Marico Ltd
NSE:MARICO

Watchlist Manager
Marico Ltd Logo
Marico Ltd
NSE:MARICO
Watchlist
Price: 725.35 INR -0.54%
Market Cap: 939B INR

Relative Value

The Relative Value of one MARICO stock under the Base Case scenario is hidden INR. Compared to the current market price of 725.35 INR, Marico Ltd is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

MARICO Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
28
vs Industry
5
Median 3Y
7.5
Median 5Y
7.2
Industry
1
Forward
7
vs History
12
vs Industry
9
Median 3Y
52.1
Median 5Y
52.7
Industry
16.1
Forward
52.4
vs History
11
vs Industry
3
Median 3Y
55.6
Median 5Y
50.7
Industry
9.9
vs History
11
vs Industry
4
Median 3Y
74.1
Median 5Y
60.4
Industry
16.7
vs History
1
vs Industry
2
Median 3Y
18
Median 5Y
18
Industry
1.5
vs History
28
vs Industry
5
Median 3Y
7.4
Median 5Y
7
Industry
1.1
Forward
6.9
vs History
20
vs Industry
13
Median 3Y
15.6
Median 5Y
15.6
Industry
4.8
vs History
4
vs Industry
9
Median 3Y
38.4
Median 5Y
37.9
Industry
9.9
Forward
39.2
vs History
6
vs Industry
10
Median 3Y
41.7
Median 5Y
41.2
Industry
13.1
Forward
42.3
vs History
11
vs Industry
3
Median 3Y
55.2
Median 5Y
49.7
Industry
11.3
vs History
11
vs Industry
3
Median 3Y
62
Median 5Y
56.6
Industry
15.6
vs History
22
vs Industry
2
Median 3Y
16.9
Median 5Y
17.2
Industry
1.1

Multiples Across Competitors

MARICO Competitors Multiples
Marico Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Marico Ltd
NSE:MARICO
944.8B INR 7.7 56.7 42.3 46
JP
Goyo Foods Industry Co Ltd
TSE:2230
53.2T JPY 23 895.9 540 752.8 186 542.5 318 284.3
CH
Nestle SA
SIX:NESN
198.1B CHF 2.2 19.2 12.9 16
US
Mondelez International Inc
NASDAQ:MDLZ
70.7B USD 1.9 20 15.6 20.4
ZA
Tiger Brands Ltd
JSE:TBS
55.8B Zac 0 0 0 0
FR
Danone SA
PAR:BN
48.9B EUR 1.8 26.6 11.5 15.5
CN
Muyuan Foods Co Ltd
SZSE:002714
264.3B CNY 1.7 11.9 12.2 12.2
US
Hershey Co
NYSE:HSY
36.7B USD 3.2 27 16.3 20.4
ZA
Avi Ltd
JSE:AVI
34.3B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
27B CHF 4.8 42 24.4 33.3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
213.7B CNY 7.6 31.2 28.4 28.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Marico Ltd
NSE:MARICO
Average EV/EBITDA: 20 745.1
42.3
14%
3
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.9
1%
12.9
US
Mondelez International Inc
NASDAQ:MDLZ
15.6
-2%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
11%
N/A
FR
Danone SA
PAR:BN
11.5
5%
2.3
CN
Muyuan Foods Co Ltd
SZSE:002714
12.2
31%
0.4
US
Hershey Co
NYSE:HSY
16.3
-5%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
24.4
8%
3.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.4
16%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Marico Ltd
NSE:MARICO
Average EV/EBIT: 35 386.3
46
15%
3.1
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
16
0%
N/A
US
Mondelez International Inc
NASDAQ:MDLZ
20.4
-3%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
FR
Danone SA
PAR:BN
15.5
6%
2.6
CN
Muyuan Foods Co Ltd
SZSE:002714
12.2
20%
0.6
US
Hershey Co
NYSE:HSY
20.4
-6%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
33.3
8%
4.2
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.4
11%
2.6