Himadri Speciality Chemical Limited
HSCL · Metals/Mining · NSE
₹487
Current Market Price
Fair Value (DCF)
₹124
Margin of Safety
-74.6%
Updated just now
YieldIQ Score
43/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
31%
ROE
14.7%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹0.25 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
20.9%
Return on capital employed
EV / EBITDA
27.5×
Enterprise multiple
Debt / EBITDA
0.3×
Leverage vs earnings
Interest Coverage
20.7×
EBIT covers interest
Current Ratio
3.56×
Short-term liquidity
Asset Turnover
0.99×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹486.8
Bear case
₹67.92
MoS -616.7%
Base case
₹123.83
MoS -293.1%
Bull case
₹177.94
MoS -173.6%
Ratio Trends
HSCL · last 8 annual periods
ROE
14.7%
ROCE
22.1%
Operating Margin
—
Debt / Equity
0.08×
PE
57.8×
EV / EBITDA
13.1×
Historical Financials
HSCL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1679 Cr | ₹834 Cr | ₹1029 Cr | ₹1177 Cr | ₹4599 Cr | +28.6% |
| EBITDA | — | ₹132 Cr | ₹380 Cr | ₹682 Cr | ₹902 Cr | +61.6% |
| EBIT | ₹97.2 Cr | ₹7.6 Cr | ₹124 Cr | ₹179 Cr | — | +16.5% |
| PAT | ₹46.7 Cr | ₹-9.1 Cr | ₹76.2 Cr | ₹115 Cr | ₹556 Cr | +85.7% |
| EPS (diluted) | ₹1.11 | ₹-0.17 | ₹1.80 | ₹2.41 | — | +21.4% |
| CFO | ₹-39.3 Cr | ₹331 Cr | ₹54.0 Cr | ₹405 Cr | ₹447 Cr | — |
| CapEx | — | — | — | — | ₹-171 Cr | — |
| FCF | — | — | — | — | ₹276 Cr | +0.0% |
| Total Assets | — | ₹3454 Cr | ₹3678 Cr | ₹4449 Cr | ₹4656 Cr | +7.8% |
| Total Debt | — | ₹485 Cr | ₹788 Cr | ₹579 Cr | ₹313 Cr | -10.3% |
| Shareholders' Equity | — | ₹1868 Cr | ₹2281 Cr | ₹3046 Cr | ₹3771 Cr | +19.2% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
HSCL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| FLUOROCHEM FLUOROCHEM | — | — | Pending | 7.5% | — |
| BERGEPAINT Berger Paints (I) Limited | -57.7% | 43 | Data Limited | 19.1% | — |
| LINDEINDIA LINDEINDIA | — | — | Pending | 11.9% | — |
| SOLARINDS Solar Industries India Limited | -79.9% | 25 | Data Limited | 26.7% | — |
| PIDILITIND PIDILITIND | — | — | Pending | 20.9% | 34.9× |
Click a ticker to view its fair-value analysis.
Dividend History
10 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹1.70/sh
Last payout
2025-05-23
₹0.60
Peak payout
₹0.60
Trailing yield
0.12%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of HSCL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for HSCL →
Compare
Head-to-head with peers
Compare HSCL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse HSCLNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.