Valuation Nestlé India Limited

Stocks

Delayed Bombay S.E. 06:27:09 2026-09-11 EDT			5-day change	1st Jan Change
1,384.00 ^INR	-0.86%		-2.54%	+7.46%

08-28	Hard-handed Indian official urges food firms to be ethical amid labelling, ingredients dispute	RE
08-27	Nestlé India to Buy 26% Stake in Radiance KA for Renewable Power Plant	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,675,397	1,898,604	2,529,273	2,170,366	2,265,384	2,668,787	-	-
Change	-	13.32%	33.22%	-14.19%	4.38%	17.81%	-	-
Enterprise Value (EV) ¹	1,666,241	1,890,170	2,524,530	2,181,078	2,252,219	2,642,595	2,628,655	2,612,058
Change	-	13.44%	33.56%	-13.6%	3.26%	17.33%	-0.53%	-0.63%
P/E	70.1x	63.3x	64.3x	65.5x	63.9x	64.1x	55.7x	49x
PBR	68.1x	61.4x	75.7x	54.1x	42.7x	42.7x	36.5x	31.5x
PEG	-	2.5x	2.1x	-4.2x	9.23x	3.7x	3.7x	3.6x
Capitalization / Revenue	9.92x	9.93x	10.4x	10.7x	9.78x	9.94x	8.9x	7.99x
EV / Revenue	9.86x	9.88x	10.3x	10.8x	9.73x	9.84x	8.76x	7.82x
EV / EBITDA	44.5x	42.3x	43.4x	45.7x	42.4x	40.8x	35.8x	31.6x
EV / EBIT	49.9x	46.8x	47.8x	51.5x	48.9x	46.5x	40.7x	35.8x
EV / FCF	76.2x	93.5x	110x	235x	53.4x	62.4x	50.5x	44.5x
FCF Yield	1.31%	1.07%	0.91%	0.43%	1.87%	1.6%	1.98%	2.25%
Dividend per Share ²	11	-	16.1	13.5	12	16.44	18.94	21.74
Rate of return	1.27%	-	1.23%	1.2%	1.02%	1.19%	1.37%	1.57%
EPS ²	12.4	15.55	20.4	17.19	18.38	21.59	24.86	28.24
Distribution rate	88.7%	-	78.9%	78.5%	65.3%	76.2%	76.2%	77%
Net sales ¹	168,970	191,263	243,939	202,016	231,546	268,609	300,022	334,080
EBITDA ¹	37,420	44,710	58,198	47,737	53,061	64,778	73,469	82,683
EBIT ¹	33,390	40,421	52,820	42,338	46,068	56,775	64,589	73,041
Net income ¹	23,905	29,987	39,328	33,145	35,446	41,579	47,977	54,875
Net Debt ¹	-9,155	-8,434	-4,743	10,712	-13,164	-26,192	-40,132	-56,729
Reference price ²	868.84	984.59	1,311.65	1,125.52	1,174.80	1,384.00	1,384.00	1,384.00
Nbr of stocks (in thousands)	1,928,314	1,928,314	1,928,314	1,928,314	1,928,314	1,928,314	-	-
Announcement Date	2/16/23	2/7/24	4/25/24	4/24/25	4/21/26	-	-	-

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.($)
NESTLÉ INDIA LIMITED	64.11x	9.84x	40.79x	1.19%	27.94B
NESTLÉ S.A.	20.42x	2.79x	13.91x	4.05%	244B
MONDELEZ INTERNATIONAL, INC.	19.88x	2.5x	14.89x	3.3%	79.69B
DANONE	16.32x	1.71x	9.67x	3.83%	45.83B
ARCHER-DANIELS-MIDLAND COMPANY	16.06x	0.57x	10.22x	2.4%	41.8B
THE HERSHEY COMPANY	20.98x	3.19x	12.94x	3.33%	34.82B
AJINOMOTO CO., INC.	34.09x	2.97x	17.2x	1.08%	30.91B
KRAFT HEINZ	-8.67x	1.87x	9.32x	6.52%	29.17B
BUNGE GLOBAL SA	12.48x	0.4x	9.04x	2.35%	23.52B
Average	21.74x	2.87x	15.33x	3.12%	62.02B
Weighted average by Cap.	20.80x	2.73x	14.45x	3.51%