|
Market Closed -
Bombay S.E.
06:02:22 2026-08-21 EDT
|
5-day change | 1st Jan Change | ||
| 535.10 INR | -3.71% |
|
-0.59% | +0.52% |
| 08-11 | Matrimony.com Limited, Q1 2027 Earnings Call, Aug 11, 2026 | |
| 08-11 | Matrimony.Com Limited Declares Dividend for the Financial Year 2025-26 | CI |
Projected Income Statement: Matrimony.com Limited
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 4,345 | 4,558 | 4,814 | 4,558 | 4,600 | 5,115 | 5,556 |
| Change | - | 4.9% | 5.61% | -5.3% | 0.91% | 11.2% | 8.62% |
| EBITDA 1 | - | 674.4 | 721.4 | 582.7 | 515.7 | 793 | 928 |
| Change | - | - | 6.98% | -19.23% | -11.5% | 53.77% | 17.02% |
| EBIT 1 | - | 618.5 | 698.9 | 290.1 | 245.8 | 543 | 678 |
| Change | - | - | 13% | -58.49% | -15.27% | 120.91% | 24.86% |
| Interest Paid 1 | - | -59.08 | -51.7 | -48 | -46.5 | -48 | -48 |
| Earnings before Tax (EBT) 1 | - | 559.3 | 647.1 | 578.2 | 433 | 705 | 860 |
| Change | - | - | 15.7% | -10.65% | -25.11% | 62.82% | 21.99% |
| Net income 1 | - | 466.7 | 495.5 | 452.8 | 341.7 | 552 | 674 |
| Change | - | - | 6.16% | -8.62% | -24.54% | 61.55% | 22.1% |
| Announcement Date | 5/12/22 | 5/9/23 | 5/14/24 | 5/16/25 | 5/14/26 | - | - |
1INR in Million
Estimates
Forecast Balance Sheet: Matrimony.com Limited
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - |
| Announcement Date | 5/12/22 | 5/9/23 | 5/14/24 | 5/16/25 | 5/14/26 | - | - |
Estimates
Cash Flow Forecast: Matrimony.com Limited
| Fiscal Period: March | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| CAPEX 1 | 64.76 | 198.2 | - | 1,087 | 250 | 250 |
| Change | - | 206.03% | - | - | -77% | 0% |
| Free Cash Flow (FCF) 1 | 507.1 | 413.8 | 440.4 | 645.5 | 418 | 528 |
| Change | - | -18.4% | 6.43% | 46.57% | -35.24% | 26.32% |
| Announcement Date | 5/9/23 | 5/14/24 | 5/16/25 | 5/14/26 | - | - |
1INR in Million
Estimates
Forecast Financial Ratios: Matrimony.com Limited
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
Profitability | |||||||
| EBITDA Margin (%) | - | 14.8% | 14.99% | 12.78% | 11.21% | 15.5% | 16.7% |
| EBIT Margin (%) | - | 13.57% | 14.52% | 6.36% | 5.34% | 10.62% | 12.2% |
| EBT Margin (%) | - | 12.27% | 13.44% | 12.68% | 9.41% | 13.78% | 15.48% |
| Net margin (%) | - | 10.24% | 10.29% | 9.93% | 7.43% | 10.79% | 12.13% |
| FCF margin (%) | - | 11.13% | 8.6% | 9.66% | 14.03% | 8.17% | 9.5% |
| FCF / Net Income (%) | - | 108.66% | 83.51% | 97.26% | 188.91% | 75.72% | 78.34% |
Profitability | |||||||
| ROA | - | - | - | - | - | - | - |
| ROE | - | 16.57% | 18.2% | 16.96% | 15.25% | 23.6% | 22.8% |
Financial Health | |||||||
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Debt / Free cash flow | - | - | - | - | - | - | - |
Capital Intensity | |||||||
| CAPEX / Current Assets (%) | - | 1.42% | 4.12% | - | 23.63% | 4.89% | 4.5% |
| CAPEX / EBITDA (%) | - | 9.6% | 27.47% | - | 210.78% | 31.53% | 26.94% |
| CAPEX / FCF (%) | - | 12.77% | 47.9% | - | 168.4% | 59.81% | 47.35% |
Items per share | |||||||
| Cash flow per share 1 | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - |
| Dividend per Share 1 | - | 5 | 5 | 5 | 5 | 5 | 5 |
| Change | - | - | 0% | 0% | 0% | 0% | 0% |
| Book Value Per Share 1 | - | 112.3 | 131 | 112.1 | 99.84 | 126.6 | 159.2 |
| Change | - | - | 16.59% | -14.43% | -10.9% | 26.8% | 25.75% |
| EPS 1 | - | 20.72 | 22.25 | 20.56 | 15.92 | 26.7 | 32.6 |
| Change | - | - | 7.38% | -7.6% | -22.57% | 67.71% | 22.1% |
| Nbr of stocks (in thousands) | - | 22,255 | 22,257 | 21,563 | 20,670 | 20,673 | 20,673 |
| Announcement Date | - | 5/9/23 | 5/14/24 | 5/16/25 | 5/14/26 | - | - |
1INR
Estimates
| 2027 * | 2028 * | |
|---|---|---|
| P/E | 20.1x | 16.5x |
| PBR | 4.24x | 3.37x |
| EV / Sales | 2.17x | 2x |
| Yield | 0.93% | 0.93% |
EPS & Dividend
Y-o-Y evolution of P/E
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
537.05INR
Average target price
650.00INR
Spread / Average Target
+21.03%
Quarterly revenue - Rate of surprise
- Stock Market
- Stocks
- MATRIMONY Stock
- MATRIMONY Stock
- Financials Matrimony.com Limited
Select your edition
All financial news and data tailored to specific country editions
