Company Valuation: Matrimony.com Limited

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 10,937 -
Change - -25.96% 2.91% -5.92% -20.03% 24.21% -
Enterprise Value (EV) 15,359 11,373 11,704 11,011 8,806 10,937 10,937
Change - -25.96% 2.91% -5.92% -20.03% 24.21% 0%
P/E - 24.7x 23.6x 24.8x 26.8x 19.8x 16.2x
PBR - 4.55x 4.02x 4.56x 4.27x 4.18x 3.32x
PEG - - 3.2x -3.27x -1.2x 0.3x 0.7x
Capitalization / Revenue 3.53x 2.5x 2.43x 2.42x 1.91x 2.14x 1.97x
EV / Revenue 0x 0x 0x 0x 0x 2.14x 1.97x
EV / EBITDA - 0x 0x 0x 0x 13.8x 11.8x
EV / EBIT - 0x 0x 0x 0x 20.1x 16.1x
EV / FCF - 0x 0x 0x 0x 26.2x 20.7x
FCF Yield - 4.46% 3.54% 4% 7.33% 3.82% 4.83%
Dividend per Share 2 - 5 5 5 5 5 5
Rate of return - 0.98% 0.95% 0.98% 1.17% 0.95% 0.95%
EPS 2 - 20.72 22.25 20.56 15.92 26.7 32.6
Distribution rate - 24.1% 22.5% 24.3% 31.4% 18.7% 15.3%
Net sales 1 4,345 4,558 4,814 4,558 4,600 5,115 5,556
EBITDA 1 - 674.4 721.4 582.7 515.7 793 928
EBIT 1 - 618.5 698.9 290.1 245.8 543 678
Net income 1 - 466.7 495.5 452.8 341.7 552 674
Net Debt - - - - - - -
Reference price 2 670.75 511.00 525.85 510.65 426.00 529.05 529.05
Nbr of stocks (in thousands) 22,899 22,255 22,257 21,563 20,670 20,673 -
Announcement Date 12/05/22 09/05/23 14/05/24 16/05/25 14/05/26 - -
1INR in Million2INR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
19.84x - - 0.94% 116M
14.99x4x9.22x1.36% 497B
23.06x6.82x20.48x-.--% 344B
23.07x2.71x13.82x-.--% 155B
39.46x4.64x30.7x-.--% 115B
35x6.92x19.44x-.--% 109B
85.09x5.12x24.39x-.--% 96.19B
2.64x68.55x1.91x0.16% 95.22B
10.18x7.59x91.06x0.66% 90.58B
8.07x3.08x63.75x0.74% 35.16B
Average 26.14x 12.16x 30.53x 0.39% 153.8B
Weighted average by Cap. 24.04x 9.01x 21.10x 0.51%

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

  1. Stock Market
  2. Stocks
  3. MATRIMONY Stock
  4. Valuation Matrimony.com Limited