Valuation JSW Dulux Limited

Stocks

Market Closed - Bombay S.E. 14:02:22 01/09/2026 +04			5-day change	1st Jan Change
3,142.70 ^INR	-0.41%		+0.95%	-0.95%

08-21	JSW Dulux Limited Announces Resignation of Rohit Ghanshyamdas Totla from Wholetime Director and Executive Director & Chief Business Officer Roles, Effective November 17, 2026	CI
08-14	JSW Dulux Limited Announces Resignation of Krishna Rallapalli from Chief Financial Officer, Effective October 14, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	87,162	104,253	108,573	163,934	129,366	143,120	-
Change	-	19.61%	4.14%	50.99%	-21.09%	10.63%	-
Enterprise Value (EV)	87,162	104,253	108,573	163,934	129,366	143,120	143,120
Change	-	19.61%	4.14%	50.99%	-21.09%	10.63%	0%
P/E	30.1x	31.1x	25.4x	38.3x	6.75x	35.6x	31.7x
PBR	6.92x	7.92x	8.16x	12.3x	5.4x	5.62x	5.32x
PEG	-	2x	0.9x	87.53x	0x	-0.5x	2.6x
Capitalization / Revenue	2.77x	2.74x	2.74x	4.01x	3.59x	3.55x	3.17x
EV / Revenue	0x	0x	0x	0x	0x	3.55x	3.17x
EV / EBITDA	0x	0x	0x	0x	0x	25.4x	21.3x
EV / EBIT	-	0x	0x	0x	0x	27.4x	24.1x
EV / FCF	0x	0x	0x	0x	0x	44.6x	35.1x
FCF Yield	0.66%	3.66%	3.38%	1.25%	3.74%	2.24%	2.85%
Dividend per Share ²	75	65	75	100	206	75	75
Rate of return	3.92%	2.84%	3.15%	2.78%	7.25%	2.39%	2.39%
EPS ²	63.68	73.58	93.7	94.11	421.1	88.2	99.15
Distribution rate	118%	88.3%	80%	106%	48.9%	85%	75.6%
Net sales ¹	31,486	38,021	39,616	40,912	35,992	40,326	45,130
EBITDA ¹	4,324	5,251	6,321	6,412	5,235	5,645	6,708
EBIT ¹	-	4,426	5,498	5,519	4,482	5,232	5,926
Net income ¹	2,900	3,351	4,267	4,286	19,177	4,036	4,536
Net Debt	-	-	-	-	-	-	-
Reference price ²	1,913.95	2,289.25	2,384.10	3,599.75	2,840.70	3,142.70	3,142.70
Nbr of stocks (in thousands)	45,540	45,540	45,540	45,540	45,540	45,540	-
Announcement Date	27/05/22	23/05/23	16/05/24	14/05/25	13/05/26	-	-

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.($)
JSW DULUX LIMITED	35.78x	-	-	2.38%	1.51B
THE SHERWIN-WILLIAMS COMPANY	30.34x	3.68x	18.87x	0.95%	81.77B
ASIAN PAINTS LIMITED	48.72x	6.19x	33.12x	1.17%	26.75B
PPG INDUSTRIES, INC.	15.5x	1.78x	10.47x	2.58%	24.94B
NIPPON PAINT HOLDINGS CO., LTD.	13.91x	1.82x	9.85x	1.41%	17.55B
RPM INTERNATIONAL INC.	17.42x	1.83x	11.49x	2.19%	13.3B
AKZO NOBEL N.V.	19.43x	1.34x	9.26x	3.18%	12.29B
AXALTA COATING SYSTEMS LTD.	15.86x	1.88x	8.53x	-.--%	7.79B
BERGER PAINTS INDIA LIMITED	43.19x	4.23x	27.12x	0.96%	6.12B
SKSHU PAINT CO.,LTD.	29.61x	1.8x	13.16x	1.73%	3.3B
Average	26.98x	2.73x	15.76x	1.65%	19.53B
Weighted average by Cap.	27.77x	3.25x	17.57x	1.44%