Valuation Matrimony.com Limited

Stocks

Market Closed - NSE India S.E. Other stock markets 07:05:08 2026-07-24 EDT			5-day change	1st Jan Change
426.05 ^INR	+0.19%		-0.85%	-19.92%

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	8,808	-
Change	-	-25.96%	2.91%	-5.92%	-20.03%	0.03%	-
Enterprise Value (EV)	15,359	11,373	11,704	11,011	8,806	8,808	8,808
Change	-	-25.96%	2.91%	-5.92%	-20.03%	0.03%	0%
P/E	-	24.7x	23.6x	24.8x	26.8x	18.2x	15.4x
PBR	-	4.55x	4.02x	4.56x	4.27x	3.46x	2.82x
PEG	-	-	3.2x	-3.27x	-1.2x	0.4x	0.8x
Capitalization / Revenue	3.53x	2.5x	2.43x	2.42x	1.91x	1.72x	1.59x
EV / Revenue	0x	0x	0x	0x	0x	1.72x	1.59x
EV / EBITDA	-	0x	0x	0x	0x	12.5x	11x
EV / EBIT	-	0x	0x	0x	0x	19.4x	16.1x
EV / FCF	-	0x	0x	0x	0x	25.2x	20.7x
FCF Yield	-	4.46%	3.54%	4%	7.33%	3.96%	4.84%
Dividend per Share ²	-	5	5	5	5	5	5
Rate of return	-	0.98%	0.95%	0.98%	1.17%	1.17%	1.17%
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	426.05	426.05
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	18.21x	-	-	1.17%	91.46M
TENCENT HOLDINGS LIMITED	14.62x	3.98x	9.28x	1.41%	498B
NETFLIX, INC.	19.57x	5.79x	17.41x	-.--%	292B
UBER TECHNOLOGIES, INC.	21.72x	2.32x	11.99x	-.--%	134B
SK SQUARE CO., LTD.	3.84x	78.55x	2.84x	0.14%	100B
SPOTIFY TECHNOLOGY S.A.	33.15x	4.03x	26.58x	-.--%	99.24B
PROSUS N.V.	10.3x	7.56x	86.64x	0.67%	88.43B
AIRBNB, INC.	27.73x	5.21x	14.72x	-.--%	83.74B
DOORDASH, INC.	67.96x	3.96x	19.32x	-.--%	75.34B
NASPERS LIMITED	7.95x	2.7x	42.57x	0.78%	35.46B
Average	22.50x	12.68x	25.71x	0.42%	140.59B
Weighted average by Cap.	20.06x	9.77x	18.56x	0.57%