Valuation 3M India Limited

Equities

Delayed Bombay S.E. Other stock markets 11:04:21 10/12/2025 am IST			5-day change	1st Jan Change
34,439.90 ^INR	-0.20%		-0.75%	+13.21%

04/11	3M India receives final tax settlement order for FY 2008-09	RE
04/11	India stock benchmarks set to open higher, supported by robust earnings	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	3,40,639	2,21,535	2,59,214	3,52,064	3,25,021	3,88,761	-	-
Change	-	-34.96%	17.01%	35.82%	-7.68%	19.61%	-	-
Enterprise Value (EV)	3,40,639	2,21,535	2,59,214	3,52,064	3,25,021	3,88,761	3,88,761	3,88,761
Change	-	-34.96%	17.01%	35.82%	-7.68%	19.61%	0%	0%
P/E ratio	210x	81.5x	57.5x	60.3x	68.3x	57.8x	52.9x	47.5x
PBR	17.8x	10.1x	15.5x	16.4x	17.6x	20.3x	17.7x	15.5x
PEG	-	1.2x	0.9x	2.1x	-3.7x	1.4x	5.75x	4.2x
Capitalization / Revenue	13.1x	6.64x	6.55x	8.4x	7.31x	7.79x	7x	6.3x
EV / Revenue	0x	0x	0x	0x	0x	7.79x	7x	6.3x
EV / EBITDA	0x	0x	0x	0x	0x	44x	39.5x	35.8x
EV / EBIT	-	-	-	0x	0x	47.5x	42.6x	38.6x
EV / FCF	0x	0x	0x	0x	0x	48.5x	55.8x	49.7x
FCF Yield	0.41%	1.17%	1.56%	1.74%	0.92%	2.06%	1.79%	2.01%
Dividend per Share ²	-	-	850	160	160	535	400	450
Rate of return	-	-	3.69%	0.51%	0.55%	1.55%	1.16%	1.3%
EPS ²	144.1	241.4	400.4	517.9	422.6	597.4	652.4	725.9
Distribution rate	-	-	212%	30.9%	37.9%	89.6%	61.3%	62%
Net sales ¹	26,048	33,358	39,594	41,894	44,456	49,924	55,506	61,725
EBITDA ¹	2,595	3,892	6,043	7,590	7,696	8,827	9,832	10,861
EBIT ¹	-	-	-	7,061	7,143	8,182	9,119	10,084
Net income ¹	1,624	2,720	4,510	5,834	4,761	6,730	7,349	8,178
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	30,238.55	19,665.70	23,010.45	31,252.70	28,852.15	34,510.30	34,510.30	34,510.30
Nbr of stocks (in thousands)	11,265	11,265	11,265	11,265	11,265	11,265	-	-
Announcement Date	28/05/21	27/05/22	30/05/23	28/05/24	28/05/25	-	-	-

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.($)
3M INDIA LIMITED	58.41x	-	-	1.53%	432.67Cr
BERKSHIRE HATHAWAY INC.	17.62x	-	-	-.--%	1,06000Cr
HITACHI, LTD.	27.73x	2.16x	14.12x	0.98%	14TCr
HONEYWELL INTERNATIONAL INC.	19.4x	3.53x	13.92x	2.39%	12TCr
MITSUBISHI HEAVY INDUSTRIES, LTD.	50.5x	2.8x	25.1x	0.6%	9.14TCr
3M COMPANY	24.22x	3.9x	13.78x	1.79%	8.77TCr
ILLINOIS TOOL WORKS INC.	23.73x	4.97x	17.22x	2.46%	7.15TCr
MITSUBISHI ELECTRIC CORPORATION	26.13x	1.58x	13.36x	1.2%	5.99TCr
JARDINE MATHESON HOLDINGS LIMITED	13.17x	0.83x	5.21x	3.36%	2.03TCr
Average	28.99x	2.82x	14.67x	1.59%	18.42TCr
Weighted average by Cap.	21.40x	3.03x	15.71x	0.58%