|
Delayed
Bombay S.E.
12:36:41 25/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 815.65 INR | -0.70% |
|
+1.83% | +8.69% |
| 08-25 | Marico Limited Provides Consolidated Earnings Guidance for Fy 2027 | CI |
| 08-05 | Marico Limited, Q1 2027 Earnings Call, Aug 04, 2026 |
Company Valuation: Marico Limited
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 | 1,066,494 | - | - |
| Change | - | -4.73% | 3.67% | 31.24% | 13.25% | 11.59% | - | - |
| Enterprise Value (EV) 1 | 641,862 | 613,033 | 636,299 | 827,972 | 936,922 | 1,041,863 | 1,034,986 | 1,028,741 |
| Change | - | -4.49% | 3.8% | 30.12% | 13.16% | 11.2% | -0.66% | -0.6% |
| P/E | 53.1x | 47.7x | 43.5x | 51.9x | 54.2x | 48.8x | 42.5x | 37.6x |
| PBR | 19.4x | 16.3x | 16.8x | 21.3x | 22.6x | 21.4x | 18.6x | 16.2x |
| PEG | - | 8.08x | 3.2x | 5.25x | 6.61x | 2x | 2.9x | 2.9x |
| Capitalization / Revenue | 6.85x | 6.35x | 6.66x | 7.79x | 7.02x | 7.03x | 6.26x | 5.67x |
| EV / Revenue | 6.75x | 6.28x | 6.59x | 7.64x | 6.88x | 6.87x | 6.08x | 5.47x |
| EV / EBITDA | 38.2x | 33.9x | 31.4x | 38.7x | 40.2x | 36.8x | 31.4x | 27.6x |
| EV / EBIT | 41.6x | 37x | 34.1x | 42.2x | 44.1x | 39.9x | 34.3x | 29.8x |
| EV / FCF | 72.6x | 49.6x | 49.6x | 68.9x | 53.1x | 50.7x | 42.5x | 37.3x |
| FCF Yield | 1.38% | 2.02% | 2.02% | 1.45% | 1.88% | 1.97% | 2.35% | 2.68% |
| 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% | 1.48% | 1.68% | 1.86% |
| 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 | 821.40 | 821.40 | 821.40 |
| 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 | 05/05/22 | 05/05/23 | 06/05/24 | 02/05/25 | 05/05/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 48.79x | 6.87x | 36.77x | 1.48% | 11.11B | |
| 20.53x | 2.8x | 13.96x | 4.03% | 242B | |
| 19.37x | 2.45x | 14.59x | 3.38% | 77.68B | |
| 15.99x | 1.68x | 9.51x | 3.91% | 43.98B | |
| 15.16x | 0.54x | 9.71x | 2.55% | 39.46B | |
| 20.2x | 3.08x | 12.52x | 3.46% | 33.53B | |
| 34.24x | 2.97x | 17.28x | 1.08% | 30.01B | |
| -8.41x | 1.84x | 9.16x | 6.72% | 28.29B | |
| 62.69x | 9.62x | 39.88x | 1.22% | 27.18B | |
| 11.23x | 0.37x | 8.47x | 2.61% | 21.17B | |
| Average | 23.98x | 3.22x | 17.18x | 3.04% | 55.42B | |
| Weighted average by Cap. | 21.15x | 2.80x | 14.76x | 3.52% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- MARICO Stock
- Valuation Marico Limited
Select your edition
All financial news and data tailored to specific country editions
