Company Valuation: Insecticides (India) Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 9,793 12,109 13,828 14,467 17,224 15,464
Change - 23.65% 14.19% 4.62% 19.06% -10.22%
Enterprise Value (EV) 1 10,732 12,288 15,259 14,727 17,605 16,117
Change - 14.5% 24.18% -3.48% 19.54% -8.45%
P/E 10.4x 11.3x 21.9x 14.1x 12.2x 11.1x
PBR 1.19x 1.39x 1.51x 1.43x 1.59x 1.27x
PEG - 0.6x -0.5x 0.2x 0.3x -11.43x
Capitalization / Revenue 0.69x 0.81x 0.77x 0.74x 0.86x 0.72x
EV / Revenue 0.76x 0.82x 0.85x 0.75x 0.88x 0.75x
EV / EBITDA 7.14x 7.29x 11.7x 9.21x 8.05x 6.61x
EV / EBIT 8.38x 8.5x 14.3x 11x 9.15x 7.61x
EV / FCF 48.4x 9.69x -14.5x 17.7x 60.5x -74x
FCF Yield 2.07% 10.3% -6.89% 5.64% 1.65% -1.35%
Dividend per Share 2 1.333 2 3 3 2 2
Rate of return 0.42% 0.49% 0.64% 0.61% 0.34% 0.38%
EPS 2 30.29 36.11 21.36 34.59 48.38 47.91
Distribution rate 4.4% 5.54% 14% 8.67% 4.13% 4.17%
Net sales 1 14,202 15,040 18,013 19,664 20,003 21,487
EBITDA 1 1,503 1,687 1,302 1,600 2,187 2,438
EBIT 1 1,280 1,446 1,064 1,333 1,924 2,118
Net income 1 939 1,074 632.1 1,024 1,420 1,394
Net Debt 1 938.8 178.5 1,431 259.6 380.4 652.6
Reference price 2 315.90 409.13 467.20 488.80 591.95 531.45
Nbr of stocks (in thousands) 31,002 29,598 29,598 29,598 29,098 29,098
Announcement Date 19/08/21 02/09/22 01/09/23 18/07/24 16/07/25 17/07/26
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 192M
13.88x1.51x7.49x1.92% 3.27B
21.04x - - 2.33% 1.97B
19.07x - - 0.19% 1.71B
18.25x - - 1.85% 1.66B
8.72x - - 3.53% 1.37B
6.98x - - - 1.29B
11x - - 4.38% 1.23B
10.65x - - 3.71% 920M
Average 13.70x 1.51x 7.49x 2.56% 1.51B
Weighted average by Cap. 14.46x 1.51x 7.49x 2.3%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. INSECTICID Stock
  4. Valuation Insecticides (India) Limited