Valuation Marico Limited

Stocks

Market Closed - Bombay S.E. Other stock markets 06:00:53 2026-07-15 EDT			5-day change	1st Jan Change
844.00 ^INR	-0.46%		+0.46%	+12.47%

07-03	Dabur India posts strong quarterly outlook as price hikes cushion inflation hit	RE
07-03	Indian shares log weekly gains on easing oil, US rate-hike worries	RE

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	1,100,901	-	-
Change	-	-4.73%	3.67%	31.24%	13.25%	15.19%	-	-
Enterprise Value (EV) ¹	641,862	613,033	636,299	827,972	936,922	1,075,547	1,066,352	1,058,579
Change	-	-4.49%	3.8%	30.12%	13.16%	14.8%	-0.85%	-0.73%
P/E	53.1x	47.7x	43.5x	51.9x	54.2x	51.6x	44.7x	39.9x
PBR	19.4x	16.3x	16.8x	21.3x	22.6x	22.3x	19.3x	17.2x
PEG	-	8.08x	3.2x	5.25x	6.61x	2.5x	2.9x	3.3x
Capitalization / Revenue	6.85x	6.35x	6.66x	7.79x	7.02x	7.29x	6.55x	5.97x
EV / Revenue	6.75x	6.28x	6.59x	7.64x	6.88x	7.13x	6.34x	5.74x
EV / EBITDA	38.2x	33.9x	31.4x	38.7x	40.2x	38.3x	32.8x	29.1x
EV / EBIT	41.6x	37x	34.1x	42.2x	44.1x	41.9x	35.8x	31.6x
EV / FCF	72.6x	49.6x	49.6x	68.9x	53.1x	52.9x	44.5x	38.5x
FCF Yield	1.38%	2.02%	2.02%	1.45%	1.88%	1.89%	2.25%	2.6%
Dividend per Share ²	9.25	-	9.5	10.5	4	11.71	13.32	14.86
Rate of return	1.84%	-	1.91%	1.61%	0.54%	1.38%	1.57%	1.75%
EPS ²	9.49	10.05	11.43	12.56	13.59	16.44	18.97	21.26
Distribution rate	97.5%	-	83.1%	83.6%	29.4%	71.2%	70.2%	69.9%
Net sales ¹	95,120	97,640	96,530	108,310	136,110	150,947	168,093	184,420
EBITDA ¹	16,810	18,100	20,260	21,390	23,280	28,097	32,484	36,336
EBIT ¹	15,420	16,550	18,680	19,610	21,260	25,670	29,762	33,452
Net income ¹	12,250	13,020	14,810	16,290	17,620	21,377	24,691	27,567
Net Debt ¹	-9,250	-7,260	-6,740	-15,980	-18,840	-25,354	-34,548	-42,322
Reference price ²	503.65	479.70	496.90	651.45	736.25	847.90	847.90	847.90
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MARICO LIMITED	51.59x	7.13x	38.29x	1.38%	11.46B
NESTLÉ S.A.	20.81x	2.99x	14.68x	3.75%	267B
MONDELEZ INTERNATIONAL, INC.	20.54x	2.4x	14.18x	3.53%	75.48B
DANONE	18.91x	1.93x	10.86x	3.25%	52.54B
ARCHER-DANIELS-MIDLAND COMPANY	18.33x	0.55x	10.51x	2.5%	39.66B
THE HERSHEY COMPANY	21.47x	3.19x	12.98x	3.37%	34.78B
AJINOMOTO CO., INC.	39.96x	3.35x	19.84x	0.89%	33.34B
KRAFT HEINZ	11.95x	1.93x	9.49x	6.4%	29.74B
NESTLÉ INDIA LIMITED	69.6x	10.39x	44.11x	1.09%	28.62B
BUNGE GLOBAL SA	13.4x	0.4x	9.17x	2.49%	22.63B
Average	28.66x	3.42x	18.41x	2.87%	59.53B
Weighted average by Cap.	23.77x	2.97x	15.59x	3.32%