Valuation Nestlé India Limited NSE India S.E.

Stocks

Market Closed - NSE India S.E. Other stock markets 15:05:09 07/08/2026 +04			5-day change	1st Jan Change
1,540.00 ^INR	+0.33%		+2.01%	+19.57%

08-04	Nestlé India Limited - Shareholder/Analyst Call
07-23	Nomura Adjusts Nestlé India's Price Target to INR1,675 From INR1,500, Keeps at Buy	MT

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	2,969,604	-	-
Change	-	13.32%	33.22%	-14.19%	4.38%	31.09%	-	-
Enterprise Value (EV) ¹	1,666,241	1,890,170	2,524,530	2,181,078	2,252,219	2,943,412	2,929,472	2,912,875
Change	-	13.44%	33.56%	-13.6%	3.26%	30.69%	-0.47%	-0.57%
P/E	70.1x	63.3x	64.3x	65.5x	63.9x	71.4x	62x	54.3x
PBR	68.1x	61.4x	75.7x	54.1x	42.7x	47.5x	40.4x	34.8x
PEG	-	2.5x	2.1x	-4.2x	9.23x	4.1x	4.1x	3.8x
Capitalization / Revenue	9.92x	9.93x	10.4x	10.7x	9.78x	11.1x	9.9x	8.89x
EV / Revenue	9.86x	9.88x	10.3x	10.8x	9.73x	11x	9.76x	8.72x
EV / EBITDA	44.5x	42.3x	43.4x	45.7x	42.4x	45.4x	39.9x	35.2x
EV / EBIT	49.9x	46.8x	47.8x	51.5x	48.9x	51.8x	45.2x	39.7x
EV / FCF	76.2x	93.5x	110x	235x	53.4x	69.5x	56.3x	49.6x
FCF Yield	1.31%	1.07%	0.91%	0.43%	1.87%	1.44%	1.78%	2.02%
Dividend per Share ²	11	-	16.1	13.5	12	16.44	18.94	21.74
Rate of return	1.27%	-	1.23%	1.2%	1.02%	1.07%	1.23%	1.41%
EPS ²	12.4	15.55	20.4	17.19	18.38	21.57	24.86	28.38
Distribution rate	88.7%	-	78.9%	78.5%	65.3%	76.2%	76.2%	76.6%
Net sales ¹	168,970	191,263	243,939	202,016	231,546	268,609	300,022	334,080
EBITDA ¹	37,420	44,710	58,198	47,737	53,061	64,778	73,469	82,683
EBIT ¹	33,390	40,421	52,820	42,338	46,068	56,775	64,789	73,431
Net income ¹	23,905	29,987	39,328	33,145	35,446	41,579	47,977	54,875
Net Debt ¹	-9,155	-8,434	-4,743	10,712	-13,164	-26,192	-40,132	-56,729
Reference price ²	868.84	984.59	1,311.65	1,125.52	1,174.80	1,540.00	1,540.00	1,540.00
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

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.($)
NESTLÉ S.A.	21.1x	2.9x	14.32x	3.86%	259B
MONDELEZ INTERNATIONAL, INC.	19.95x	2.5x	14.92x	3.29%	79.91B
DANONE	18.31x	1.87x	10.59x	3.45%	50.74B
ARCHER-DANIELS-MIDLAND COMPANY	14.18x	0.53x	9.56x	2.7%	36.91B
THE HERSHEY COMPANY	22.08x	3.34x	13.48x	3.17%	36.64B
AJINOMOTO CO., INC.	36.68x	3.07x	18.26x	0.97%	31.45B
NESTLÉ INDIA LIMITED	71.4x	10.96x	45.44x	1.07%	31.2B
KRAFT HEINZ	102.04x	1.91x	9.5x	6.33%	30.03B
Average	38.22x	3.38x	17.01x	3.1%	69.43B
Weighted average by Cap.	28.37x	3.03x	15.41x	3.43%