Valuation Marico Limited

Stocks

Market Closed - Bombay S.E. 13:02:24 17/09/2026 +03			5-day change	1st Jan Change
816.75 ^INR	+0.57%		+0.80%	+8.83%

08-25	Marico Limited Provides Consolidated Earnings Guidance for Fy 2027	CI
08-05	Marico Limited, Q1 2027 Earnings Call, Aug 04, 2026

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	1,060,456	-	-
Change	-	-4.73%	3.67%	31.24%	13.25%	10.95%	-	-
Enterprise Value (EV) ¹	641,862	613,033	636,299	827,972	936,922	1,035,825	1,028,949	1,022,703
Change	-	-4.49%	3.8%	30.12%	13.16%	10.56%	-0.66%	-0.61%
P/E	53.1x	47.7x	43.5x	51.9x	54.2x	48.5x	42.2x	37.4x
PBR	19.4x	16.3x	16.8x	21.3x	22.6x	21.2x	18.5x	16.5x
PEG	-	8.08x	3.2x	5.25x	6.61x	2x	2.8x	2.9x
Capitalization / Revenue	6.85x	6.35x	6.66x	7.79x	7.02x	6.99x	6.23x	5.64x
EV / Revenue	6.75x	6.28x	6.59x	7.64x	6.88x	6.83x	6.04x	5.44x
EV / EBITDA	38.2x	33.9x	31.4x	38.7x	40.2x	36.6x	31.2x	27.5x
EV / EBIT	41.6x	37x	34.1x	42.2x	44.1x	39.7x	34.1x	29.6x
EV / FCF	72.6x	49.6x	49.6x	68.9x	53.1x	50.4x	42.2x	37.1x
FCF Yield	1.38%	2.02%	2.02%	1.45%	1.88%	1.98%	2.37%	2.7%
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%	1.49%	1.69%	1.87%
EPS ²	9.49	10.05	11.43	12.56	13.59	16.84	19.33	21.82
Distribution rate	97.5%	-	83.1%	83.6%	29.4%	72.1%	71.3%	70.1%
Net sales ¹	95,120	97,640	96,530	108,310	136,110	151,640	170,318	188,003
EBITDA ¹	16,810	18,100	20,260	21,390	23,280	28,333	32,964	37,214
EBIT ¹	15,420	16,550	18,680	19,610	21,260	26,090	30,135	34,531
Net income ¹	12,250	13,020	14,810	16,290	17,620	21,931	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	816.75	816.75	816.75
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	5/5/22 A	5/5/23 A	5/6/24 A	5/2/25 A	5/5/26 A	-	-	-

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.($)
MARICO LIMITED	48.24x	6.79x	36.39x	1.5%	10.99B
NESTLÉ S.A.	20.45x	2.79x	13.93x	4.04%	244B
MONDELEZ INTERNATIONAL, INC.	19.85x	2.49x	14.87x	3.3%	79.59B
DANONE	16.2x	1.7x	9.61x	3.86%	45.22B
ARCHER-DANIELS-MIDLAND COMPANY	15.74x	0.56x	10.04x	2.5%	40.97B
THE HERSHEY COMPANY	20.68x	3.14x	12.77x	3.38%	34.32B
AJINOMOTO CO., INC.	33.5x	2.92x	16.93x	1.1%	30.08B
KRAFT HEINZ	-8.72x	1.88x	9.37x	6.49%	29.33B
NESTLÉ INDIA LIMITED	64.21x	9.85x	40.85x	1.19%	27.86B
Average	25.57x	3.57x	18.31x	3.04%	60.25B
Weighted average by Cap.	21.62x	2.91x	15.10x	3.53%