Valuation Marico Limited

Stocks

Market Closed - Bombay S.E. 23:45:45 2026-08-27 EDT			5-day change	1st Jan Change
835.75 ^INR	-0.15%		-1.97%	+10.85%

08-25	Marico Limited Provides Consolidated Earnings Guidance for Fy 2027	CI
08-04	Marico Limited, Q1 2027 Earnings Call, Aug 04, 2026

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	1,086,749	-	-
Change	-	-4.73%	3.67%	31.24%	13.25%	13.7%	-	-
Enterprise Value (EV) ¹	641,862	613,033	636,299	827,972	936,922	1,062,118	1,055,241	1,048,996
Change	-	-4.49%	3.8%	30.12%	13.16%	13.36%	-0.65%	-0.59%
P/E	53.1x	47.7x	43.5x	51.9x	54.2x	49.7x	43.3x	38.3x
PBR	19.4x	16.3x	16.8x	21.3x	22.6x	21.7x	19x	16.9x
PEG	-	8.08x	3.2x	5.25x	6.61x	2.1x	2.9x	3x
Capitalization / Revenue	6.85x	6.35x	6.66x	7.79x	7.02x	7.07x	6.37x	5.76x
EV / Revenue	6.75x	6.28x	6.59x	7.64x	6.88x	6.91x	6.18x	5.56x
EV / EBITDA	38.2x	33.9x	31.4x	38.7x	40.2x	37.1x	32x	28.2x
EV / EBIT	41.6x	37x	34.1x	42.2x	44.1x	40.7x	35x	30.4x
EV / FCF	72.6x	49.6x	49.6x	68.9x	53.1x	51.7x	43.3x	38x
FCF Yield	1.38%	2.02%	2.02%	1.45%	1.88%	1.93%	2.31%	2.63%
Dividend per Share ²	9.25	-	9.5	10.5	4	12.14	13.78	15.31
Rate of return	1.84%	-	1.91%	1.61%	0.54%	1.45%	1.65%	1.83%
EPS ²	9.49	10.05	11.43	12.56	13.59	16.84	19.34	21.83
Distribution rate	97.5%	-	83.1%	83.6%	29.4%	72.1%	71.2%	70.1%
Net sales ¹	95,120	97,640	96,530	108,310	136,110	153,664	170,661	188,764
EBITDA ¹	16,810	18,100	20,260	21,390	23,280	28,593	32,964	37,214
EBIT ¹	15,420	16,550	18,680	19,610	21,260	26,116	30,135	34,531
Net income ¹	12,250	13,020	14,810	16,290	17,620	21,947	25,171	28,304
Net Debt ¹	-9,250	-7,260	-6,740	-15,980	-18,840	-24,631	-31,507	-37,753
Reference price ²	503.65	479.70	496.90	651.45	736.25	837.00	837.00	837.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MARICO LIMITED	49.51x	6.89x	37.01x	1.46%	11.35B
NESTLÉ S.A.	20.75x	2.86x	14.24x	3.93%	255B
MONDELEZ INTERNATIONAL, INC.	20.06x	2.52x	14.99x	3.27%	80.42B
DANONE	17.47x	1.81x	10.23x	3.58%	49.26B
ARCHER-DANIELS-MIDLAND COMPANY	14.83x	0.53x	9.71x	2.6%	38.6B
THE HERSHEY COMPANY	22.44x	3.39x	13.71x	3.12%	37.24B
AJINOMOTO CO., INC.	37.36x	3.22x	18.62x	0.97%	32.44B
KRAFT HEINZ	-105.54x	1.88x	9.37x	6.46%	29.4B
NESTLÉ INDIA LIMITED	67.22x	10.32x	42.79x	1.13%	29.34B
Average	16.01x	3.71x	18.96x	2.95%	62.56B
Weighted average by Cap.	17.43x	3.03x	15.60x	3.43%