Valuation Metro Brands Limited

Equities

End-of-day quote NSE India S.E. Other stock markets 2026-04-13			5-day change	1st Jan Change
1,020.70 ^INR	+0.43%		+8.79%	-15.44%

Mar. 24	Metro Brands Limited Announces Cessation of Srikanth Velamakanni as Independent Director, Effective March 24, 2026	CI
Feb. 23	Metro Brands Limited Appoints Harshvardhan Chauhan as Chief Marketing Officer and Senior Management Personnel, Effective February 23, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	166,217	215,933	313,775	275,871	278,188	-	-
Change	-	29.91%	45.31%	-12.08%	0.84%	-	-
Enterprise Value (EV) ¹	158,327	209,305	305,302	269,566	269,209	266,813	262,904
Change	-	32.2%	45.86%	-11.7%	-0.13%	-0.89%	-1.47%
P/E ratio	76.7x	59.9x	76.4x	78.9x	68.7x	56.6x	47.4x
PBR	13.1x	14x	16.8x	16.1x	14.4x	12.4x	10.6x
PEG	0x	0.9x	5.5x	-5.3x	4.4x	2.6x	2.4x
Capitalization / Revenue	12.4x	10.2x	13.3x	11x	9.84x	8.45x	7.31x
EV / Revenue	11.8x	9.84x	13x	10.8x	9.52x	8.1x	6.91x
EV / EBITDA	38.7x	30.8x	43.6x	35.6x	31.4x	26.4x	22.2x
EV / EBIT	57.6x	42.1x	64.9x	54x	48.9x	40.1x	33.2x
EV / FCF	92.2x	74.5x	62.3x	44.2x	44.4x	40x	32.8x
FCF Yield	1.08%	1.34%	1.61%	2.26%	2.25%	2.5%	3.05%
Dividend per Share ²	2.25	4	5	5.5	5.85	6.769	7.888
Rate of return	0.37%	0.5%	0.43%	0.54%	0.57%	0.66%	0.77%
EPS ²	7.98	13.26	15.11	12.84	14.86	18.04	21.55
Distribution rate	28.2%	30.2%	33.1%	42.8%	39.4%	37.5%	36.6%
Net sales ¹	13,429	21,271	23,567	25,074	28,283	32,930	38,060
EBITDA ¹	4,092	6,788	6,996	7,574	8,572	10,119	11,828
EBIT ¹	2,749	4,977	4,704	4,994	5,507	6,647	7,917
Net income ¹	2,116	3,614	4,125	3,506	4,066	4,912	5,876
Net Debt ¹	-7,890	-6,628	-8,474	-6,304	-8,979	-11,375	-15,284
Reference price ²	612.20	794.65	1,153.95	1,013.30	1,020.70	1,020.70	1,020.70
Nbr of stocks (in thousands)	271,507	271,733	271,914	272,250	272,547	-	-
Announcement Date	5/20/22	5/23/23	5/22/24	5/22/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
METRO BRANDS LIMITED	68.4x	9.48x	31.27x	0.58%	2.98B
BOOT BARN HOLDINGS, INC.	21.15x	2.04x	11.99x	-.--%	4.72B
ABC-MART,INC.	15.29x	1.22x	6.85x	2.57%	4.3B
CCC S.A.	21.8x	0.99x	6.93x	0.62%	2.1B
AZZAS 2154 S.A.	5.04x	0.53x	3.3x	5.55%	837M
SHOE CARNIVAL, INC.	11.79x	-	-	-	484M
ACCENT GROUP LIMITED	9.84x	0.61x	3.26x	7.14%	288M
Average	21.90x	2.48x	10.60x	2.74%	2.24B
Weighted average by Cap.	27.23x	3.01x	12.97x	1.37%