Valuation Tata Motors Limited NSE India S.E.

Equities

Market Closed - NSE India S.E. Other stock markets 12:49:43 11/07/2025 BST			5-day change	1st Jan Change
681.80 ^INR	-1.98%		-1.05%	-7.88%

08:21am	Jaguar Land Rover North America recalls about 21,000 US vehicles over torn passenger airbags	RE
08:15am	Jaguar Land Rover North America is recalling 20,999 US vehicles - Nhtsa	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,067,374	1,544,487	1,503,057	3,635,068	2,481,413	2,509,454	-	-
Change	-	44.7%	-2.68%	141.85%	-31.74%	1.13%	-	-
Enterprise Value (EV) ¹	1,747,205	2,534,566	2,389,506	4,162,002	2,698,063	2,908,272	2,752,977	2,441,240
Change	-	45.06%	-5.72%	74.18%	-35.17%	7.79%	-5.34%	-11.32%
P/E ratio	-8.16x	-14.5x	66.9x	12.1x	8.56x	12.9x	10.3x	8.49x
PBR	2.09x	3.23x	3.55x	4.48x	2.02x	1.91x	1.63x	1.37x
PEG	-	0.8x	-1x	0x	-2.24x	-0.4x	0.4x	0.4x
Capitalization / Revenue	0.43x	0.55x	0.43x	0.83x	0.56x	0.55x	0.51x	0.47x
EV / Revenue	0.7x	0.91x	0.69x	0.95x	0.61x	0.64x	0.56x	0.46x
EV / EBITDA	5.72x	10.2x	7.15x	6.99x	4.89x	5.55x	4.39x	3.5x
EV / EBIT	24.9x	-6,865x	34.4x	12.9x	8.44x	10.3x	8.04x	6x
EV / FCF	19.9x	-286x	13.8x	11.4x	10.8x	225x	21.1x	11x
FCF Yield	5.03%	-0.35%	7.24%	8.77%	9.29%	0.45%	4.73%	9.1%
Dividend per Share ²	-	-	2	3	6	6.39	7.513	8.65
Rate of return	-	-	0.48%	0.3%	0.89%	0.94%	1.1%	1.27%
EPS ²	-36.99	-29.88	6.29	81.88	78.75	52.79	66.44	80.3
Distribution rate	-	-	31.8%	3.66%	7.62%	12.1%	11.3%	10.8%
Net sales ¹	2,497,948	2,784,536	3,459,670	4,379,278	4,396,950	4,549,644	4,928,876	5,303,502
EBITDA ¹	305,573	247,988	334,063	595,622	552,160	523,818	626,956	696,697
EBIT ¹	70,086	-369.2	69,554	322,920	319,600	282,891	342,304	406,943
Net income ¹	-134,514	-114,415	24,143	313,991	278,300	201,878	251,144	301,024
Net Debt ¹	679,831	990,078	886,449	526,934	216,650	398,818	243,523	-68,214
Reference price ²	301.85	433.50	420.60	993.00	674.05	681.60	681.60	681.60
Nbr of stocks (in thousands)	3,828,811	3,829,165	3,829,847	3,832,242	3,681,349	3,681,710	-	-
Announcement Date	18/05/21	12/05/22	12/05/23	10/05/24	13/05/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TOYOTA MOTOR CORPORATION	10.39x	1.25x	10.73x	3.8%	222B
BMW AG	8.04x	0.03x	0.23x	4.6%	59.95B
MERCEDES-BENZ GROUP AG	8.17x	0.14x	1.23x	5.29%	59.75B
VOLKSWAGEN AG	5x	0.04x	0.35x	5.93%	56.31B
GENERAL MOTORS COMPANY	5.9x	0.25x	2.18x	1.05%	51.33B
FORD MOTOR COMPANY	11.66x	0.23x	3.53x	5.09%	46.84B
HONDA MOTOR CO., LTD.	10.07x	0.6x	8.15x	4.9%	41.84B
MAHINDRA & MAHINDRA LIMITED	26.46x	2.35x	16.27x	0.9%	39.98B
HYUNDAI MOTOR COMPANY	4.39x	0.96x	9.36x	5.81%	33.05B
Average	10.01x	0.65x	5.78x	4.15%	67.87B
Weighted average by Cap.	9.87x	0.76x	6.66x	4.08%