Valuation Cello World Limited

Equities

End-of-day quote NSE India S.E. Other stock markets 22/04/2026			5-day change	1st Jan Change
424.40 ^INR	-0.67%		+0.78%	-21.72%

16/02	Cello World Limited, Q3 2026 Earnings Call, Feb 16, 2026
14/02	Cello World 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	2024	2025	2026	2027	2028
Capitalization ¹	1,64,267	1,20,658	93,744	-	-
Change	-	-26.55%	-22.31%	-	-
Enterprise Value (EV) ¹	1,66,159	1,14,146	85,567	83,884	81,965
Change	-	-31.3%	-25.04%	-1.97%	-2.29%
P/E ratio	49.6x	35.2x	28.7x	23.5x	20x
PBR	14.3x	5.57x	3.76x	3.33x	2.93x
PEG	2.7x	-54.91x	-6.14x	1.1x	1.1x
Capitalization / Revenue	8.21x	5.65x	4.09x	3.65x	3.23x
EV / Revenue	8.31x	5.34x	3.74x	3.27x	2.82x
EV / EBITDA	32.6x	22.4x	18x	15.1x	12.7x
EV / EBIT	36.7x	25.5x	21x	17.4x	14.6x
EV / FCF	-493x	120x	37.5x	30.1x	26.4x
FCF Yield	-0.2%	0.83%	2.67%	3.33%	3.78%
Dividend per Share ²	1.5	1.5	2	1.925	2.175
Rate of return	0.19%	0.27%	0.47%	0.45%	0.51%
EPS ²	15.6	15.5	14.78	18.05	21.27
Distribution rate	9.62%	9.68%	13.5%	10.7%	10.2%
Net sales ¹	20,003	21,364	22,898	25,692	29,017
EBITDA ¹	5,092	5,104	4,745	5,547	6,431
EBIT ¹	4,525	4,481	4,076	4,810	5,602
Net income ¹	3,311	3,388	3,205	3,798	4,447
Net Debt ¹	1,892	-6,512	-8,176	-9,860	-11,779
Reference price ²	774.00	546.25	424.40	424.40	424.40
Nbr of stocks (in thousands)	2,12,231	2,20,885	2,20,885	-	-
Announcement Date	23/05/24	23/05/25	-	-	-

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.($)
CELLO WORLD LIMITED	28.92x	3.76x	18.17x	0.47%	100.88Cr
MIDEA GROUP CO., LTD.	12.9x	1.16x	10.16x	5.49%	8.78TCr
HAIER SMART HOME CO., LTD.	9.28x	0.51x	5.17x	5.86%	2.72TCr
SHARKNINJA, INC.	21.41x	2.3x	12.72x	1.49%	1.67TCr
LG ELECTRONICS INDIA LIMITED	59.77x	4.26x	41.94x	-	1.17TCr
DE'LONGHI S.P.A.	13.95x	1.02x	6.36x	3.06%	592.61Cr
ZHEJIANG SUPOR CO., LTD.	16.85x	1.51x	12.96x	5.49%	548.41Cr
HIGOLD GROUP CO., LTD.	33.9x	-	-	-	371.77Cr
SEB S.A.	12.03x	0.58x	5.1x	5.48%	315.54Cr
RINNAI CORPORATION	14.04x	0.66x	4.76x	2.85%	302.45Cr
Average	22.30x	1.75x	13.04x	3.77%	1.66TCr
Weighted average by Cap.	17.21x	1.39x	11.69x	4.93%