Valuation Havells India Limited Bombay S.E.

Stocks

Market Closed - Bombay S.E. Other stock markets 08:01:00 31/07/26 pm AEST			5-day change	1st Jan Change
1,261.05 ^INR	-0.04%		+2.79%	-11.55%

20/07	Nomura Downgrades Havells India to Neutral From Buy, Adjusts Price Target to INR1,361 From INR1,620	MT
20/07	Jefferies Adjusts Havells India's Price Target to INR1,240 From INR1,290, Keeps at Hold	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	721,846	744,607	949,566	958,531	746,812	791,167	-	-
Change	-	3.15%	27.53%	0.94%	-22.09%	5.94%	-	-
Enterprise Value (EV) ¹	700,442	763,226	922,443	928,191	725,954	765,959	760,533	751,836
Change	-	8.96%	20.86%	0.62%	-21.79%	5.51%	-0.71%	-1.14%
P/E	60.4x	69.3x	74.6x	64.4x	43.8x	46.7x	38.4x	33.2x
PBR	12.1x	11.3x	12.8x	11.5x	7.88x	7.53x	6.71x	5.99x
PEG	-	-6.9x	4.1x	3.8x	3x	-65.37x	1.8x	2.2x
Capitalization / Revenue	5.2x	4.41x	5.12x	4.41x	3.32x	3.03x	2.67x	2.36x
EV / Revenue	5.04x	4.52x	4.97x	4.27x	3.23x	2.94x	2.56x	2.24x
EV / EBITDA	39.9x	47.6x	50x	43.2x	32.8x	30.1x	24.9x	21.5x
EV / EBIT	46.8x	58.4x	61.2x	53x	40.7x	37.5x	30.3x	25.8x
EV / FCF	47.1x	-3,314x	78.6x	115x	710x	81.2x	52.5x	42.5x
FCF Yield	2.12%	-0.03%	1.27%	0.87%	0.14%	1.23%	1.9%	2.35%
Dividend per Share ²	7.5	7.5	9	10	10	11	12.53	14.71
Rate of return	0.65%	0.63%	0.59%	0.65%	0.84%	0.87%	0.99%	1.17%
EPS ²	19.08	17.16	20.32	23.74	27.18	26.99	32.87	37.94
Distribution rate	39.3%	43.7%	44.3%	42.1%	36.8%	40.8%	38.1%	38.8%
Net sales ¹	138,885	168,684	185,499	217,458	224,656	260,716	296,678	335,163
EBITDA ¹	17,576	16,030	18,453	21,486	22,133	25,413	30,569	34,932
EBIT ¹	14,968	13,068	15,068	17,499	17,842	20,424	25,082	29,087
Net income ¹	11,947	10,750	12,732	14,888	17,054	16,845	20,561	23,869
Net Debt ¹	-21,403	18,619	-27,123	-30,340	-20,858	-25,208	-30,634	-39,331
Reference price ²	1,152.55	1,188.50	1,515.00	1,528.90	1,190.60	1,260.70	1,260.70	1,260.70
Nbr of stocks (in thousands)	626,303	626,510	626,776	626,942	627,257	627,562	-	-
Announcement Date	4/5/22	3/5/23	30/4/24	22/4/25	22/4/26	-	-	-

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.($)
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	19.09x	2.52x	11.32x	2.69%	274B
SIEMENS AG	26.68x	3.09x	16.88x	1.99%	250B
SCHNEIDER ELECTRIC SE	30.61x	3.94x	18.19x	1.59%	187B
EATON CORPORATION PLC	36.55x	5.5x	23.52x	0.8%	161B
DELTA ELECTRONICS, INC.	39.67x	5.35x	24.11x	1.05%	132B
DELTA ELECTRONICS (THAILAND)	95.55x	12.37x	68.69x	0.31%	104B
VERTIV HOLDINGS CO.	40.59x	6.58x	26.51x	0.1%	93B
EMERSON ELECTRIC CO.	30.66x	5.01x	17.46x	1.48%	83.91B
AMETEK, INC.	33.37x	6.96x	21.7x	0.56%	55.4B
Average	39.20x	5.70x	25.38x	1.17%	148.86B
Weighted average by Cap.	34.97x	4.85x	22.35x	1.49%