|
Delayed
Bombay S.E.
04:56:09 2026-10-19 EDT
|
5-day change | 1st Jan Change | ||
| 375.70 INR | -0.19% |
|
+3.00% | -28.93% |
| 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 | 164,299 | - | - |
| Change | - | -19.96% | 18.41% | 35.15% | -32.18% | -4.25% | - | - |
| Enterprise Value (EV) 1 | 199,024 | 156,997 | 185,858 | 250,909 | 168,714 | 155,282 | 149,658 | 145,577 |
| Change | - | -21.12% | 18.38% | 35% | -32.76% | -7.96% | -3.62% | -2.73% |
| P/E | 23.7x | 24.7x | 25.9x | 31.4x | 22.1x | 22.3x | 19.4x | 17.5x |
| PBR | 9.51x | 6.87x | 7.65x | 9.34x | 5.87x | 5.13x | 4.56x | 4.15x |
| PEG | - | -1.1x | 1.8x | 2.7x | -5.67x | -4.55x | 1.3x | 1.6x |
| Capitalization / Revenue | 6.19x | 4.64x | 5.23x | 6.64x | 4.54x | 3.82x | 3.52x | 3.24x |
| EV / Revenue | 6.24x | 4.61x | 5.19x | 6.59x | 4.46x | 3.61x | 3.2x | 2.87x |
| EV / EBITDA | 20.9x | 18.2x | 19.6x | 24.5x | 17.5x | 14.6x | 12.6x | 11.1x |
| EV / EBIT | 32.2x | 25.5x | 24.3x | 29.6x | 21.5x | 17.8x | 15x | 12.9x |
| EV / FCF | 124x | 22.2x | 25.2x | 29.5x | 22.3x | 22.3x | 17.6x | 14.4x |
| FCF Yield | 0.81% | 4.51% | 3.97% | 3.39% | 4.49% | 4.49% | 5.68% | 6.95% |
| Dividend per Share 2 | 8 | 8 | 8 | 5 | 10 | 10.95 | 12.33 | 13.18 |
| Rate of return | 1.79% | 2.23% | 1.87% | 0.86% | 2.54% | 2.91% | 3.28% | 3.5% |
| EPS 2 | 18.88 | 14.5 | 16.55 | 18.48 | 17.76 | 16.89 | 19.37 | 21.52 |
| Distribution rate | 42.4% | 55.2% | 48.3% | 27.1% | 56.3% | 64.8% | 63.7% | 61.3% |
| Net sales 1 | 31,920 | 34,057 | 35,781 | 38,092 | 37,795 | 43,020 | 46,730 | 50,787 |
| EBITDA 1 | 9,524 | 8,628 | 9,495 | 10,251 | 9,636 | 10,605 | 11,844 | 13,095 |
| EBIT 1 | 6,176 | 6,155 | 7,636 | 8,469 | 7,863 | 8,745 | 9,947 | 11,252 |
| Net income 1 | 8,390 | 6,396 | 7,235 | 8,065 | 7,753 | 7,375 | 8,460 | 9,428 |
| Net Debt 1 | 1,477 | -1,111 | -1,357 | -2,108 | -2,875 | -9,016 | -14,641 | -18,722 |
| Reference price 2 | 447.80 | 358.40 | 428.90 | 579.65 | 393.10 | 376.40 | 376.40 | 376.40 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 22.29x | 3.61x | 14.64x | 2.91% | 1.73B | |
| 23.42x | 4.44x | 16.27x | 2.76% | 370B | |
| 31.25x | 4.79x | 19.77x | 1.91% | 244B | |
| 19.62x | 2.91x | 12.84x | 3.22% | 143B | |
| 25.95x | 3.81x | 16.04x | 2.28% | 75.02B | |
| 56.38x | 7.98x | 30.77x | 0.28% | 49.83B | |
| 39.27x | 6.33x | 27.49x | 2.38% | 46.88B | |
| 35.95x | 2.71x | 15.03x | 1.48% | 37.82B | |
| 19.92x | 2.78x | 11.61x | 4.46% | 36.32B | |
| 15.67x | 2.42x | 11.23x | 4.88% | 35.11B | |
| Average | 28.97x | 4.18x | 17.57x | 2.66% | 103.95B | |
| Weighted average by Cap. | 27.29x | 4.33x | 17.42x | 2.54% |
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
- EMAMILTD Stock
- Valuation Emami Limited
Select your edition
All financial news and data tailored to specific country editions
