|
Market Closed -
Bombay S.E.
14:02:30 30/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 443.85 INR | -3.89% |
|
-3.51% | -2.35% |
| 09-25 | R R Kabel to Buy Business Undertaking of Usha Martin's Optical Fiber Wing | MT |
| 08-20 | Usha Martin Limited Approves Dividend for the Financial Year Ended 31St March 2026 | CI |
Company Valuation: Usha Martin Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 40,988 | 65,260 | 97,015 | 102,591 | 118,988 | 135,108 | - | - |
| Change | - | 59.22% | 48.66% | 5.75% | 15.98% | 13.55% | - | - |
| Enterprise Value (EV) | 40,988 | 65,260 | 97,015 | 102,591 | 118,988 | 135,108 | 135,108 | 135,108 |
| Change | - | 59.22% | 48.66% | 5.75% | 15.98% | 13.55% | 0% | 0% |
| P/E | - | 18.6x | 22.9x | 25.2x | 25.6x | 22.2x | 19.5x | 17.7x |
| PBR | - | - | - | - | 3.61x | 3.6x | 3.15x | 2.72x |
| PEG | - | - | 1.1x | -6.38x | 1.8x | 0.7x | 1.4x | 1.7x |
| Capitalization / Revenue | - | 2x | 3.01x | 2.95x | 3.22x | 3.32x | 2.98x | 2.69x |
| EV / Revenue | - | 0x | 0x | 0x | 0x | 3.32x | 2.98x | 2.69x |
| EV / EBITDA | - | 0x | 0x | 0x | 0x | 16.6x | 14.3x | 12.7x |
| EV / EBIT | - | - | - | 0x | 0x | 17.8x | 15.6x | 13.9x |
| EV / FCF | - | - | 0x | 0x | 0x | 42.2x | 30.4x | 29.1x |
| FCF Yield | - | - | 1.71% | 1.73% | 3.84% | 2.37% | 3.28% | 3.43% |
| Dividend per Share 2 | - | - | 2.75 | 3 | 3.75 | 4.367 | 4.767 | 5 |
| Rate of return | - | - | 0.86% | 0.89% | 0.96% | 0.98% | 1.07% | 1.13% |
| EPS 2 | - | 11.51 | 13.92 | 13.37 | 15.29 | 19.95 | 22.78 | 25.1 |
| Distribution rate | - | - | 19.8% | 22.4% | 24.5% | 21.9% | 20.9% | 19.9% |
| Net sales 1 | - | 32,678 | 32,252 | 34,742 | 36,911 | 40,644 | 45,322 | 50,139 |
| EBITDA 1 | - | 5,414 | 5,986 | 5,971 | 7,236 | 8,130 | 9,472 | 10,641 |
| EBIT 1 | - | - | - | 4,992 | 6,072 | 7,570 | 8,638 | 9,741 |
| Net income 1 | 2,913 | 3,501 | - | 4,074 | 4,660 | 6,058 | 6,824 | 7,868 |
| Net Debt | - | - | - | - | - | - | - | - |
| Reference price 2 | 134.50 | 214.15 | 318.35 | 336.65 | 390.70 | 443.85 | 443.85 | 443.85 |
| Nbr of stocks (in thousands) | 304,742 | 304,742 | 304,742 | 304,742 | 304,552 | 304,401 | - | - |
| Announcement Date | 30/04/22 | 27/04/23 | 26/04/24 | 12/05/25 | 30/04/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.15x | - | - | 0.95% | 1.48B | |
| 13.84x | 1.58x | 8.2x | 0.82% | 62.46B | |
| 7.22x | 1.54x | 4.09x | 9.25% | 47.22B | |
| 20.06x | 0.81x | 6.77x | 1% | 46.12B | |
| 14.37x | 1.6x | 9.3x | 0.84% | 36.06B | |
| 17.67x | 1.73x | 9.38x | 0.62% | 32.07B | |
| 18.33x | 2.29x | 5.75x | 3.58% | 31.58B | |
| 16.41x | 1.24x | 10.79x | 1.13% | 22.4B | |
| 11.9x | 1.1x | 6.62x | 2.5% | 22.22B | |
| 11.91x | 0.76x | 6.22x | 3.66% | 21.83B | |
| Average | 15.49x | 1.41x | 7.46x | 2.43% | 32.34B | |
| Weighted average by Cap. | 14.59x | 1.44x | 7.33x | 2.66% |
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
- USHAMART Stock
- Valuation Usha Martin Limited
Select your edition
All financial news and data tailored to specific country editions
