Valuation Indokem Limited

Stocks

Delayed Bombay S.E. 11:07:40 11/11/2026 +04			5-day change	1st Jan Change
636.00 ^INR	+1.31%		+1.76%	+1.52%

11-02	Indokem Limited Reports Earnings Results for the Second Quarter and Six Months Ended September 30, 2026	CI
07-31	Indokem Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	610.6	1,146	2,515	2,747	5,253	13,787
Change	-	87.65%	119.53%	9.21%	91.22%	162.46%
Enterprise Value (EV) ¹	696.5	1,262	2,673	2,947	5,440	14,022
Change	-	81.23%	111.78%	10.23%	84.63%	157.74%
P/E	20.6x	40.6x	811x	-44.4x	166x	738x
PBR	1.91x	3.29x	7.16x	4.68x	8.5x	21.4x
PEG	-	-8.69x	-9.1x	0x	-1x	-18x
Capitalization / Revenue	0.77x	1.01x	2.25x	1.67x	2.95x	8.14x
EV / Revenue	0.88x	1.11x	2.39x	1.79x	3.05x	8.27x
EV / EBITDA	11.8x	25.9x	112x	-254x	71.9x	238x
EV / EBIT	14.4x	33.3x	228x	-96.3x	94x	347x
EV / FCF	-42.3x	-26.4x	-54.6x	126x	-3,400x	-97.4x
FCF Yield	-2.36%	-3.78%	-1.83%	0.79%	-0.03%	-1.03%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	1.217	1.16	0.1274	-2.22	1.137	0.67
Distribution rate	-	-	-	-	-	-
Net sales ¹	792.5	1,136	1,119	1,648	1,781	1,695
EBITDA ¹	59.1	48.7	23.9	-11.6	75.7	59
EBIT ¹	48.2	37.9	11.7	-30.6	57.9	40.4
Net income ¹	29.6	28.3	3.1	-61.9	31.7	18.7
Net Debt ¹	85.9	116.5	157.9	199.7	187.7	235.5
Reference price ²	25.10	47.10	103.40	98.50	188.35	494.35
Nbr of stocks (in thousands)	24,326	24,326	24,326	27,888	27,888	27,888
Announcement Date	06/09/21	05/09/22	07/08/23	28/08/24	01/09/25	24/08/26

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.($)
INDOKEM LIMITED	-	-	-	-	187M
ECOLAB INC.	40.49x	5.45x	22.17x	0.95%	85.83B
GIVAUDAN SA	34.99x	5.29x	22.55x	1.83%	45.21B
SIKA AG	26.37x	3.08x	16.1x	1.99%	37.66B
HENKEL AG & CO. KGAA	16.98x	1.74x	9.66x	2.45%	36.86B
NOVONESIS A/S	36x	6.73x	17.79x	1.66%	30.59B
FUJIFILM HOLDINGS CORPORATION	14.92x	1.42x	8.83x	2.16%	26.13B
EMS-CHEMIE HOLDING AG	38.96x	9.44x	28.95x	2.35%	23.66B
DUPONT DE NEMOURS, INC.	30.42x	3.1x	12.48x	1.53%	20.79B
SOCIEDAD QUÍMICA Y MINERA DE CHILE S.A.	7.36x	2.1x	4.22x	3.55%	15.55B
Average	27.39x	4.26x	15.86x	2.05%	32B
Weighted average by Cap.	30.52x	4.50x	17.59x	1.8%