Valuation Marico Limited NSE India S.E.

Stocks

Market Closed - NSE India S.E. Other stock markets 07:05:08 2026-08-05 EDT			5-day change	1st Jan Change
852.00 ^INR	-2.63%		-3.04%	+13.51%

08-04	Marico Limited, Q1 2027 Earnings Call, Aug 04, 2026
08-04	Marico Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI

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	1,109,470	-	-
Change	-	-4.73%	3.67%	31.24%	13.25%	16.08%	-	-
Enterprise Value (EV) ¹	641,862	613,033	636,299	827,972	936,922	1,084,199	1,080,227	1,072,024
Change	-	-4.49%	3.8%	30.12%	13.16%	15.72%	-0.37%	-0.76%
P/E	53.1x	47.7x	43.5x	51.9x	54.2x	51x	44.3x	39.1x
PBR	19.4x	16.3x	16.8x	21.3x	22.6x	22.2x	19.7x	17.3x
PEG	-	8.08x	3.2x	5.25x	6.61x	2.2x	3x	2.9x
Capitalization / Revenue	6.85x	6.35x	6.66x	7.79x	7.02x	7.25x	6.55x	5.9x
EV / Revenue	6.75x	6.28x	6.59x	7.64x	6.88x	7.08x	6.38x	5.7x
EV / EBITDA	38.2x	33.9x	31.4x	38.7x	40.2x	38x	32.8x	28.8x
EV / EBIT	41.6x	37x	34.1x	42.2x	44.1x	41.4x	35.9x	31.1x
EV / FCF	72.6x	49.6x	49.6x	68.9x	53.1x	52.3x	44.6x	38.7x
FCF Yield	1.38%	2.02%	2.02%	1.45%	1.88%	1.91%	2.24%	2.58%
Dividend per Share ²	9.25	-	9.5	10.5	4	12.17	13.61	15.02
Rate of return	1.84%	-	1.91%	1.61%	0.54%	1.42%	1.59%	1.76%
EPS ²	9.49	10.05	11.43	12.56	13.59	16.76	19.27	21.83
Distribution rate	97.5%	-	83.1%	83.6%	29.4%	72.6%	70.6%	68.8%
Net sales ¹	95,120	97,640	96,530	108,310	136,110	153,129	169,378	188,168
EBITDA ¹	16,810	18,100	20,260	21,390	23,280	28,536	32,890	37,251
EBIT ¹	15,420	16,550	18,680	19,610	21,260	26,158	30,125	34,498
Net income ¹	12,250	13,020	14,810	16,290	17,620	21,893	25,038	28,104
Net Debt ¹	-9,250	-7,260	-6,740	-15,980	-18,840	-25,272	-29,243	-37,446
Reference price ²	503.65	479.70	496.90	651.45	736.25	854.50	854.50	854.50
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.($)
NESTLÉ S.A.	20.72x	2.88x	14.25x	3.89%	256B
MONDELEZ INTERNATIONAL, INC.	19.78x	2.49x	14.82x	3.31%	79.23B
DANONE	18.37x	1.86x	10.56x	3.46%	50.39B
ARCHER-DANIELS-MIDLAND COMPANY	16.47x	0.54x	9.68x	2.59%	38.49B
THE HERSHEY COMPANY	21.68x	3.28x	13.26x	3.23%	35.97B
KRAFT HEINZ	12.7x	2.01x	9.86x	6.03%	31.59B
NESTLÉ INDIA LIMITED	69.52x	10.62x	44.17x	1.1%	30.25B
AJINOMOTO CO., INC.	34.99x	2.96x	17.52x	1.02%	30.01B
Average	26.78x	3.33x	16.77x	3.08%	69.03B
Weighted average by Cap.	23.13x	2.97x	15.18x	3.45%