Valuation JSW Dulux Limited

Stocks

Market Closed - Bombay S.E. 14:02:22 16/10/2026 +04			5-day change	1st Jan Change
3,050.15 ^INR	+0.35%		+1.55%	-3.87%

10-01	JSW Dulux Limited Announces Resignation of Rajiv Lochan Jha as General Counsel, Company Secretary, Compliance Officer and Key Managerial Personnel, Effective on or Before December 3, 2026	CI
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

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	138,905	-
Change	-	19.61%	4.14%	50.99%	-21.09%	7.37%	-
Enterprise Value (EV)	87,162	104,253	108,573	163,934	129,366	138,905	138,905
Change	-	19.61%	4.14%	50.99%	-21.09%	7.37%	0%
P/E	30.1x	31.1x	25.4x	38.3x	6.75x	34.6x	30.8x
PBR	6.92x	7.92x	8.16x	12.3x	5.4x	5.46x	5.16x
PEG	-	2x	0.9x	87.53x	0x	-0.4x	2.5x
Capitalization / Revenue	2.77x	2.74x	2.74x	4.01x	3.59x	3.44x	3.08x
EV / Revenue	0x	0x	0x	0x	0x	3.44x	3.08x
EV / EBITDA	0x	0x	0x	0x	0x	24.6x	20.7x
EV / EBIT	-	0x	0x	0x	0x	26.5x	23.4x
EV / FCF	0x	0x	0x	0x	0x	43.3x	34.1x
FCF Yield	0.66%	3.66%	3.38%	1.25%	3.74%	2.31%	2.94%
Dividend per Share ²	75	65	75	100	206	75	75
Rate of return	3.92%	2.84%	3.15%	2.78%	7.25%	2.46%	2.46%
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	3,050.15	3,050.15
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
JSW DULUX LIMITED	34.58x	-	-	2.46%	1.46B
LINDE PLC	30.42x	6.96x	17.81x	1.29%	230B
AIR LIQUIDE	27.96x	4.33x	13.95x	2.1%	124B
THE SHERWIN-WILLIAMS COMPANY	30.06x	3.65x	18.7x	0.96%	80.89B
NAN YA PLASTICS CORPORATION	20.45x	7.1x	32.59x	3.63%	75.04B
AIR PRODUCTS & CHEMICALS, INC.	88.95x	6.56x	15.26x	2.41%	66.71B
SABIC	83.64x	1.23x	8.34x	6.21%	35.62B
WANHUA CHEMICAL GROUP CO., LTD.	10.56x	1.14x	6.16x	3.14%	30.99B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	9.02x	3.02x	7.09x	4.69%	24.35B
PPG INDUSTRIES, INC.	14.82x	1.72x	10.1x	2.7%	23.87B
Average	35.05x	3.97x	14.44x	2.96%	69.27B
Weighted average by Cap.	35.06x	5.20x	16.93x	2.26%