Valuation McLeod Russel India Limited Bombay S.E.

Stocks

Delayed Bombay S.E. 00:56:05 2026-09-17 EDT			5-day change	1st Jan Change
42.24 ^INR	-1.15%		-3.93%	-16.12%

08-27	Jaynath Tea Estate agreed to acquire Tarajulie Tea Estate from McLeod Russel India Limited for approximately INR 230 million.	CI
08-14	McLeod Russel India Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	1,995	2,382	1,765	2,496	3,525	3,026
Change	-	19.37%	-25.88%	41.42%	41.21%	-14.16%
Enterprise Value (EV) ¹	23,638	23,019	21,266	21,389	22,457	17,403
Change	-	-2.62%	-7.62%	0.58%	4.99%	-22.5%
P/E	-3.8x	-1.32x	-0.17x	-0.8x	-1.78x	-2.45x
PBR	0.11x	0.14x	0.31x	1x	6.22x	-5.99x
PEG	-	-0x	-0x	0x	0x	0.1x
Capitalization / Revenue	0.14x	0.18x	0.13x	0.22x	0.3x	0.26x
EV / Revenue	1.64x	1.7x	1.55x	1.88x	1.89x	1.51x
EV / EBITDA	12.3x	33.7x	22.3x	-20.1x	110x	-74x
EV / EBIT	22.4x	-974x	76.5x	-12.4x	-55.1x	-20.6x
EV / FCF	13.4x	25.6x	11.3x	20.8x	40.5x	-1.66x
FCF Yield	7.44%	3.91%	8.86%	4.82%	2.47%	-60.4%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-5.02	-17.32	-101.1	-29.83	-18.94	-11.82
Distribution rate	-	-	-	-	-	-
Net sales ¹	14,384	13,558	13,696	11,359	11,854	11,544
EBITDA ¹	1,915	683.1	955.7	-1,062	203.5	-235.1
EBIT ¹	1,054	-23.64	277.8	-1,718	-407.5	-844.5
Net income ¹	-523.9	-1,809	-10,565	-3,116	-1,979	-1,235
Net Debt ¹	21,643	20,638	19,501	18,892	18,931	14,377
Reference price ²	19.10	22.80	16.90	23.90	33.75	28.97
Nbr of stocks (in thousands)	104,456	104,456	104,456	104,456	104,456	104,456
Announcement Date	11/26/21	9/8/22	9/7/23	9/6/24	9/4/25	9/8/26

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.($)
TATA CONSUMER PRODUCTS LIMITED	50.17x	4.18x	28.95x	1.15%	10.32B
CCL PRODUCTS (INDIA) LIMITED	28.16x	3.02x	17.28x	0.74%	1.48B
ITALMOBILIARE S.P.A.	13.69x	1x	5.55x	4.28%	1.25B
WESTROCK COFFEE COMPANY	-18.67x	-	-	-	759M
XIANGPIAOPIAO FOOD CO.,LTD	22.92x	-	-	-	683M
Average	19.25x	2.73x	17.26x	2.05%	2.9B
Weighted average by Cap.	39.89x	3.75x	25.39x	1.4%