Valuation TTK Prestige Limited

Stocks

Market Closed - Bombay S.E. 06:02:32 2026-10-23 EDT			5-day change	1st Jan Change
519.75 ^INR	+2.57%		-1.16%	-15.69%

09-30	EFC (I) Limited completed the acquisition of Ultrafresh Modular Solutions Limited from TTK Prestige Limited and others.	CI
09-11	TTK Prestige Limited Announces Appointment of R Srinivasan to Non-Executive Non-Independent Director, Effective September 10, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	114,592	96,940	92,996	81,307	58,841	71,188	-	-
Change	-	-15.4%	-4.07%	-12.57%	-27.63%	20.98%	-	-
Enterprise Value (EV) ¹	114,861	97,809	93,847	82,537	60,218	72,362	72,022	72,303
Change	-	-14.85%	-4.05%	-12.05%	-27.04%	20.17%	-0.47%	0.39%
P/E	37.6x	38.1x	40.7x	72.8x	36.7x	31.9x	24.7x	20.2x
PBR	6.62x	4.97x	4.8x	4.33x	2.97x	3.46x	3.23x	3.24x
PEG	-	-2.3x	-4x	-1.4x	0.8x	0.8x	0.8x	0.9x
Capitalization / Revenue	4.21x	3.49x	3.47x	2.99x	1.98x	2.06x	1.89x	1.62x
EV / Revenue	4.22x	3.52x	3.5x	3.04x	2.03x	2.1x	1.91x	1.64x
EV / EBITDA	27x	27.3x	30.9x	32x	21.8x	21x	17.5x	14.5x
EV / EBIT	30.1x	32x	39.2x	44.1x	30.9x	29x	23.9x	18.8x
EV / FCF	45.6x	74.5x	42.4x	71.6x	49.5x	38.2x	28.3x	-
FCF Yield	2.19%	1.34%	2.36%	1.4%	2.02%	2.62%	3.53%	-
Dividend per Share ²	6	6	6	6	7.5	7.32	8.04	8.75
Rate of return	0.73%	0.86%	0.89%	1.01%	1.75%	1.41%	1.55%	1.68%
EPS ²	21.99	18.34	16.48	8.16	11.72	16.28	21.03	25.73
Distribution rate	27.3%	32.7%	36.4%	73.5%	64%	45%	38.2%	34%
Net sales ¹	27,224	27,771	26,780	27,148	29,736	34,488	37,723	43,999
EBITDA ¹	4,259	3,585	3,036	2,577	2,757	3,444	4,105	4,980
EBIT ¹	3,818	3,055	2,392	1,870	1,948	2,498	3,017	3,845
Net income ¹	3,048	2,527	2,285	1,124	1,606	2,324	2,881	3,531
Net Debt ¹	269	869	850.6	1,230	1,377	1,174	833.4	1,115
Reference price ²	826.70	699.35	670.90	593.70	429.65	519.75	519.75	519.75
Nbr of stocks (in thousands)	138,614	138,614	138,614	136,950	136,951	136,966	-	-
Announcement Date	5/28/22	5/25/23	5/28/24	5/27/25	5/22/26	-	-	-

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.($)
TTK PRESTIGE LIMITED	31.93x	2.1x	21.01x	1.41%	750M
MIDEA GROUP CO., LTD.	14.1x	1.37x	11.59x	5.26%	103B
GREE ELECTRIC APPLIANCES, INC. OF ZHUHAI	7.48x	1.12x	5.24x	7.6%	31.17B
SHARKNINJA, INC.	32.31x	3.58x	19.67x	0.99%	27.66B
HAIER SMART HOME CO., LTD.	9.65x	0.48x	4.79x	5.98%	25.66B
LG ELECTRONICS INDIA LIMITED	47.95x	3.71x	32.54x	0.7%	11.52B
RATIONAL AG	25.76x	4.9x	17x	2.84%	7.87B
DE'LONGHI S.P.A.	16.51x	1.3x	7.67x	2.55%	6.79B
COWAY CO., LTD.	10.65x	1.71x	6.81x	3.12%	5.61B
ZHEJIANG SUPOR CO., LTD.	16.66x	1.36x	12.28x	5.54%	4.99B
Average	21.30x	2.16x	13.86x	3.6%	22.55B
Weighted average by Cap.	17.15x	1.76x	12.00x	4.68%