Valuation Matrimony.com Limited

Stocks

Market Closed - NSE India S.E. Other stock markets 07:05:08 2026-07-17 EDT			5-day change	1st Jan Change
429.70 ^INR	-1.73%		-1.67%	-19.23%

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	8,883	-	-
Change	-	-30.01%	-25.96%	2.91%	-5.92%	-19.33%	-	-
Enterprise Value (EV)	21,945	15,359	11,373	11,704	11,011	8,883	8,883	8,883
Change	-	-30.01%	-25.96%	2.91%	-5.92%	-19.33%	0%	0%
P/E	53.7x	-	24.7x	23.6x	24.8x	26.8x	18.4x	15.5x
PBR	8.33x	-	4.55x	4.02x	4.56x	4.27x	3.48x	2.85x
PEG	-	-	-	3.2x	-3.27x	-1.2x	0.4x	0.8x
Capitalization / Revenue	5.81x	3.53x	2.5x	2.43x	2.42x	1.91x	1.74x	1.6x
EV / Revenue	0x	0x	0x	0x	0x	1.94x	1.74x	1.6x
EV / EBITDA	0x	-	0x	0x	0x	18x	12.6x	11.1x
EV / EBIT	0x	-	0x	0x	0x	39.8x	19.5x	16.2x
EV / FCF	0x	-	0x	0x	0x	39.7x	25.5x	20.9x
FCF Yield	2.74%	-	4.46%	3.54%	4%	7.33%	3.93%	4.8%
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%	1.16%	1.16%
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	429.70	429.70	429.70
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MATRIMONY.COM LIMITED	27.54x	-	-	1.16%	92.25M
TENCENT HOLDINGS LIMITED	15.54x	4.23x	9.89x	1.33%	529B
NETFLIX, INC.	19.36x	5.7x	17.13x	-.--%	287B
UBER TECHNOLOGIES, INC.	23.89x	2.55x	13.16x	-.--%	147B
SK SQUARE CO., LTD.	4.19x	88.17x	3.19x	0.13%	107B
SPOTIFY TECHNOLOGY S.A.	32.68x	3.97x	26.09x	-.--%	98.32B
PROSUS N.V.	10.62x	8.01x	90.39x	0.63%	93.2B
AIRBNB, INC.	28.73x	5.42x	15.3x	-.--%	86.64B
DOORDASH, INC.	72.4x	4.23x	20.67x	-.--%	80.23B
NASPERS LIMITED	8.61x	2.88x	42.46x	0.72%	38.4B
Average	24.36x	13.91x	26.48x	0.4%	146.74B
Weighted average by Cap.	20.84x	10.75x	19.11x	0.55%