Valuation Matrimony.com Limited

Stocks

Market Closed - NSE India S.E. Other stock markets 07:05:09 2026-07-10 EDT			5-day change	1st Jan Change
437.00 ^INR	+4.67%		+3.14%	-17.86%

06-30	Matrimony.com Limited Announces Retirement of Chandrasekar Rangaswamy as Chief Technology Operation and Infrastructure Officer and Ceases to Be Senior Management Personnel, Effective June 30, 2026	CI
05-15	ICICI Securities Upgrades Matrimony.com to Buy from Add; Price Target is INR570	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	21,945	15,359	11,373	11,704	11,011	9,034	-	-
Change	-	-30.01%	-25.96%	2.91%	-5.92%	-17.95%	-	-
Enterprise Value (EV)	21,945	15,359	11,373	11,704	11,011	9,034	9,034	9,034
Change	-	-30.01%	-25.96%	2.91%	-5.92%	-17.95%	0%	0%
P/E	53.7x	-	24.7x	23.6x	24.8x	26.8x	18.7x	15.8x
PBR	8.33x	-	4.55x	4.02x	4.56x	4.27x	3.54x	2.89x
PEG	-	-	-	3.2x	-3.27x	-1.2x	0.4x	0.9x
Capitalization / Revenue	5.81x	3.53x	2.5x	2.43x	2.42x	1.91x	1.77x	1.63x
EV / Revenue	0x	0x	0x	0x	0x	1.98x	1.77x	1.63x
EV / EBITDA	0x	-	0x	0x	0x	18.3x	12.8x	11.3x
EV / EBIT	0x	-	0x	0x	0x	40.5x	19.9x	16.5x
EV / FCF	0x	-	0x	0x	0x	40.3x	25.9x	21.2x
FCF Yield	2.74%	-	4.46%	3.54%	4%	7.33%	3.86%	4.72%
Dividend per Share ²	3.5	-	5	5	5	5	5	5
Rate of return	0.36%	-	0.98%	0.95%	0.98%	1.17%	1.14%	1.14%
EPS ²	17.88	-	20.72	22.25	20.56	15.92	23.4	27.7
Distribution rate	19.6%	-	24.1%	22.5%	24.3%	31.4%	21.4%	18.1%
Net sales ¹	3,779	4,345	4,558	4,814	4,558	4,600	5,115	5,556
EBITDA ¹	675.3	-	674.4	721.4	582.7	515.7	705	798
EBIT ¹	416	-	618.5	698.9	290.1	245.8	455	548
Net income ¹	407.7	-	466.7	495.5	452.8	341.7	484	572
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	959.50	670.75	511.00	525.85	510.65	437.00	437.00	437.00
Nbr of stocks (in thousands)	22,872	22,899	22,255	22,257	21,563	20,673	-	-
Announcement Date	5/11/21	5/12/22	5/9/23	5/14/24	5/16/25	5/14/26	-	-

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.($)
MATRIMONY.COM LIMITED	28.01x	-	-	1.14%	94.72M
TENCENT HOLDINGS LIMITED	15.44x	4.21x	9.8x	1.33%	527B
NETFLIX, INC.	20.43x	6.05x	18.17x	-.--%	309B
UBER TECHNOLOGIES, INC.	24.62x	2.62x	13.54x	-.--%	152B
SK SQUARE CO., LTD.	4.92x	106.94x	3.87x	0.11%	124B
SPOTIFY TECHNOLOGY S.A.	32.7x	3.99x	26.14x	-.--%	98.65B
PROSUS N.V.	10.94x	8.31x	95.04x	0.64%	95.75B
AIRBNB, INC.	29.22x	5.55x	15.69x	-.--%	88.21B
DOORDASH, INC.	75.08x	4.42x	21.58x	-.--%	83.58B
NASPERS LIMITED	7.56x	2.96x	45.51x	0.69%	39.79B
Average	24.89x	16.12x	27.70x	0.39%	151.74B
Weighted average by Cap.	21.23x	13.09x	19.76x	0.53%