|
Delayed
Bombay S.E.
06:26:53 28/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 770.40 INR | -0.04% |
|
-0.08% | +2.66% |
| 10-14 | Indian consumer firms face margin squeeze despite strong quarterly sales | RE |
| 10-06 | Indian jeweller Titan reports 25% growth in quarterly consumer business sales | RE |
Company Valuation: Marico Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 651,112 | 620,293 | 643,039 | 843,952 | 955,762 | 1,000,666 | - | - |
| Change | - | -4.73% | 3.67% | 31.24% | 13.25% | 4.7% | - | - |
| Enterprise Value (EV) 1 | 641,862 | 613,033 | 636,299 | 827,972 | 936,922 | 976,003 | 969,097 | 962,812 |
| Change | - | -4.49% | 3.8% | 30.12% | 13.16% | 4.17% | -0.71% | -0.65% |
| P/E | 53.1x | 47.7x | 43.5x | 51.9x | 54.2x | 45.7x | 39.8x | 35.3x |
| PBR | 19.4x | 16.3x | 16.8x | 21.3x | 22.6x | 20.1x | 17.5x | 15.2x |
| PEG | - | 8.08x | 3.2x | 5.25x | 6.61x | 1.9x | 2.7x | 2.7x |
| Capitalization / Revenue | 6.85x | 6.35x | 6.66x | 7.79x | 7.02x | 6.52x | 5.87x | 5.31x |
| EV / Revenue | 6.75x | 6.28x | 6.59x | 7.64x | 6.88x | 6.36x | 5.68x | 5.11x |
| EV / EBITDA | 38.2x | 33.9x | 31.4x | 38.7x | 40.2x | 34x | 29.4x | 25.8x |
| EV / EBIT | 41.6x | 37x | 34.1x | 42.2x | 44.1x | 37.3x | 32.1x | 27.8x |
| EV / FCF | 72.6x | 49.6x | 49.6x | 68.9x | 53.1x | 47.4x | 39.7x | 34.9x |
| FCF Yield | 1.38% | 2.02% | 2.02% | 1.45% | 1.88% | 2.11% | 2.52% | 2.87% |
| Dividend per Share 2 | 9.25 | - | 9.5 | 10.5 | 4 | 12.17 | 13.79 | 15.3 |
| Rate of return | 1.84% | - | 1.91% | 1.61% | 0.54% | 1.58% | 1.79% | 1.99% |
| EPS 2 | 9.49 | 10.05 | 11.43 | 12.56 | 13.59 | 16.88 | 19.35 | 21.85 |
| Distribution rate | 97.5% | - | 83.1% | 83.6% | 29.4% | 72.1% | 71.3% | 70% |
| Net sales 1 | 95,120 | 97,640 | 96,530 | 108,310 | 136,110 | 153,547 | 170,528 | 188,348 |
| EBITDA 1 | 16,810 | 18,100 | 20,260 | 21,390 | 23,280 | 28,679 | 32,985 | 37,271 |
| EBIT 1 | 15,420 | 16,550 | 18,680 | 19,610 | 21,260 | 26,135 | 30,163 | 34,592 |
| Net income 1 | 12,250 | 13,020 | 14,810 | 16,290 | 17,620 | 21,971 | 25,180 | 28,399 |
| Net Debt 1 | -9,250 | -7,260 | -6,740 | -15,980 | -18,840 | -24,662 | -31,569 | -37,853 |
| Reference price 2 | 503.65 | 479.70 | 496.90 | 651.45 | 736.25 | 770.70 | 770.70 | 770.70 |
| Nbr of stocks (in thousands) | 1,292,787 | 1,293,084 | 1,294,102 | 1,295,498 | 1,298,149 | 1,298,385 | - | - |
| Announcement Date | 05/05/22 | 05/05/23 | 06/05/24 | 02/05/25 | 05/05/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 45.66x | 6.36x | 34.03x | 1.58% | 10.53B | |
| 21.87x | 2.95x | 14.52x | 3.75% | 258B | |
| 19.59x | 2.51x | 14.96x | 3.27% | 79.58B | |
| 16.65x | 1.73x | 9.81x | 3.77% | 44.17B | |
| 14.46x | 0.52x | 9.3x | 2.67% | 37.69B | |
| 20.39x | 3.11x | 12.64x | 3.43% | 33.05B | |
| 34.32x | 2.97x | 17.34x | 1.08% | 30.9B | |
| 26.31x | 5.55x | 17.69x | 3.18% | 29.65B | |
| -8.48x | 1.85x | 9.24x | 6.67% | 28.53B | |
| 17.82x | 1.71x | 12.08x | 4.78% | 27.4B | |
| Average | 20.86x | 2.93x | 15.16x | 3.42% | 57.99B | |
| Weighted average by Cap. | 20.23x | 2.73x | 14.07x | 3.58% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- MARICO Stock
- Valuation Marico Limited
Select your edition
All financial news and data tailored to specific country editions
