Valuation Titan Company Limited

Equities

Market Closed - Bombay S.E. Other stock markets 05:00:50 2026-01-20 am EST			5-day change	1st Jan Change
4,072.85 ^INR	-1.67%		-3.75%	+0.55%

09:42am	India's United Spirits quarterly profit rises on demand for pricier liquor	RE
06:48am	Indian jeweller Tribhovandas Bhimji Zaveri's quarterly profit rockets 170%	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,382,638	2,251,559	2,232,871	3,377,804	2,719,999	3,615,820	-	-
Change	-	62.85%	-0.83%	51.28%	-19.47%	32.93%	-	-
Enterprise Value (EV) ¹	1,389,058	2,306,969	2,281,931	3,496,364	2,867,019	3,667,448	3,629,285	3,586,884
Change	-	66.08%	-1.09%	53.22%	-18%	27.92%	-1.04%	-1.17%
P/E ratio	158x	103x	67x	95.3x	81.5x	75.6x	62.4x	51.8x
PBR	18.4x	24.1x	18.7x	23.4x	16.2x	17.9x	14.7x	12.4x
PEG	-	1x	1.3x	15.03x	-13.9x	1.7x	2.9x	2.5x
Capitalization / Revenue	6.71x	8.27x	5.83x	7.17x	4.96x	5.24x	4.55x	3.87x
EV / Revenue	6.74x	8.48x	5.96x	7.42x	5.23x	5.31x	4.57x	3.84x
EV / EBITDA	81.7x	70.4x	47.8x	69.6x	54.2x	49.5x	41.3x	34.1x
EV / EBIT	101x	78.7x	51.8x	76.4x	60.3x	54x	44.8x	36.7x
EV / FCF	34.8x	-178x	150x	232x	-531x	101x	105x	81x
FCF Yield	2.87%	-0.56%	0.67%	0.43%	-0.19%	0.99%	0.95%	1.23%
Dividend per Share ²	4	7.5	10	11	11	14.52	15.91	17.54
Rate of return	0.26%	0.3%	0.4%	0.29%	0.36%	0.36%	0.39%	0.43%
EPS ²	9.88	24.56	37.54	39.92	37.58	53.85	65.28	78.66
Distribution rate	40.5%	30.5%	26.6%	27.6%	29.3%	27%	24.4%	22.3%
Net sales ¹	206,020	272,100	382,700	471,140	548,420	690,124	794,440	933,335
EBITDA ¹	17,010	32,790	47,700	50,240	52,920	74,061	87,827	105,200
EBIT ¹	13,700	29,320	44,060	45,770	47,550	67,893	80,956	97,776
Net income ¹	8,770	21,800	33,330	35,440	33,350	47,959	58,484	70,890
Net Debt ¹	6,420	55,410	49,060	118,560	147,020	51,628	13,465	-28,935
Reference price ²	1,557.40	2,536.15	2,515.10	3,804.75	3,063.80	4,072.85	4,072.85	4,072.85
Nbr of stocks (in thousands)	887,786	887,786	887,786	887,786	887,786	887,786	-	-
Announcement Date	4/29/21	5/3/22	5/3/23	5/3/24	5/8/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TITAN COMPANY LIMITED	76.91x	5.4x	50.35x	0.35%	40.47B
COMPAGNIE FINANCIERE RICHEMONT	27.31x	4.06x	15.08x	1.99%	116B
CHOW TAI FOOK JEWELLERY GROUP LIMITED	15.63x	1.51x	8.58x	5.28%	16.63B
LAOPU GOLD CO., LTD.	21.7x	4.02x	16.16x	2.83%	15.45B
PANDORA A/S	7.61x	1.56x	4.9x	4%	6.04B
LAO FENG XIANG CO., LTD.	15.2x	0.28x	4.81x	2.97%	2.8B
BEIJING CAISHIKOU DEPARTMENT STORE CO.,LTD.	17.03x	-	-	3.91%	2B
CHINA NATIONAL GOLD GROUP GOLD JEWELLERY CO.,LTD.	14.1x	-	-	5.13%	1.97B
CHOW TAI SENG JEWELLERY CO., LTD.	12.15x	1.04x	7.58x	6.21%	1.93B
DR CORPORATION LIMITED	96.38x	-	-	0.55%	1.77B
Average	30.40x	2.55x	15.35x	3.32%	20.53B
Weighted average by Cap.	35.20x	3.96x	21.25x	2.15%