Valuation Marico Limited NSE India S.E.

Stocks

Market Closed - NSE India S.E. 07:05:09 2026-09-10 EDT			5-day change	1st Jan Change
803.00 ^INR	-1.34%		-2.95%	+6.98%

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	1,041,305	-	-
Change	-	-4.73%	3.67%	31.24%	13.25%	8.95%	-	-
Enterprise Value (EV) ¹	641,862	613,033	636,299	827,972	936,922	1,016,674	1,009,798	1,003,552
Change	-	-4.49%	3.8%	30.12%	13.16%	8.51%	-0.68%	-0.62%
P/E	53.1x	47.7x	43.5x	51.9x	54.2x	47.6x	41.5x	36.8x
PBR	19.4x	16.3x	16.8x	21.3x	22.6x	20.9x	18.2x	16.2x
PEG	-	8.08x	3.2x	5.25x	6.61x	2x	2.8x	2.9x
Capitalization / Revenue	6.85x	6.35x	6.66x	7.79x	7.02x	6.78x	6.1x	5.52x
EV / Revenue	6.75x	6.28x	6.59x	7.64x	6.88x	6.62x	5.92x	5.32x
EV / EBITDA	38.2x	33.9x	31.4x	38.7x	40.2x	35.9x	30.6x	27x
EV / EBIT	41.6x	37x	34.1x	42.2x	44.1x	39x	33.5x	29.1x
EV / FCF	72.6x	49.6x	49.6x	68.9x	53.1x	49.5x	41.4x	36.4x
FCF Yield	1.38%	2.02%	2.02%	1.45%	1.88%	2.02%	2.41%	2.75%
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%	1.51%	1.72%	1.91%
EPS ²	9.49	10.05	11.43	12.56	13.59	16.84	19.33	21.82
Distribution rate	97.5%	-	83.1%	83.6%	29.4%	72.1%	71.3%	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	28,295	32,964	37,214
EBIT ¹	15,420	16,550	18,680	19,610	21,260	26,090	30,135	34,531
Net income ¹	12,250	13,020	14,810	16,290	17,620	21,931	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	802.00	802.00	802.00
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.($)
NESTLÉ S.A.	20.47x	2.79x	13.94x	4.04%	247B
MONDELEZ INTERNATIONAL, INC.	19.87x	2.5x	14.88x	3.3%	79.67B
DANONE	16.74x	1.75x	9.87x	3.74%	47.07B
ARCHER-DANIELS-MIDLAND COMPANY	16.03x	0.57x	10.3x	2.41%	41.71B
THE HERSHEY COMPANY	20.85x	3.17x	12.87x	3.35%	34.6B
AJINOMOTO CO., INC.	34.85x	3.03x	17.55x	1.06%	31.6B
KRAFT HEINZ	-8.67x	1.88x	9.32x	6.52%	29.18B
NESTLÉ INDIA LIMITED	64.54x	9.9x	41.07x	1.18%	28.23B
Average	23.08x	3.20x	16.23x	3.2%	67.35B
Weighted average by Cap.	21.31x	2.85x	14.76x	3.54%