Valuation Yug Decor Limited

Stocks

Market Closed - Bombay S.E. 14:02:26 03/09/2026 +04			5-day change	1st Jan Change
24.00 ^INR	-0.12%		0.00%	+5.26%

09-09	Yug Decor Limited Announces Cessation of Rajesh Shah as Independent Director, Effective September 9, 2026	CI
05-29	Yug Decor Limited Reports Earnings Results for the Full Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	125.1	138.9	365.3	328	338	236.3
Change	-	11%	163.06%	-10.21%	3.06%	-30.1%
Enterprise Value (EV) ¹	143.8	163.9	391.8	348.9	466.9	341.9
Change	-	13.96%	139.11%	-10.94%	33.81%	-26.78%
P/E	105x	146x	32x	25.3x	468x	224x
PBR	2.02x	2.2x	4.91x	4.09x	2.92x	1.39x
PEG	-	-7.3x	0x	1.8x	-4.9x	-85.58x
Capitalization / Revenue	0.78x	0.57x	1.17x	1.17x	1.02x	0.61x
EV / Revenue	0.9x	0.67x	1.26x	1.24x	1.41x	0.88x
EV / EBITDA	16.3x	20.4x	17.3x	14x	25.6x	13.7x
EV / EBIT	35.7x	40.1x	21x	16.9x	46.3x	22x
EV / FCF	42.5x	-29.5x	-79.4x	34.8x	-3.28x	-11.9x
FCF Yield	2.35%	-3.39%	-1.26%	2.87%	-30.5%	-8.43%
Dividend per Share ²	-	-	-	1	-	-
Rate of return	-	-	-	2.19%	-	-
EPS ²	0.1656	0.1324	1.587	1.806	0.0669	0.0652
Distribution rate	-	-	-	55.4%	-	-
Net sales ¹	159.5	244.9	311.9	280.6	332	387.5
EBITDA ¹	8.82	8.02	22.61	24.93	18.27	24.87
EBIT ¹	4.024	4.083	18.68	20.61	10.09	15.53
Net income ¹	1.191	0.9527	11.42	12.99	0.6773	0.7649
Net Debt ¹	18.71	25.01	26.54	20.96	128.9	105.6
Reference price ²	17.39	19.30	50.78	45.60	31.33	14.60
Nbr of stocks (in thousands)	7,193	7,193	7,193	7,193	10,789	16,183
Announcement Date	14/08/21	20/08/22	23/08/23	05/09/24	28/08/25	03/09/26

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.($)
YUG DECOR LIMITED	-	-	-	-	4.05M
HENKEL AG & CO. KGAA	14.15x	1.5x	8.34x	2.92%	32.24B
H.B. FULLER COMPANY	12.32x	1.24x	6.76x	1.99%	2.66B
LINTEC CORPORATION	16.75x	0.91x	6.45x	2.27%	2.34B
NAN PAO RESINS CHEMICAL CO., LTD.	13.25x	1.44x	7.32x	-	1.31B
Average	14.12x	1.27x	7.22x	2.39%	7.71B
Weighted average by Cap.	14.15x	1.44x	8.08x	2.81%