Valuation Matrimony.com Limited Bombay S.E.

Stocks

Market Closed - Bombay S.E. Other stock markets 13:00:52 31/07/2026 +03			5-day change	1st Jan Change
435.10 ^INR	-0.07%		+2.62%	-18.27%

06-30	Matrimony.com Limited Announces Retirement of Chandrasekar Rangaswamy as Chief Technology Operation and Infrastructure Officer and Ceases to Be Senior Management Personnel, Effective June 30, 2026	CI
05-15	ICICI Securities Upgrades Matrimony.com to Buy from Add; Price Target is INR570	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	15,359	11,373	11,704	11,011	8,806	9,034	-
Change	-	-25.96%	2.91%	-5.92%	-20.03%	2.6%	-
Enterprise Value (EV)	15,359	11,373	11,704	11,011	8,806	9,034	9,034
Change	-	-25.96%	2.91%	-5.92%	-20.03%	2.6%	0%
P/E	-	24.7x	23.6x	24.8x	26.8x	18.7x	15.8x
PBR	-	4.55x	4.02x	4.56x	4.27x	3.54x	2.89x
PEG	-	-	3.2x	-3.27x	-1.2x	0.4x	0.9x
Capitalization / Revenue	3.53x	2.5x	2.43x	2.42x	1.91x	1.77x	1.63x
EV / Revenue	0x	0x	0x	0x	0x	1.77x	1.63x
EV / EBITDA	-	0x	0x	0x	0x	12.8x	11.3x
EV / EBIT	-	0x	0x	0x	0x	19.9x	16.5x
EV / FCF	-	0x	0x	0x	0x	25.9x	21.2x
FCF Yield	-	4.46%	3.54%	4%	7.33%	3.86%	4.72%
Dividend per Share ²	-	5	5	5	5	5	5
Rate of return	-	0.98%	0.95%	0.98%	1.17%	1.14%	1.14%
EPS ²	-	20.72	22.25	20.56	15.92	23.4	27.7
Distribution rate	-	24.1%	22.5%	24.3%	31.4%	21.4%	18.1%
Net sales ¹	4,345	4,558	4,814	4,558	4,600	5,115	5,556
EBITDA ¹	-	674.4	721.4	582.7	515.7	705	798
EBIT ¹	-	618.5	698.9	290.1	245.8	455	548
Net income ¹	-	466.7	495.5	452.8	341.7	484	572
Net Debt	-	-	-	-	-	-	-
Reference price ²	670.75	511.00	525.85	510.65	426.00	437.00	437.00
Nbr of stocks (in thousands)	22,899	22,255	22,257	21,563	20,670	20,673	-
Announcement Date	5/12/22 A	5/9/23 A	5/14/24 A	5/16/25 A	5/14/26 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.($)
TENCENT HOLDINGS LIMITED	15.94x	4.35x	10.15x	1.29%	544B
NETFLIX, INC.	20.02x	5.93x	17.81x	-.--%	299B
UBER TECHNOLOGIES, INC.	23.2x	2.48x	12.83x	-.--%	143B
SPOTIFY TECHNOLOGY S.A.	34x	4.15x	27.33x	-.--%	103B
PROSUS N.V.	11.2x	8.3x	95.13x	0.62%	97.15B
SK SQUARE CO., LTD.	3.59x	73.09x	2.64x	0.15%	95.1B
AIRBNB, INC.	29.8x	5.64x	15.93x	-.--%	89.93B
DOORDASH, INC.	77.17x	4.53x	22.13x	-.--%	85.47B
NASPERS LIMITED	8.86x	2.94x	46.15x	0.7%	39.54B
Average	24.86x	12.38x	27.79x	0.31%	166.21B
Weighted average by Cap.	21.74x	9.15x	20.14x	0.54%