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 11,083 -
Change - -25.96% 2.91% -5.92% -20.03% 25.86% -
Enterprise Value (EV) 15,359 11,373 11,704 11,011 8,806 11,083 11,083
Change - -25.96% 2.91% -5.92% -20.03% 25.86% 0%
P/E - 24.7x 23.6x 24.8x 26.8x 20.1x 16.4x
PBR - 4.55x 4.02x 4.56x 4.27x 4.23x 3.37x
PEG - - 3.2x -3.27x -1.2x 0.3x 0.7x
Capitalization / Revenue 3.53x 2.5x 2.43x 2.42x 1.91x 2.17x 1.99x
EV / Revenue 0x 0x 0x 0x 0x 2.17x 1.99x
EV / EBITDA - 0x 0x 0x 0x 14x 11.9x
EV / EBIT - 0x 0x 0x 0x 20.4x 16.3x
EV / FCF - 0x 0x 0x 0x 26.5x 21x
FCF Yield - 4.46% 3.54% 4% 7.33% 3.77% 4.76%
Dividend per Share 2 - 5 5 5 5 5 5
Rate of return - 0.98% 0.95% 0.98% 1.17% 0.93% 0.93%
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 2 670.75 511.00 525.85 510.65 426.00 536.10 536.10
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.($)
19.67x - - 0.95% 114M
15.77x7.65x16.35x0.27% 3,957B
21.04x6.15x11.02x0.35% 1,566B
31.2x14.6x23.09x0.57% 535B
13.35x3.55x8.22x1.52% 444B
17.3x5.12x15.33x-.--% 255B
19.06x1.39x9.39x1.08% 251B
103.94x13.8x74.12x-.--% 216B
20.56x2.34x11.91x-.--% 133B
40.91x4.73x31.2x-.--% 111B
Average 30.28x 6.59x 22.29x 0.47% 746.75B
Weighted average by Cap. 21.01x 7.33x 16.78x 0.38%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Matrimony.com Limited

Historical PBR trend

Valuation ratios - PBR - Matrimony.com Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Matrimony.com Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Matrimony.com Limited


Year-on-year evolution of the Yield

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