Valuation 3M India Limited

Equities

Market Closed - Bombay S.E. Other stock markets 03:30:48 10/04/2026 pm IST			5-day change	1st Jan Change
31,530.60 ^INR	+1.81%		+5.92%	-10.12%

24/02	3M India records tax expense of 1.71 billion rupees	RE
13/02	3M India Limited Reports Earnings Results for the Third Quarter and Nine Months Ended December 31, 2025	CI

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	3,55,194	-	-
Change	-	-34.96%	17.01%	35.82%	-7.68%	9.28%	-	-
Enterprise Value (EV)	3,40,639	2,21,535	2,59,214	3,52,064	3,25,021	3,55,194	3,55,194	3,55,194
Change	-	-34.96%	17.01%	35.82%	-7.68%	9.28%	0%	0%
P/E ratio	210x	81.5x	57.5x	60.3x	68.3x	-	47.8x	42.9x
PBR	17.8x	10.1x	15.5x	16.4x	17.6x	20.7x	17.7x	15.3x
PEG	-	1.2x	0.9x	2.1x	-3.7x	-	-	3.8x
Capitalization / Revenue	13.1x	6.64x	6.55x	8.4x	7.31x	7.06x	6.35x	5.71x
EV / Revenue	0x	0x	0x	0x	0x	7.06x	6.35x	5.71x
EV / EBITDA	0x	0x	0x	0x	0x	38.4x	35.3x	31.9x
EV / EBIT	-	-	-	0x	0x	41.3x	38x	34.4x
EV / FCF	0x	0x	0x	0x	0x	59.5x	50.8x	45.4x
FCF Yield	0.41%	1.17%	1.56%	1.74%	0.92%	1.68%	1.97%	2.2%
Dividend per Share ²	-	-	850	160	160	535	400	450
Rate of return	-	-	3.69%	0.51%	0.55%	1.7%	1.27%	1.43%
EPS ²	144.1	241.4	400.4	517.9	422.6	-	659.9	734.9
Distribution rate	-	-	212%	30.9%	37.9%	-	60.6%	61.2%
Net sales ¹	26,048	33,358	39,594	41,894	44,456	50,320	55,944	62,210
EBITDA ¹	2,595	3,892	6,043	7,590	7,696	9,242	10,070	11,125
EBIT ¹	-	-	-	7,061	7,143	8,597	9,355	10,340
Net income ¹	1,624	2,720	4,510	5,834	4,761	4,710	7,434	8,279
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	30,238.55	19,665.70	23,010.45	31,252.70	28,852.15	31,530.60	31,530.60	31,530.60
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
3M INDIA LIMITED	-	-	-	1.7%	381.91Cr
BERKSHIRE HATHAWAY INC.	22.41x	-	-	-.--%	1,03500Cr
HONEYWELL INTERNATIONAL INC.	24.24x	4.33x	17.05x	2.05%	15TCr
HITACHI, LTD.	26.75x	2.02x	12.98x	1.03%	14TCr
MITSUBISHI HEAVY INDUSTRIES, LTD.	54.27x	3.3x	27.46x	0.52%	10TCr
3M COMPANY	18.21x	3.45x	11.93x	2.09%	7.85TCr
ILLINOIS TOOL WORKS INC.	24.01x	5.2x	17.67x	2.42%	7.79TCr
MITSUBISHI ELECTRIC CORPORATION	33.06x	1.97x	18.09x	0.96%	7.48TCr
JARDINE MATHESON HOLDINGS LIMITED	12.77x	0.82x	4.89x	3.35%	2.15TCr
Average	26.96x	3.01x	15.72x	1.57%	18.63TCr
Weighted average by Cap.	25.06x	3.28x	16.98x	0.6%