|
Market Closed -
Bombay S.E.
06:02:28 2026-09-28 EDT
|
5-day change | 1st Jan Change | ||
| 388.70 INR | -0.13% |
|
+1.91% | -26.47% |
| 09-19 | Emami Limited announces an Equity Buyback for INR 2,820 million worth of its shares. | CI |
| 09-16 | Emami Limited authorizes a Buyback Plan. | CI |
Company Valuation: Emami Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 197,547 | 158,108 | 187,215 | 253,017 | 171,588 | 169,668 | - | - |
| Change | - | -19.96% | 18.41% | 35.15% | -32.18% | -1.12% | - | - |
| Enterprise Value (EV) 1 | 199,024 | 156,997 | 185,858 | 250,909 | 168,714 | 161,792 | 156,641 | 150,975 |
| Change | - | -21.12% | 18.38% | 35% | -32.76% | -4.1% | -3.18% | -3.62% |
| P/E | 23.7x | 24.7x | 25.9x | 31.4x | 22.1x | 23.1x | 20.2x | 18.1x |
| PBR | 9.51x | 6.87x | 7.65x | 9.34x | 5.87x | 5.3x | 4.74x | 4.29x |
| PEG | - | -1.1x | 1.8x | 2.7x | -5.67x | -4.27x | 1.4x | 1.5x |
| Capitalization / Revenue | 6.19x | 4.64x | 5.23x | 6.64x | 4.54x | 3.95x | 3.63x | 3.34x |
| EV / Revenue | 6.24x | 4.61x | 5.19x | 6.59x | 4.46x | 3.77x | 3.35x | 2.97x |
| EV / EBITDA | 20.9x | 18.2x | 19.6x | 24.5x | 17.5x | 15.3x | 13.2x | 11.5x |
| EV / EBIT | 32.2x | 25.5x | 24.3x | 29.6x | 21.5x | 18.4x | 15.6x | 13.4x |
| EV / FCF | 124x | 22.2x | 25.2x | 29.5x | 22.3x | 23.9x | 18.8x | 15.4x |
| FCF Yield | 0.81% | 4.51% | 3.97% | 3.39% | 4.49% | 4.19% | 5.31% | 6.48% |
| Dividend per Share 2 | 8 | 8 | 8 | 5 | - | 11.23 | 12.33 | 13.18 |
| Rate of return | 1.79% | 2.23% | 1.87% | 0.86% | - | 2.89% | 3.17% | 3.39% |
| EPS 2 | 18.88 | 14.5 | 16.55 | 18.48 | 17.76 | 16.8 | 19.26 | 21.51 |
| Distribution rate | 42.4% | 55.2% | 48.3% | 27.1% | - | 66.9% | 64% | 61.3% |
| Net sales 1 | 31,920 | 34,057 | 35,781 | 38,092 | 37,795 | 42,941 | 46,740 | 50,812 |
| EBITDA 1 | 9,524 | 8,628 | 9,495 | 10,251 | 9,636 | 10,577 | 11,849 | 13,103 |
| EBIT 1 | 6,176 | 6,155 | 7,636 | 8,469 | 7,863 | 8,778 | 10,037 | 11,304 |
| Net income 1 | 8,390 | 6,396 | 7,235 | 8,065 | 7,753 | 7,358 | 8,490 | 9,492 |
| Net Debt 1 | 1,477 | -1,111 | -1,357 | -2,108 | -2,875 | -7,876 | -13,027 | -18,692 |
| Reference price 2 | 447.80 | 358.40 | 428.90 | 579.65 | 393.10 | 388.70 | 388.70 | 388.70 |
| Nbr of stocks (in thousands) | 441,150 | 441,150 | 436,500 | 436,500 | 436,500 | 436,500 | - | - |
| Announcement Date | 5/13/22 | 5/25/23 | 5/29/24 | 5/16/25 | 5/21/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.17x | 3.77x | 15.32x | 2.89% | 1.77B | |
| 21.48x | 4.1x | 15.01x | 3.01% | 340B | |
| 18.23x | 2.72x | 11.99x | 3.53% | 133B | |
| 23.4x | 3.52x | 14.79x | 2.47% | 68.6B | |
| 40.44x | 6.49x | 28.17x | 2.32% | 47.63B | |
| 18.75x | 2.65x | 11.04x | 4.74% | 34.19B | |
| 32.33x | 2.52x | 13.99x | 1.69% | 34.18B | |
| 22.73x | 1.66x | 10.59x | 2.22% | 20.2B | |
| 20.71x | 1.34x | 8.75x | 1.27% | 19.52B | |
| 15.09x | 1.45x | 8.2x | 3.54% | 17.7B | |
| Average | 23.63x | 3.02x | 13.78x | 2.77% | 71.64B | |
| Weighted average by Cap. | 22.57x | 3.59x | 14.60x | 2.97% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 531162 Stock
- Valuation Emami Limited
Select your edition
All financial news and data tailored to specific country editions
