Valuation Nestlé India Limited

Stocks

Market Closed - Bombay S.E. 06:02:24 2026-08-21 EDT			5-day change	1st Jan Change
1,477.95 ^INR	+1.46%		-1.48%	+14.75%

08-04	Nestlé India Limited - Shareholder/Analyst Call
07-23	Nomura Adjusts Nestlé India's Price Target to INR1,675 From INR1,500, Keeps at Buy	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	2,849,952	-	-
Change	-	13.32%	33.22%	-14.19%	4.38%	25.8%	-	-
Enterprise Value (EV) ¹	1,666,241	1,890,170	2,524,530	2,181,078	2,252,219	2,823,760	2,809,820	2,793,223
Change	-	13.44%	33.56%	-13.6%	3.26%	25.38%	-0.49%	-0.59%
P/E	70.1x	63.3x	64.3x	65.5x	63.9x	68.5x	59.4x	52.3x
PBR	68.1x	61.4x	75.7x	54.1x	42.7x	45.6x	39x	33.7x
PEG	-	2.5x	2.1x	-4.2x	9.23x	3.9x	3.9x	3.9x
Capitalization / Revenue	9.92x	9.93x	10.4x	10.7x	9.78x	10.6x	9.5x	8.53x
EV / Revenue	9.86x	9.88x	10.3x	10.8x	9.73x	10.5x	9.37x	8.36x
EV / EBITDA	44.5x	42.3x	43.4x	45.7x	42.4x	43.6x	38.2x	33.8x
EV / EBIT	49.9x	46.8x	47.8x	51.5x	48.9x	49.7x	43.5x	38.2x
EV / FCF	76.2x	93.5x	110x	235x	53.4x	66.6x	54x	47.6x
FCF Yield	1.31%	1.07%	0.91%	0.43%	1.87%	1.5%	1.85%	2.1%
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%	1.11%	1.28%	1.47%
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	1,477.95	1,477.95	1,477.95
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NESTLÉ INDIA LIMITED	68.47x	10.51x	43.59x	1.11%	29.79B
NESTLÉ S.A.	20.7x	2.85x	14.22x	3.94%	256B
MONDELEZ INTERNATIONAL, INC.	20.54x	2.56x	15.26x	3.19%	82.26B
DANONE	17.63x	1.82x	10.31x	3.55%	49.81B
ARCHER-DANIELS-MIDLAND COMPANY	14.87x	0.55x	9.94x	2.6%	38.7B
THE HERSHEY COMPANY	22.57x	3.4x	13.78x	3.1%	37.46B
AJINOMOTO CO., INC.	37.22x	3.21x	18.56x	0.97%	32.4B
KRAFT HEINZ	-108.9x	1.92x	9.55x	6.26%	30.33B
BUNGE GLOBAL SA	11.53x	0.38x	8.6x	2.54%	21.73B
Average	11.62x	3.02x	15.98x	3.03%	64.24B
Weighted average by Cap.	16.38x	2.88x	15.02x	3.41%