Valuation Marico Limited NSE India S.E.

Stocks

Market Closed - NSE India S.E. 12:05:08 19/08/2026 BST			5-day change	1st Jan Change
850.00 ^INR	+1.00%		-0.58%	+13.24%

08-04	Marico Limited, Q1 2027 Earnings Call, Aug 04, 2026
08-04	Marico Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI

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	1,101,745	-	-
Change	-	-4.73%	3.67%	31.24%	13.25%	15.27%	-	-
Enterprise Value (EV) ¹	641,862	613,033	636,299	827,972	936,922	1,077,114	1,070,238	1,063,992
Change	-	-4.49%	3.8%	30.12%	13.16%	14.96%	-0.64%	-0.58%
P/E	53.1x	47.7x	43.5x	51.9x	54.2x	50.4x	43.9x	38.9x
PBR	19.4x	16.3x	16.8x	21.3x	22.6x	22x	19.2x	17.1x
PEG	-	8.08x	3.2x	5.25x	6.61x	2.1x	3x	3x
Capitalization / Revenue	6.85x	6.35x	6.66x	7.79x	7.02x	7.17x	6.46x	5.84x
EV / Revenue	6.75x	6.28x	6.59x	7.64x	6.88x	7.01x	6.27x	5.64x
EV / EBITDA	38.2x	33.9x	31.4x	38.7x	40.2x	37.7x	32.5x	28.6x
EV / EBIT	41.6x	37x	34.1x	42.2x	44.1x	41.2x	35.5x	30.8x
EV / FCF	72.6x	49.6x	49.6x	68.9x	53.1x	52.4x	43.9x	38.6x
FCF Yield	1.38%	2.02%	2.02%	1.45%	1.88%	1.91%	2.28%	2.59%
Dividend per Share ²	9.25	-	9.5	10.5	4	12.14	13.78	15.31
Rate of return	1.84%	-	1.91%	1.61%	0.54%	1.43%	1.62%	1.8%
EPS ²	9.49	10.05	11.43	12.56	13.59	16.84	19.34	21.83
Distribution rate	97.5%	-	83.1%	83.6%	29.4%	72.1%	71.2%	70.1%
Net sales ¹	95,120	97,640	96,530	108,310	136,110	153,664	170,661	188,764
EBITDA ¹	16,810	18,100	20,260	21,390	23,280	28,593	32,964	37,214
EBIT ¹	15,420	16,550	18,680	19,610	21,260	26,116	30,135	34,531
Net income ¹	12,250	13,020	14,810	16,290	17,620	21,947	25,171	28,304
Net Debt ¹	-9,250	-7,260	-6,740	-15,980	-18,840	-24,631	-31,507	-37,753
Reference price ²	503.65	479.70	496.90	651.45	736.25	848.55	848.55	848.55
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

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%