Pidilite Industries Limited
PIDILITIND · Consumer Durables · NSE
₹1,507
Current Market Price
Fair Value (DCF)
₹881
Discount to FV
-41.5%
Updated 4h ago
YieldIQ Score
50/100
Piotroski F-Score
8/9
Economic Moat
Wide
Confidence
71%
ROE
20.9%
Debt/Equity
0.05
WACC
9.8%
Market Cap
₹1.53 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
31.0%
Return on capital employed
EV / EBITDA
22.5×
Enterprise multiple
Debt / EBITDA
0.1×
Leverage vs earnings
Interest Coverage
62.2×
EBIT covers interest
Current Ratio
2.38×
Short-term liquidity
Asset Turnover
0.90×
Revenue per ₹ of assets
Revenue CAGR (3Y)
7.5%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,506.5
Bear case
Discount -214.6%
Base case
Discount -71.0%
Bull case
Discount -48.2%
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 | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹9880 Cr | ₹11.8K Cr | ₹12.3K Cr | ₹13.1K Cr | ₹14.6K Cr | +10.3% |
| EBITDA | ₹1895 Cr | ₹2041 Cr | ₹2751 Cr | ₹3232 Cr | ₹3769 Cr | +18.7% |
| EBIT | ₹1644 Cr | ₹1764 Cr | ₹2435 Cr | — | — | +10.3% |
| PAT | ₹1208 Cr | ₹1273 Cr | ₹1729 Cr | ₹2076 Cr | ₹2449 Cr | +19.3% |
| EPS (diluted) | ₹23.75 | ₹25.03 | ₹33.98 | — | — | +9.4% |
| CFO | ₹955 Cr | ₹1558 Cr | ₹2724 Cr | ₹2287 Cr | ₹2828 Cr | +31.2% |
| CapEx | ₹-375 Cr | ₹-505 Cr | ₹-559 Cr | ₹-452 Cr | ₹-593 Cr | — |
| FCF | ₹581 Cr | ₹1052 Cr | ₹2165 Cr | ₹1834 Cr | ₹2236 Cr | +40.1% |
| Total Assets | ₹9516 Cr | ₹10.5K Cr | ₹12.1K Cr | ₹14.0K Cr | ₹15.4K Cr | +12.9% |
| Total Debt | ₹416 Cr | ₹391 Cr | ₹382 Cr | ₹454 Cr | ₹417 Cr | +0.1% |
| Shareholders' Equity | ₹6404 Cr | ₹7212 Cr | ₹8407 Cr | ₹9754 Cr | ₹10.8K Cr | +14.0% |
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 Solar Industries India Limited | -87.1% | 33 | Data Limited | 26.7% | — |
 ASIANPAINT Asian Paints Limited | -34.4% | 50 | Above Fair Value | 20.2% | 48.0× |
 LINDEINDIA Linde India Limited | -88.3% | 38 | Data Limited | 11.9% | — |
 BERGEPAINT Berger Paints (I) Limited | -59.3% | 40 | Above Fair Value | 16.3% | 42.4× |
 FLUOROCHEM Gujarat Fluorochemicals Limited | -69.7% | 40 | Data Limited | 7.3% | — |
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
0.66%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Pidilite Industries Limited (PIDILITIND.NS) trades at 1506.50 vs a model fair value of 880.95, a gap of -41.5%. Piotroski F-score: 8/9. 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.