Valuation Marico Limited NSE India S.E.

Stocks

Market Closed - NSE India S.E. Other stock markets 07:05:08 2026-06-19 EDT			5-day change	1st Jan Change
817.05 ^INR	-0.45%		-0.24%	+8.85%

05-26	Marico Forays into Hair Cleansing Segment with Parachute Advansed Protein Shampoo	MT
05-26	Marico Limited Launches Parachute Advansed Protein Shampoo	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	531,391	651,112	620,293	643,039	843,952	1,060,455	-	-
Change	-	22.53%	-4.73%	3.67%	31.24%	25.65%	-	-
Enterprise Value (EV) ¹	519,101	641,862	613,033	636,299	827,972	936,922	1,034,884	1,026,634
Change	-	23.65%	-4.49%	3.8%	30.12%	13.16%	-0.66%	-0.8%
P/E	45.3x	53.1x	47.7x	43.5x	51.9x	54.2x	50.2x	43.5x
PBR	16.4x	19.4x	16.3x	16.8x	21.3x	23.7x	21.5x	18.8x
PEG	-	11.76x	8.08x	3.2x	5.25x	6.61x	2.6x	2.8x
Capitalization / Revenue	6.6x	6.85x	6.35x	6.66x	7.79x	7.02x	7.07x	6.34x
EV / Revenue	6.45x	6.75x	6.28x	6.59x	7.64x	6.88x	6.9x	6.14x
EV / EBITDA	32.7x	38.2x	33.9x	31.4x	38.7x	40.2x	37.1x	31.9x
EV / EBIT	35.8x	41.6x	37x	34.1x	42.2x	44.1x	40.7x	34.9x
EV / FCF	27x	72.6x	49.6x	49.6x	68.9x	53.1x	54x	43.5x
FCF Yield	3.71%	1.38%	2.02%	2.02%	1.45%	1.88%	1.85%	2.3%
Dividend per Share ²	7.5	9.25	-	9.5	10.5	10.54	11.76	13.35
Rate of return	1.82%	1.84%	-	1.91%	1.61%	1.29%	1.44%	1.63%
EPS ²	9.08	9.49	10.05	11.43	12.56	13.59	16.28	18.77
Distribution rate	82.6%	97.5%	-	83.1%	83.6%	77.1%	72.3%	71.1%
Net sales ¹	80,480	95,120	97,640	96,530	108,310	136,110	150,089	167,195
EBITDA ¹	15,890	16,810	18,100	20,260	21,390	23,280	27,861	32,225
EBIT ¹	14,500	15,420	16,550	18,680	19,610	21,260	25,435	29,416
Net income ¹	11,720	12,250	13,020	14,810	16,290	17,620	21,194	24,411
Net Debt ¹	-12,290	-9,250	-7,260	-6,740	-15,980	-18,840	-25,571	-33,821
Reference price ²	411.50	503.65	479.70	496.90	651.45	816.80	816.80	816.80
Nbr of stocks (in thousands)	1,291,350	1,292,787	1,293,084	1,294,102	1,295,498	1,298,304	-	-
Announcement Date	4/30/21	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.($)
NESTLÉ S.A.	19.65x	2.86x	14.05x	3.98%	253B
MONDELEZ INTERNATIONAL, INC.	20.64x	2.44x	14.35x	3.43%	77.17B
DANONE	17.36x	1.77x	9.98x	3.56%	48.27B
ARCHER-DANIELS-MIDLAND COMPANY	16.51x	0.51x	9.78x	2.76%	36.19B
THE HERSHEY COMPANY	21.62x	3.2x	13x	3.34%	35.02B
AJINOMOTO CO., INC.	40.74x	3.43x	20.34x	0.87%	34.4B
NESTLÉ INDIA LIMITED	68.42x	10.21x	43.38x	1.11%	28.65B
KRAFT HEINZ	10.9x	1.82x	8.97x	7.03%	27.06B
BUNGE GLOBAL SA	12.94x	0.38x	8.73x	2.54%	21.84B
Average	25.42x	2.96x	15.84x	3.18%	62.39B
Weighted average by Cap.	22.61x	2.84x	14.83x	3.5%