Pidilite Industries Limited
PIDILITIND · Consumer Durables · NSE
₹1,326
Current Market Price
Fair Value (DCF)
₹818
Margin of Safety
-38.3%
Updated 9h ago
YieldIQ Score
58/100
Piotroski F-Score
7/9
Economic Moat
Wide
Confidence
49%
ROE
20.9%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹1.35 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
26.8%
Return on capital employed
EV / EBITDA
40.4×
Enterprise multiple
Debt / EBITDA
0.1×
Leverage vs earnings
Interest Coverage
57.1×
EBIT covers interest
Current Ratio
2.27×
Short-term liquidity
Asset Turnover
0.99×
Revenue per ₹ of assets
Revenue CAGR (3Y)
5.8%
3-year revenue growth
Revenue CAGR (5Y)
13.8%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,326.3
Bear case
₹444.84
MoS -198.2%
Base case
₹818.45
MoS -62.1%
Bull case
₹944.56
MoS -40.4%
Ratio Trends
PIDILITIND · last 8 annual periods
ROE
20.9%
ROCE
31.0%
Operating Margin
—
Debt / Equity
0.05×
PE
34.9×
EV / EBITDA
22.5×
Historical Financials
PIDILITIND · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹7293 Cr | ₹9921 Cr | ₹11.8K Cr | ₹12.4K Cr | ₹13.1K Cr | +15.8% |
| EBITDA | — | ₹1895 Cr | ₹2041 Cr | ₹2751 Cr | ₹3224 Cr | +14.2% |
| EBIT | ₹1556 Cr | ₹1644 Cr | ₹1764 Cr | ₹2435 Cr | — | +11.8% |
| PAT | ₹1126 Cr | ₹1207 Cr | ₹1289 Cr | ₹1747 Cr | ₹2076 Cr | +16.5% |
| EPS (diluted) | ₹22.24 | ₹23.75 | ₹25.03 | ₹33.98 | — | +11.2% |
| CFO | ₹1481 Cr | ₹955 Cr | ₹1558 Cr | ₹2724 Cr | ₹2287 Cr | +11.5% |
| CapEx | — | — | — | — | ₹-452 Cr | — |
| FCF | — | — | — | — | ₹1834 Cr | +0.0% |
| Total Assets | — | ₹9516 Cr | ₹10.5K Cr | ₹12.1K Cr | ₹14.0K Cr | +10.2% |
| Total Debt | — | — | ₹163 Cr | ₹131 Cr | ₹454 Cr | +29.1% |
| Shareholders' Equity | — | — | ₹7212 Cr | ₹8407 Cr | ₹9958 Cr | +8.4% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
PIDILITIND vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| SOLARINDS SOLARINDS | — | — | Pending | 26.7% | — |
| ASIANPAINT Asian Paints Limited | -50.0% | 45 | Above Fair Value | 18.3% | 61.2× |
| LINDEINDIA LINDEINDIA | — | — | Pending | 11.9% | — |
| BERGEPAINT BERGEPAINT | — | — | Pending | 19.1% | — |
| FLUOROCHEM FLUOROCHEM | — | — | Pending | 7.5% | — |
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)
₹32.75/sh
Last payout
2025-07-23
₹10.00
Peak payout
₹10.00
Trailing yield
0.75%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Pidilite Industries Limited (PIDILITIND.NS) trades at 1326.30 vs a model fair value of 818.45, a gap of -38.3%. Piotroski F-score: 7/9. M...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of PIDILITIND →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for PIDILITIND →
Compare
Head-to-head with peers
Compare PIDILITIND side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse PIDILITINDNow →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.