year 2025-26	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	8,866	9,976	5,419	6,237	4,557	3,247
Change	-	12.51%	-45.68%	15.11%	-26.94%	-28.74%
Enterprise Value (EV) ¹	9,002	10,028	5,324	6,031	4,642	3,029
Change	-	11.4%	-46.91%	13.27%	-23.03%	-34.75%
P/E	32.3x	31.3x	68.5x	29.4x	21.8x	14.5x
PBR	9.54x	8.15x	4.26x	4.3x	2.98x	1.92x
PEG	-	1.9x	-0.9x	0x	-17.05x	2.05x
Capitalization / Revenue	2.33x	2.04x	1.26x	1.64x	1.16x	1.01x
EV / Revenue	2.37x	2.06x	1.24x	1.59x	1.19x	0.94x
EV / EBITDA	22.7x	22.2x	38.8x	21.6x	16x	9.42x
EV / EBIT	24.2x	23.4x	48.6x	24.1x	17.8x	10.5x
EV / FCF	278x	212x	45.2x	60x	-21.1x	9.18x
FCF Yield	0.36%	0.47%	2.21%	1.67%	-4.74%	10.9%
Dividend per Share ²	0.45	0.55	0.55	0.55	1.05	1.25
Rate of return	0.26%	0.28%	0.52%	0.45%	1.18%	1.96%
EPS ²	5.38	6.25	1.55	4.16	4.107	4.397
Distribution rate	8.36%	8.8%	35.5%	13.2%	25.6%	28.4%
Net sales ¹	3,798	4,879	4,304	3,804	3,912	3,230
EBITDA ¹	395.7	451.8	137.4	278.8	290.1	321.6
EBIT ¹	372.7	428	109.6	250.7	260.8	287.4
Net income ¹	274.4	319	79.19	212.3	209.4	224.2
Net Debt ¹	135.6	52.75	-94.46	-206.6	85.26	-218.2
Reference price ²	173.85	195.60	106.25	122.30	89.35	63.67
Nbr of stocks (in thousands)	51,000	51,000	51,000	51,000	51,000	51,000
Announcement Date	7/9/21	7/9/22	7/9/23	31/8/24	5/9/25	17/8/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BLACK ROSE INDUSTRIES LIMITED	-	-	-	-	54.55M
ECOLAB INC.	39.78x	5.37x	21.83x	0.97%	84.33B
GIVAUDAN SA	35.1x	5.29x	22.6x	1.83%	45.66B
SIKA AG	25.17x	2.96x	15.48x	2.05%	36.26B
HENKEL AG & CO. KGAA	16.17x	1.66x	9.29x	2.57%	35.21B
NOVONESIS A/S	38.05x	6.98x	18.46x	1.58%	31.96B
FUJIFILM HOLDINGS CORPORATION	14.01x	1.35x	8.34x	2.28%	24.83B
EMS-CHEMIE HOLDING AG	39.58x	9.59x	29.42x	2.24%	24.21B
DUPONT DE NEMOURS, INC.	27.34x	2.89x	11.68x	1.59%	19.42B
SOCIEDAD QUÍMICA Y MINERA DE CHILE S.A.	7.78x	2.24x	4.45x	3.36%	16.43B
Average	27.00x	4.26x	15.73x	2.05%	31.84B
Weighted average by Cap.	30.22x	4.53x	17.50x	1.81%