Valuation Tata Motors Limited NSE India S.E.

Equities

Market Closed - NSE India S.E. Other stock markets 11:49:47 12/12/2025 GMT			5-day change	1st Jan Change
347.45 ^INR	+0.23%		-2.52%	-53.06%

09:13am	Mercedes-Benz India to hike car prices on rising costs	RE
05:35am	India auto industry body SIAM says Nov total domestic passenger vehicle sales 4,12,405 units	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	1,279,426	-	-
Change	-	44.7%	-2.68%	141.85%	-31.74%	-48.44%	-	-
Enterprise Value (EV) ¹	1,747,205	2,534,566	2,389,506	4,162,002	2,698,063	1,610,057	1,536,328	1,460,269
Change	-	45.06%	-5.72%	74.18%	-35.17%	-40.33%	-4.58%	-4.95%
P/E ratio	-8.16x	-14.5x	66.9x	12.1x	8.56x	1.48x	9.06x	6.91x
PBR	2.09x	3.23x	3.55x	4.48x	2.02x	1.1x	1x	0.89x
PEG	-	0.8x	-1x	0x	-2.24x	0x	-0.1x	0.2x
Capitalization / Revenue	0.43x	0.55x	0.43x	0.83x	0.56x	0.36x	0.32x	0.3x
EV / Revenue	0.7x	0.91x	0.69x	0.95x	0.61x	0.46x	0.39x	0.34x
EV / EBITDA	5.72x	10.2x	7.15x	6.99x	4.89x	5.92x	3.61x	2.9x
EV / EBIT	24.9x	-6,865x	34.4x	12.9x	8.44x	31.9x	8.39x	6.38x
EV / FCF	19.9x	-286x	13.8x	11.4x	10.8x	-7.59x	18.8x	11.6x
FCF Yield	5.03%	-0.35%	7.24%	8.77%	9.29%	-13.2%	5.31%	8.63%
Dividend per Share ²	-	-	2	3	6	4.056	5.58	6.662
Rate of return	-	-	0.48%	0.3%	0.89%	1.17%	1.61%	1.92%
EPS ²	-36.99	-29.88	6.29	81.88	78.75	235.6	38.34	50.29
Distribution rate	-	-	31.8%	3.66%	7.62%	1.72%	14.6%	13.2%
Net sales ¹	2,497,948	2,784,536	3,459,670	4,379,278	4,396,950	3,521,585	3,953,814	4,273,093
EBITDA ¹	305,573	247,988	334,063	595,622	552,160	272,112	425,857	502,890
EBIT ¹	70,086	-369.2	69,554	322,920	319,600	50,516	183,206	228,825
Net income ¹	-134,514	-114,415	24,143	313,991	278,300	863,762	141,177	185,419
Net Debt ¹	679,831	990,078	886,449	526,934	216,650	330,631	256,901	180,843
Reference price ²	301.85	433.50	420.60	993.00	674.05	347.45	347.45	347.45
Nbr of stocks (in thousands)	3,828,811	3,829,165	3,829,847	3,832,242	3,681,349	3,682,331	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TOYOTA MOTOR CORPORATION	11.47x	1.36x	11.8x	3.07%	261B
GENERAL MOTORS COMPANY	9.27x	0.37x	3.38x	0.72%	75.79B
BMW AG	8.79x	0.09x	0.68x	4.09%	68.53B
MERCEDES-BENZ GROUP AG	11.72x	0.2x	2.12x	3.83%	68.93B
VOLKSWAGEN AG	10.25x	0.07x	0.63x	3.99%	63.6B
FORD MOTOR COMPANY	18.39x	0.27x	4.67x	4.85%	54.31B
MAHINDRA & MAHINDRA LIMITED	29.96x	2.77x	18.96x	0.75%	45.36B
HYUNDAI MOTOR COMPANY	6.49x	1.04x	11.09x	3.98%	43.56B
HONDA MOTOR CO., LTD.	12.73x	0.57x	9.41x	4.66%	39.41B
Average	13.23x	0.75x	6.97x	3.33%	80.06B
Weighted average by Cap.	12.35x	0.85x	7.68x	3.2%