Valuation 3M India Limited

Equities

Delayed Bombay S.E. Other stock markets 03:01:05 11/07/2025 pm IST			5-day change	1st Jan Change
29,805.50 ^INR	+0.26%		+3.74%	-2.02%

09/07	3M India says aggregate amount of tax to be paid is 121.1 mln rupees for tax settlement	RE
09/07	3M India Limited - Special Call

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	2,13,078	3,40,639	2,21,535	2,59,214	3,52,064	3,34,889	-	-
Change	-	59.87%	-34.96%	17.01%	35.82%	-4.88%	-	-
Enterprise Value (EV)	2,13,078	3,40,639	2,21,535	2,59,214	3,52,064	3,34,889	3,34,889	3,34,889
Change	-	59.87%	-34.96%	17.01%	35.82%	-4.88%	0%	0%
P/E ratio	66.1x	210x	81.5x	57.5x	60.3x	68.3x	51.9x	46.7x
PBR	-	17.8x	10.1x	15.5x	16.4x	17.6x	17.7x	15.5x
PEG	-	-4.2x	1.2x	0.9x	2.1x	-3.7x	5.49x	4.2x
Capitalization / Revenue	7.13x	13.1x	6.64x	6.55x	8.4x	7.31x	6.71x	6.03x
EV / Revenue	0x	0x	0x	0x	0x	7.61x	6.71x	6.03x
EV / EBITDA	-	0x	0x	0x	0x	44.7x	39.5x	34.8x
EV / EBIT	-	-	-	-	0x	48.2x	42.9x	37.6x
EV / FCF	-	0x	0x	0x	0x	64x	43.2x	49.2x
FCF Yield	-	0.41%	1.17%	1.56%	1.74%	0.92%	2.32%	2.03%
Dividend per Share ²	-	-	-	850	160	160	535	400
Rate of return	-	-	-	3.69%	0.51%	0.55%	1.8%	1.35%
EPS ²	286	144.1	241.4	400.4	517.9	422.6	573	637.2
Distribution rate	-	-	-	212%	30.9%	37.9%	93.4%	62.8%
Net sales ¹	29,866	26,048	33,358	39,594	41,894	44,456	49,924	55,506
EBITDA ¹	-	2,595	3,892	6,043	7,590	7,696	8,474	9,634
EBIT ¹	-	-	-	-	7,061	7,143	7,812	8,905
Net income ¹	-	1,624	2,720	4,510	5,834	4,761	6,454	7,178
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	18,914.90	30,238.55	19,665.70	23,010.45	31,252.70	29,728.05	29,728.05	29,728.05
Nbr of stocks (in thousands)	11,265	11,265	11,265	11,265	11,265	11,265	-	-
Announcement Date	29/05/20	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	56.79x	-	-	2.3%	390.56Cr
BERKSHIRE HATHAWAY INC.	23.85x	-	-	-.--%	1,03200Cr
HONEYWELL INTERNATIONAL INC.	24.92x	4.3x	16.55x	1.98%	15TCr
HITACHI, LTD.	24.67x	1.88x	12.64x	1.1%	13TCr
3M COMPANY	21.14x	3.83x	13.64x	1.86%	8.47TCr
ILLINOIS TOOL WORKS INC.	25.51x	5.3x	18.42x	2.29%	7.69TCr
MITSUBISHI HEAVY INDUSTRIES, LTD.	36.81x	2.08x	18.84x	0.8%	7.45TCr
MITSUBISHI ELECTRIC CORPORATION	18.56x	1.05x	8.86x	1.81%	4.37TCr
DSM-FIRMENICH	30.53x	1.99x	10.9x	2.8%	2.8TCr
Average	29.20x	2.92x	14.26x	1.66%	18.05TCr
Weighted average by Cap.	24.60x	3.20x	14.97x	0.62%