Valuation Nestlé India Limited NSE India S.E.

Stocks

Market Closed - NSE India S.E. 07:05:09 2026-08-19 EDT			5-day change	1st Jan Change
1,465.00 ^INR	+0.17%		-1.89%	+13.74%

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	2,834,429	-	-
Change	-	13.32%	33.22%	-14.19%	4.38%	25.12%	-	-
Enterprise Value (EV) ¹	1,666,241	1,890,170	2,524,530	2,181,078	2,252,219	2,808,237	2,794,297	2,777,700
Change	-	13.44%	33.56%	-13.6%	3.26%	24.69%	-0.5%	-0.59%
P/E	70.1x	63.3x	64.3x	65.5x	63.9x	68.1x	59.1x	52.1x
PBR	68.1x	61.4x	75.7x	54.1x	42.7x	45.4x	38.8x	33.5x
PEG	-	2.5x	2.1x	-4.2x	9.23x	3.9x	3.9x	3.8x
Capitalization / Revenue	9.92x	9.93x	10.4x	10.7x	9.78x	10.6x	9.45x	8.48x
EV / Revenue	9.86x	9.88x	10.3x	10.8x	9.73x	10.5x	9.31x	8.31x
EV / EBITDA	44.5x	42.3x	43.4x	45.7x	42.4x	43.4x	38x	33.6x
EV / EBIT	49.9x	46.8x	47.8x	51.5x	48.9x	49.5x	43.3x	38x
EV / FCF	76.2x	93.5x	110x	235x	53.4x	66.3x	53.7x	47.3x
FCF Yield	1.31%	1.07%	0.91%	0.43%	1.87%	1.51%	1.86%	2.11%
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%	1.12%	1.29%	1.48%
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	1,469.90	1,469.90	1,469.90
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 S.A.	20.57x	2.84x	14.15x	3.96%	251B
MONDELEZ INTERNATIONAL, INC.	19.97x	2.5x	14.93x	3.28%	79.97B
DANONE	17.4x	1.81x	10.2x	3.59%	48.77B
ARCHER-DANIELS-MIDLAND COMPANY	15.27x	0.57x	10.17x	2.53%	39.74B
THE HERSHEY COMPANY	22.21x	3.35x	13.58x	3.15%	36.86B
AJINOMOTO CO., INC.	38.32x	3.28x	19.06x	0.94%	33.1B
NESTLÉ INDIA LIMITED	67.87x	10.41x	43.17x	1.12%	29.46B
KRAFT HEINZ	-105.67x	1.89x	9.37x	6.45%	29.43B
BUNGE GLOBAL SA	11.66x	0.38x	8.65x	2.52%	21.97B
Average	11.96x	3.00x	15.92x	3.06%	63.33B
Weighted average by Cap.	16.57x	2.85x	14.93x	3.43%