Valuation Mahindra & Mahindra Limited

Equities

Market Closed - NSE India S.E. Other stock markets 07:40:51 2024-09-18 am EDT			5-day change	1st Jan Change
2,808.20 ^INR	+0.74%		+3.67%	+62.38%

Sep. 16	Indian Equities Hit New Fresh Highs on Monday, Aided by Metal, Energy Stocks	MT
Sep. 16	Mahindra & Mahindra Launches New Light Commercial Vehicle	MT

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	310,002	881,590	895,511	1,289,016	2,139,707	3,107,605	-	-
Change	-	184.38%	1.58%	43.94%	66%	45.24%	-	-
Enterprise Value (EV) ¹	275,061	845,098	844,884	1,195,155	2,015,830	2,991,444	2,959,209	2,904,028
Change	-	207.24%	-0.03%	41.46%	68.67%	48.4%	-1.08%	-1.86%
P/E ratio	25.6x	355x	19.6x	21.3x	21.6x	28.2x	24.4x	23.1x
PBR	0.99x	2.75x	2.48x	3.2x	4.41x	5.42x	4.61x	3.98x
PEG	-	-4.4x	0x	0.7x	0.3x	2.5x	1.6x	4.16x
Capitalization / Revenue	0.66x	1.96x	1.56x	1.52x	2.07x	2.76x	2.41x	2.2x
EV / Revenue	0.58x	1.88x	1.47x	1.41x	1.95x	2.65x	2.3x	2.06x
EV / EBITDA	4.74x	13x	12x	11.4x	13.3x	18.9x	16.2x	14.6x
EV / EBIT	7.69x	19.8x	18.4x	16.4x	17.3x	24.7x	21.1x	19.7x
EV / FCF	-87.6x	13.5x	22x	25x	32.3x	37.2x	32.4x	29.2x
FCF Yield	-1.14%	7.43%	4.55%	4%	3.1%	2.69%	3.08%	3.43%
Dividend per Share ²	2.35	8.75	11.55	16.25	21.1	23.5	26.42	30.93
Rate of return	0.82%	1.1%	1.43%	1.4%	1.1%	0.84%	0.95%	1.11%
EPS ²	11.12	2.24	41.13	54.49	89.08	99.01	114.1	120.4
Distribution rate	21.1%	391%	28.1%	29.8%	23.7%	23.7%	23.2%	25.7%
Net sales ¹	471,556	450,410	574,460	849,603	1,031,578	1,126,894	1,288,477	1,411,658
EBITDA ¹	57,981	65,061	70,423	104,424	151,222	158,652	182,972	198,244
EBIT ¹	35,754	42,731	45,912	72,879	116,833	121,325	140,111	147,426
Net income ¹	13,306	2,687	49,352	65,486	107,178	119,981	138,357	145,552
Net Debt ¹	-34,941	-36,491	-50,626	-93,860	-123,877	-116,161	-148,396	-203,577
Reference price ²	284.95	795.25	806.55	1,158.70	1,921.35	2,787.65	2,787.65	2,787.65
Nbr of stocks (in thousands)	1,087,917	1,108,569	1,110,298	1,112,467	1,113,648	1,114,776	-	-
Announcement Date	6/12/20	5/28/21	5/28/22	5/26/23	5/16/24	-	-	-

¹INR in Million²INR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
MAHINDRA & MAHINDRA LIMITED	28.15x	2.65x	18.86x	+0.84%	37.09B
TOYOTA MOTOR CORPORATION	7.45x	1.14x	8.1x	+3.66%	229B
MERCEDES-BENZ GROUP AG	4.96x	0.15x	1.03x	+8.60%	60.98B
VOLKSWAGEN AG	3.31x	0.03x	0.24x	+9.25%	53.44B
GENERAL MOTORS COMPANY	5.07x	0.26x	1.81x	+1.00%	53.41B
BMW AG	5.33x	0.21x	1.43x	+7.06%	50.64B
HONDA MOTOR CO., LTD.	6.36x	0.61x	5.8x	+4.89%	48.88B
TATA MOTORS LIMITED	14.84x	0.94x	6.58x	+0.61%	47.48B
HYUNDAI MOTOR COMPANY	4.25x	0.91x	7.53x	+5.40%	44.23B
FORD MOTOR COMPANY	6.48x	0.19x	2.32x	+5.51%	43.33B
Average	8.62x	0.71x	5.37x	+4.68%	66.82B
Weighted average by Cap.	7.86x	0.78x	5.73x	+4.55%