|
Market Closed -
Bombay S.E.
14:28:53 30/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 1,170.00 INR | -1.68% |
|
-0.29% | -9.16% |
| 10-22 | Nestle India Announces Management Changes, Effective January 1, 2027 | CI |
| 10-22 | Zydus Wellness, Nestlé India Hit With Notices Over Advertising Claims | MT |
Company Valuation: Nestlé India Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,675,397 | 1,898,604 | 2,529,273 | 2,170,366 | 2,265,384 | 2,256,128 | - | - |
| Change | - | 13.32% | 33.22% | -14.19% | 4.38% | -0.41% | - | - |
| Enterprise Value (EV) 1 | 1,666,241 | 1,890,170 | 2,524,530 | 2,181,078 | 2,252,219 | 2,230,090 | 2,215,907 | 2,199,371 |
| Change | - | 13.44% | 33.56% | -13.6% | 3.26% | -0.98% | -0.64% | -0.75% |
| P/E | 70.1x | 63.3x | 64.3x | 65.5x | 63.9x | 54.1x | 47.3x | 41.5x |
| PBR | 68.1x | 61.4x | 75.7x | 54.1x | 42.7x | 36x | 30.8x | 26.5x |
| PEG | - | 2.5x | 2.1x | -4.2x | 9.23x | 3.1x | 3.3x | 3x |
| Capitalization / Revenue | 9.92x | 9.93x | 10.4x | 10.7x | 9.78x | 8.36x | 7.49x | 6.73x |
| EV / Revenue | 9.86x | 9.88x | 10.3x | 10.8x | 9.73x | 8.26x | 7.36x | 6.56x |
| EV / EBITDA | 44.5x | 42.3x | 43.4x | 45.7x | 42.4x | 34.3x | 30.3x | 26.9x |
| EV / EBIT | 49.9x | 46.8x | 47.8x | 51.5x | 48.9x | 39.3x | 34.5x | 30.4x |
| EV / FCF | 76.2x | 93.5x | 110x | 235x | 53.4x | 53.2x | 42.9x | 38.2x |
| FCF Yield | 1.31% | 1.07% | 0.91% | 0.43% | 1.87% | 1.88% | 2.33% | 2.62% |
| Dividend per Share 2 | 11 | - | 16.1 | 13.5 | 12 | 16.31 | 19.11 | 22.04 |
| Rate of return | 1.27% | - | 1.23% | 1.2% | 1.02% | 1.39% | 1.63% | 1.88% |
| EPS 2 | 12.4 | 15.55 | 20.4 | 17.19 | 18.38 | 21.64 | 24.75 | 28.21 |
| Distribution rate | 88.7% | - | 78.9% | 78.5% | 65.3% | 75.4% | 77.2% | 78.1% |
| Net sales 1 | 168,970 | 191,263 | 243,939 | 202,016 | 231,546 | 269,995 | 301,078 | 335,221 |
| EBITDA 1 | 37,420 | 44,710 | 58,198 | 47,737 | 53,061 | 64,945 | 73,060 | 81,874 |
| EBIT 1 | 33,390 | 40,421 | 52,820 | 42,338 | 46,068 | 56,783 | 64,149 | 72,324 |
| Net income 1 | 23,905 | 29,987 | 39,328 | 33,145 | 35,446 | 41,625 | 47,812 | 54,510 |
| Net Debt 1 | -9,155 | -8,434 | -4,743 | 10,712 | -13,164 | -26,038 | -40,221 | -56,757 |
| Reference price 2 | 868.84 | 984.59 | 1,311.65 | 1,125.52 | 1,174.80 | 1,170.00 | 1,170.00 | 1,170.00 |
| Nbr of stocks (in thousands) | 1,928,314 | 1,928,314 | 1,928,314 | 1,928,314 | 1,928,314 | 1,928,314 | - | - |
| Announcement Date | 16/02/23 | 07/02/24 | 25/04/24 | 24/04/25 | 21/04/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 54.07x | 8.26x | 34.34x | 1.39% | 23.76B | |
| 22.13x | 2.98x | 14.67x | 3.71% | 264B | |
| 19.78x | 2.56x | 15.2x | 3.15% | 82.2B | |
| 17.61x | 1.81x | 10.32x | 3.57% | 47.06B | |
| 14.23x | 0.51x | 9.17x | 2.72% | 37.07B | |
| 19.19x | 3.04x | 12.2x | 3.47% | 33.28B | |
| 35.04x | 3.03x | 17.67x | 1.06% | 31.02B | |
| 27.06x | 5.75x | 18.99x | 2.96% | 30B | |
| -8.58x | 1.86x | 9.3x | 6.59% | 28.86B | |
| Average | 22.28x | 3.31x | 15.76x | 3.18% | 64.19B | |
| Weighted average by Cap. | 21.48x | 2.98x | 14.82x | 3.41% |
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
- NESTLEIND Stock
- Valuation Nestlé India Limited
Select your edition
All financial news and data tailored to specific country editions
