Pidilite Industries Limited (PIDILITIND)

Basic

  • Market Cap

    ₹1,302.88B

  • EV

    ₹1,295.84B

  • Shares Out

    508.61M

  • Revenue

    ₹120.38B

  • Employees

    7,310

Margins

  • Gross

    46.79%

  • EBITDA

    19.27%

  • Operating

    17.32%

  • Pre-Tax

    17.25%

  • Net

    12.51%

  • FCF

    16.74%

Returns (5Yr Avg)

  • ROA

    12.48%

  • ROE

    21.33%

  • ROCE

    26.39%

  • ROIC

    21.89%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    ₹2,549.65

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    ₹236.76

  • Earnings (Dil)

    ₹29.6

  • FCF

    ₹39.63

  • Book Value

    ₹147.99

Growth (CAGR)

  • Rev 3Yr

    24.56%

  • Rev 5Yr

    12.7%

  • Rev 10Yr

    11.67%

  • Dil EPS 3Yr

    19.47%

  • Dil EPS 5Yr

    9.43%

  • Dil EPS 10Yr

    12.2%

  • Rev Fwd 2Yr

    10.39%

  • EBITDA Fwd 2Yr

    26.06%

  • EPS Fwd 2Yr

    31.09%

  • EPS LT Growth Est

    24.13%

Dividends

  • Yield

    —

  • Payout

    43.91%

  • DPS

    ₹11

  • DPS Growth 3Yr

    16.26%

  • DPS Growth 5Yr

    12.89%

  • DPS Growth 10Yr

    15.52%

  • DPS Growth Fwd 2Yr

    24.81%

Select a metric from the list below to chart it

Mar '14
Mar '16
Mar '18
Mar '20
Mar '22
LTM
Metric
Mar '14
Mar '15
Mar '16
Mar '17
Mar '18
Mar '19
Mar '20
Mar '21
Mar '22
Mar '23
LTM

Total Revenues

70,779.6

72,944.7

72,927.1

99,209.6

117,991.0

120,379.9

Total Revenues % Chg.

16.4%

3.1%

-0.0%

36.0%

18.9%

5.0%

Cost of Goods Sold, Total

36,262.0

34,427.2

34,250.9

55,085.4

68,231.1

64,057.2

Gross Profit

34,517.6

38,517.5

38,676.2

44,124.2

49,759.9

56,322.7

Selling General & Admin Expenses, Total

11,155.0

12,322.1

11,622.9

13,327.3

15,623.5

16,619.8

Provision for Bad Debts

—

—

—

—

—

—

Depreciation & Amortization

1,268.2

1,699.2

2,006.6

2,396.1

2,697.4

2,934.2

Other Operating Expenses

9,576.6

10,393.9

10,166.1

12,015.4

13,933.2

15,924.4

Other Operating Expenses, Total

21,999.8

24,415.2

23,795.6

27,738.8

32,254.1

35,478.4

Operating Income

12,517.8

14,102.3

14,880.6

16,385.4

17,505.8

20,844.3

Interest Expense, Total

-260.7

-336.0

-372.3

-420.8

-476.4

-519.4

Interest And Investment Income

306.2

240.5

179.7

58.0

88.4

88.4

Net Interest Expenses

45.5

-95.5

-192.6

-362.8

-388.0

-431.0

Income (Loss) On Equity Invest.

36.0

30.3

39.8

118.8

66.4

-21.6

Currency Exchange Gains (Loss)

-79.6

-41.3

-23.7

-217.4

-342.3

-342.3

Other Non Operating Income (Expenses)

985.0

108.7

133.8

59.9

178.1

509.5

EBT, Excl. Unusual Items

13,504.7

14,104.5

14,837.9

15,983.9

17,020.0

20,558.9

Restructuring Charges

—

—

—

—

—

—

Gain (Loss) On Sale Of Investments

—

1,097.9

402.6

119.3

188.9

188.9

Gain (Loss) On Sale Of Assets

-17.1

26.7

-57.3

-91.2

5.5

5.5

Asset Writedown

-59.2

-551.9

—

—

—

—

Insurance Settlements

5.9

4.6

74.7

32.9

14.1

14.1

Other Unusual Items

-18.1

15.9

-33.0

92.9

3.9

3.9

EBT, Incl. Unusual Items

13,416.2

14,697.7

15,224.9

16,137.8

17,232.4

20,771.3

Income Tax Expense

4,132.3

3,477.2

3,963.6

4,070.2

4,343.7

5,513.1

Earnings From Continuing Operations

9,283.9

11,220.5

11,261.3

12,067.6

12,888.7

15,258.2

Minority Interest

-34.8

-56.3

50.8

8.0

-156.2

-203.1

Net Income

9,249.1

11,164.2

11,312.1

12,075.6

12,732.5

15,055.1

Net Income to Common Incl Extra Items

9,249.1

11,164.2

11,312.1

12,075.6

12,732.5

15,055.1

Net Income to Common Excl. Extra Items

9,249.1

11,164.2

11,312.1

12,075.6

12,732.5

15,055.1

Total Shares Outstanding

508.0

508.1

508.2

508.3

508.3

508.6

Weighted Avg. Shares Outstanding

507.9

508.0

508.1

508.2

508.3

508.4

Weighted Avg. Shares Outstanding Dil

508.2

508.2

508.6

508.5

508.7

508.6

EPS

18.2

22.0

22.3

23.8

25.0

29.6

EPS Diluted

18.2

22.0

22.2

23.7

25.0

29.6

EBITDA

13,728.2

15,439.7

16,490.0

18,321.1

19,616.4

23,191.7