|
Market Closed -
Bombay S.E.
06:02:36 2026-10-23 EDT
|
5-day change | 1st Jan Change | ||
| 764.10 INR | +0.13% |
|
-3.08% | +1.82% |
| 10-14 | Indian consumer firms face margin squeeze despite strong quarterly sales | RE |
| 10-06 | Indian jeweller Titan reports 25% growth in quarterly consumer business sales | RE |
Company Valuation: Marico Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 651,112 | 620,293 | 643,039 | 843,952 | 955,762 | 992,096 | - | - |
| Change | - | -4.73% | 3.67% | 31.24% | 13.25% | 3.8% | - | - |
| Enterprise Value (EV) 1 | 641,862 | 613,033 | 636,299 | 827,972 | 936,922 | 967,434 | 960,528 | 954,243 |
| Change | - | -4.49% | 3.8% | 30.12% | 13.16% | 3.26% | -0.71% | -0.65% |
| P/E | 53.1x | 47.7x | 43.5x | 51.9x | 54.2x | 45.3x | 39.5x | 35x |
| PBR | 19.4x | 16.3x | 16.8x | 21.3x | 22.6x | 19.9x | 17.3x | 15.1x |
| PEG | - | 8.08x | 3.2x | 5.25x | 6.61x | 1.9x | 2.7x | 2.7x |
| Capitalization / Revenue | 6.85x | 6.35x | 6.66x | 7.79x | 7.02x | 6.46x | 5.82x | 5.27x |
| EV / Revenue | 6.75x | 6.28x | 6.59x | 7.64x | 6.88x | 6.3x | 5.63x | 5.07x |
| EV / EBITDA | 38.2x | 33.9x | 31.4x | 38.7x | 40.2x | 33.7x | 29.1x | 25.6x |
| EV / EBIT | 41.6x | 37x | 34.1x | 42.2x | 44.1x | 37x | 31.8x | 27.6x |
| EV / FCF | 72.6x | 49.6x | 49.6x | 68.9x | 53.1x | 47x | 39.4x | 34.6x |
| FCF Yield | 1.38% | 2.02% | 2.02% | 1.45% | 1.88% | 2.13% | 2.54% | 2.89% |
| Dividend per Share 2 | 9.25 | - | 9.5 | 10.5 | 4 | 12.17 | 13.79 | 15.3 |
| Rate of return | 1.84% | - | 1.91% | 1.61% | 0.54% | 1.59% | 1.8% | 2% |
| EPS 2 | 9.49 | 10.05 | 11.43 | 12.56 | 13.59 | 16.88 | 19.35 | 21.85 |
| Distribution rate | 97.5% | - | 83.1% | 83.6% | 29.4% | 72.1% | 71.3% | 70% |
| Net sales 1 | 95,120 | 97,640 | 96,530 | 108,310 | 136,110 | 153,547 | 170,528 | 188,348 |
| EBITDA 1 | 16,810 | 18,100 | 20,260 | 21,390 | 23,280 | 28,679 | 32,985 | 37,271 |
| EBIT 1 | 15,420 | 16,550 | 18,680 | 19,610 | 21,260 | 26,135 | 30,163 | 34,592 |
| Net income 1 | 12,250 | 13,020 | 14,810 | 16,290 | 17,620 | 21,971 | 25,180 | 28,399 |
| Net Debt 1 | -9,250 | -7,260 | -6,740 | -15,980 | -18,840 | -24,662 | -31,569 | -37,853 |
| Reference price 2 | 503.65 | 479.70 | 496.90 | 651.45 | 736.25 | 764.10 | 764.10 | 764.10 |
| Nbr of stocks (in thousands) | 1,292,787 | 1,293,084 | 1,294,102 | 1,295,498 | 1,298,149 | 1,298,385 | - | - |
| Announcement Date | 5/5/22 | 5/5/23 | 5/6/24 | 5/2/25 | 5/5/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 45.27x | 6.3x | 33.73x | 1.59% | 10.45B | |
| 21.86x | 2.95x | 14.5x | 3.75% | 261B | |
| 19.85x | 2.54x | 15.12x | 3.22% | 81.43B | |
| 16.72x | 1.73x | 9.84x | 3.75% | 44.84B | |
| 14.82x | 0.53x | 9.51x | 2.6% | 38.62B | |
| 20.59x | 3.13x | 12.73x | 3.4% | 34.09B | |
| 34.67x | 3x | 17.5x | 1.07% | 30.83B | |
| 26.06x | 5.42x | 17.27x | 3.22% | 29.7B | |
| -8.74x | 1.88x | 9.42x | 6.47% | 29.41B | |
| Average | 21.23x | 3.05x | 15.51x | 3.23% | 62.26B | |
| Weighted average by Cap. | 20.35x | 2.78x | 14.17x | 3.5% |
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
- MARICO Stock
- Valuation Marico Limited
Select your edition
All financial news and data tailored to specific country editions
