Valuation Nippon Life India Asset Management Limited

Equities

End-of-day quote NSE India S.E. Other stock markets 06/03/2026			5-day change	1st Jan Change
860.25 ^INR	-0.05%		-7.62%	-2.21%

02-10	Petfully Yours Private Limited announced that it has received INR 2.71 billion in funding from a group of investors	CI
02-02	Nomura Adjusts Nippon Life India Asset Management's Price Target to INR1,050 From INR1,000, Keeps at Buy	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	208,564	216,245	130,898	296,824	367,207	531,220	-	-
Change	-	3.68%	-39.47%	126.76%	23.71%	44.66%	-	-
Enterprise Value (EV) ¹	204,957	212,860	130,898	296,824	367,207	528,064	527,775	527,443
Change	-	3.86%	-38.51%	126.76%	23.71%	43.81%	-0.05%	-0.06%
P/E ratio	31x	29.5x	18.2x	26.9x	28.9x	34.5x	29.2x	25.4x
PBR	6.73x	6.22x	3.72x	7.45x	8.72x	11.8x	11.2x	10.5x
PEG	-	3.57x	-7.95x	0.5x	2x	1.7x	1.6x	1.7x
Capitalization / Revenue	14.7x	14.1x	8.63x	14.6x	14.6x	18.3x	15.7x	13.6x
EV / Revenue	14.4x	13.9x	8.63x	14.6x	14.6x	18.2x	15.6x	13.5x
EV / EBITDA	36.8x	21x	13.6x	-	25.5x	30x	25.1x	21.5x
EV / EBIT	23.3x	21.4x	17.2x	21.4x	21.6x	30.5x	25.7x	22x
EV / FCF	47x	37.2x	22.8x	38.8x	55.6x	36.4x	29.8x	25.3x
FCF Yield	2.13%	2.69%	4.38%	2.58%	1.8%	2.75%	3.35%	3.95%
Dividend per Share ²	8	11	11.5	16.5	18	21.48	24.67	28.25
Rate of return	2.36%	3.16%	5.47%	3.5%	3.11%	2.58%	2.96%	3.39%
EPS ²	10.9	11.8	11.53	17.53	20.03	24.19	28.51	32.75
Distribution rate	73.4%	93.2%	99.7%	94.1%	89.9%	88.8%	86.5%	86.3%
Net sales ¹	14,193	15,356	15,166	20,373	25,207	29,056	33,877	39,055
EBITDA ¹	5,575	10,159	9,615	-	14,416	17,604	21,012	24,524
EBIT ¹	8,814	9,925	7,610	13,879	17,011	17,295	20,539	23,951
Net income ¹	6,794	7,442	7,233	11,073	12,864	15,354	18,093	20,792
Net Debt ¹	-3,606	-3,384	-	-	-	-3,156	-3,445	-3,777
Reference price ²	338.30	347.65	210.05	471.15	578.55	833.60	833.60	833.60
Nbr of stocks (in thousands)	616,505	622,018	623,175	629,999	634,703	637,260	-	-
Announcement Date	27/04/21	26/04/22	25/04/23	24/04/24	28/04/25	-	-	-

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.($)
NIPPON LIFE INDIA ASSET MANAGEMENT LIMITED	35.5x	18.74x	30.86x	2.5%	5.97B
BLACKSTONE INC.	17.4x	6.04x	11.24x	4.97%	86.46B
KKR & CO. INC.	21.41x	7.87x	8.86x	0.86%	81.43B
ARES MANAGEMENT CORPORATION	16.96x	5.15x	14.12x	4.9%	24.69B
AMUNDI	10.15x	4.24x	8.6x	5.76%	17.79B
THE CARLYLE GROUP INC.	12.25x	3.82x	12.13x	3.01%	17.66B
FRANKLIN RESOURCES, INC.	16.03x	1.49x	5.56x	5.01%	13.66B
ARES CAPITAL CORPORATION	9.67x	9.5x	-	10.25%	13.46B
HDFC ASSET MANAGEMENT COMPANY LIMITED	36.32x	-	-	2.15%	11.67B
CHINA CITIC FINANCIAL ASSET MANAGEMENT CO., LTD.	5.29x	-	-	-	8.31B
Average	18.10x	7.11x	13.05x	4.38%	28.11B
Weighted average by Cap.	18.12x	6.48x	10.78x	3.75%