Valuation Matrimony.com Limited

Stocks

Market Closed - NSE India S.E. Other stock markets 07:05:09 2026-07-22 EDT			5-day change	1st Jan Change
429.95 ^INR	-1.80%		+0.82%	-19.18%

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	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	15,359	11,373	11,704	11,011	8,806	8,889	-
Change	-	-25.96%	2.91%	-5.92%	-20.03%	0.94%	-
Enterprise Value (EV)	15,359	11,373	11,704	11,011	8,806	8,889	8,889
Change	-	-25.96%	2.91%	-5.92%	-20.03%	0.94%	0%
P/E	-	24.7x	23.6x	24.8x	26.8x	18.4x	15.5x
PBR	-	4.55x	4.02x	4.56x	4.27x	3.49x	2.85x
PEG	-	-	3.2x	-3.27x	-1.2x	0.4x	0.8x
Capitalization / Revenue	3.53x	2.5x	2.43x	2.42x	1.91x	1.74x	1.6x
EV / Revenue	0x	0x	0x	0x	0x	1.74x	1.6x
EV / EBITDA	-	0x	0x	0x	0x	12.6x	11.1x
EV / EBIT	-	0x	0x	0x	0x	19.5x	16.2x
EV / FCF	-	0x	0x	0x	0x	25.5x	20.9x
FCF Yield	-	4.46%	3.54%	4%	7.33%	3.93%	4.79%
Dividend per Share ²	-	5	5	5	5	5	5
Rate of return	-	0.98%	0.95%	0.98%	1.17%	1.16%	1.16%
EPS ²	-	20.72	22.25	20.56	15.92	23.4	27.7
Distribution rate	-	24.1%	22.5%	24.3%	31.4%	21.4%	18.1%
Net sales ¹	4,345	4,558	4,814	4,558	4,600	5,115	5,556
EBITDA ¹	-	674.4	721.4	582.7	515.7	705	798
EBIT ¹	-	618.5	698.9	290.1	245.8	455	548
Net income ¹	-	466.7	495.5	452.8	341.7	484	572
Net Debt	-	-	-	-	-	-	-
Reference price ²	670.75	511.00	525.85	510.65	426.00	429.95	429.95
Nbr of stocks (in thousands)	22,899	22,255	22,257	21,563	20,670	20,673	-
Announcement Date	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	18.71x	-	-	1.14%	93.99M
TENCENT HOLDINGS LIMITED	15.94x	4.35x	10.15x	1.29%	543B
NETFLIX, INC.	19.29x	5.68x	17.06x	-.--%	286B
UBER TECHNOLOGIES, INC.	23.57x	2.52x	13x	-.--%	146B
SK SQUARE CO., LTD.	4.33x	92x	3.33x	0.12%	111B
SPOTIFY TECHNOLOGY S.A.	33.79x	4.12x	27.06x	-.--%	101B
PROSUS N.V.	10.61x	7.9x	89.2x	0.63%	92.9B
AIRBNB, INC.	28.36x	5.34x	15.08x	-.--%	85.52B
DOORDASH, INC.	73.91x	4.33x	21.15x	-.--%	81.93B
NASPERS LIMITED	8.45x	2.87x	45.21x	0.73%	37.71B
Average	23.70x	14.34x	26.80x	0.39%	148.52B
Weighted average by Cap.	21.07x	11.23x	19.13x	0.54%