|
Market Closed -
Bombay S.E.
09:21:29 30/10/26 pm AEDT
|
5-day change | 1st Jan Change | ||
| 514.35 INR | -5.10% |
|
+1.58% | -35.28% |
| 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 | 588,003 | 538,523 | 342,164 | 537,229 | 479,385 | 434,198 | - | - |
| Change | - | -8.41% | -36.46% | 57.01% | -10.77% | -9.43% | - | - |
| Enterprise Value (EV) 1 | 770,143 | 716,483 | 559,254 | 671,539 | 628,715 | 589,919 | 553,818 | 520,064 |
| Change | - | -6.97% | -21.94% | 20.08% | -6.38% | -6.17% | -6.12% | -6.09% |
| P/E | 16.8x | 15.7x | -25.6x | 66.1x | 25.4x | 13.9x | 11x | 9.61x |
| PBR | 2.72x | 2x | 1.38x | 1.73x | 1.38x | 1.16x | 1.06x | 0.97x |
| PEG | - | -90.02x | 0x | -0x | 0x | 0.2x | 0.4x | 0.7x |
| Capitalization / Revenue | 1.27x | 1.01x | 0.79x | 1.15x | 0.92x | 0.77x | 0.71x | 0.65x |
| EV / Revenue | 1.67x | 1.34x | 1.3x | 1.44x | 1.21x | 1.04x | 0.91x | 0.78x |
| EV / EBITDA | 8.08x | 6.42x | 12.3x | 8.84x | 6.78x | 5.49x | 4.68x | 3.98x |
| EV / EBIT | 10.7x | 9.37x | 31.5x | 13.8x | 9.91x | 7.98x | 6.72x | 5.67x |
| EV / FCF | 17.2x | 11.8x | 84.4x | 7.25x | 10.2x | 13.6x | 8.94x | 8.56x |
| FCF Yield | 5.81% | 8.48% | 1.19% | 13.8% | 9.84% | 7.36% | 11.2% | 11.7% |
| 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% | 1.73% | 1.93% | 1.94% |
| 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 | 462,400 | 535,760 | 430,980 | 466,370 | 518,390 | 564,605 | 611,700 | 666,756 |
| EBITDA 1 | 95,290 | 111,600 | 45,390 | 76,000 | 92,720 | 107,369 | 118,419 | 130,830 |
| 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 | 182,140 | 177,960 | 217,090 | 134,310 | 149,330 | 155,721 | 119,620 | 85,865 |
| Reference price 2 | 769.70 | 717.45 | 455.85 | 636.20 | 567.70 | 514.35 | 514.35 | 514.35 |
| Nbr of stocks (in thousands) | 763,938 | 750,608 | 750,608 | 844,434 | 844,434 | 844,169 | - | - |
| Announcement Date | 9/5/22 | 8/5/23 | 13/5/24 | 12/5/25 | 11/5/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.62x | 1.09x | 5.71x | 1.64% | 4.8B | |
| 14.86x | 1.54x | 6.83x | 3.21% | 32.68B | |
| 7.66x | 2.22x | 4.7x | 1.82% | 17.87B | |
| 9.63x | 2.96x | 5.09x | 3.74% | 17.21B | |
| 19.56x | 3.81x | 13.22x | 6.22% | 14.59B | |
| 8.29x | 0.81x | 4.5x | 6.22% | 10.8B | |
| 13.98x | 0.9x | 4.42x | - | 7.65B | |
| Average | 12.66x | 1.90x | 6.35x | 3.81% | 15.09B | |
| Weighted average by Cap. | 12.69x | 2.06x | 6.60x | 3.75% |
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
