Valuation Shivalik Rasayan Limited

Stocks

Market Closed - Bombay S.E. 08:02:22 18/09/26 pm AEST			5-day change	1st Jan Change
370.15 ^INR	+0.20%		+2.38%	+4.02%

14/08	Shivalik Rasayan Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
24/07	Shivalik Rasayan Limited announced that it expects to receive INR 152.25 million in funding from Bishnoi Exports Private Limited, Growel Remedies Limited, Kim Ginnerup ApS and other investors	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	9,721	13,516	9,743	8,987	9,745	3,493
Change	-	39.04%	-27.92%	-7.76%	8.43%	-64.16%
Enterprise Value (EV) ¹	9,975	13,220	10,091	9,469	10,512	4,377
Change	-	32.53%	-23.67%	-6.16%	11.02%	-58.36%
P/E	55.2x	51.5x	45.9x	69.1x	59.1x	28.2x
PBR	5.43x	4.71x	2.7x	1.77x	1.84x	0.58x
PEG	-	1.2x	-2.4x	-1.6x	2.2x	-1.1x
Capitalization / Revenue	4.92x	6.53x	4.16x	3.31x	3.15x	0.97x
EV / Revenue	5.05x	6.39x	4.31x	3.49x	3.4x	1.21x
EV / EBITDA	26.2x	28.3x	23.5x	30.2x	26.2x	9.6x
EV / EBIT	33.8x	36.9x	32.1x	35x	43x	16.2x
EV / FCF	-95.3x	-48x	-11.8x	-13.4x	-30.5x	-9.84x
FCF Yield	-1.05%	-2.08%	-8.5%	-7.48%	-3.27%	-10.2%
Dividend per Share ²	0.5	0.5	0.5	0.5	0.5	0.5
Rate of return	0.07%	0.05%	0.07%	0.09%	0.08%	0.23%
EPS ²	12.77	18.12	14.66	8.354	10.6	7.873
Distribution rate	3.92%	2.76%	3.41%	5.99%	4.72%	6.35%
Net sales ¹	1,976	2,070	2,340	2,715	3,096	3,616
EBITDA ¹	380.1	467.7	429.6	313.2	400.5	455.9
EBIT ¹	294.9	358.6	314.7	270.4	244.3	270
Net income ¹	176	256.1	212.4	127.2	167	124
Net Debt ¹	253.8	-296.4	348.4	482.3	767.6	884.2
Reference price ²	705.50	932.85	672.40	577.55	626.25	221.75
Nbr of stocks (in thousands)	13,779	14,489	14,489	15,560	15,560	15,750
Announcement Date	6/9/21	3/9/22	4/9/23	3/9/24	4/9/25	3/9/26

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.($)
SHIVALIK RASAYAN LIMITED	-	-	-	-	60.76M
CORTEVA, INC.	32.47x	2.92x	12.54x	0.92%	53.73B
YUNNAN YUNTIANHUA CO., LTD.	9.51x	1.16x	5.76x	5.39%	7.64B
UPL LIMITED	15.01x	1.11x	5.85x	1.59%	4.93B
PI INDUSTRIES LIMITED	30.28x	4.34x	18.43x	0.63%	3.68B
Average	21.82x	2.38x	10.64x	2.13%	14.01B
Weighted average by Cap.	28.62x	2.67x	11.64x	1.44%