Valuation Godrej Consumer Products Limited

Stocks

Delayed NSE India S.E. Other stock markets 03:40:45 16/07/2026 pm IST			5-day change	1st Jan Change
1,057.70 ^INR	+0.47%		-2.73%	-13.46%

03/07	India's Godrej Consumer expects volume-driven first-quarter revenue rise	RE
08/06	India Inc hikes prices, shrinks packs as Iran war squeezes margins	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,46,057	7,64,175	9,90,122	12,80,366	11,85,922	10,77,170	-	-
Change	-	2.43%	29.57%	29.31%	-7.38%	-9.17%	-	-
Enterprise Value (EV) ¹	7,47,180	7,69,174	9,96,555	13,06,443	12,19,917	10,38,997	10,98,127	10,94,621
Change	-	2.94%	29.56%	31.1%	-6.62%	-14.83%	-0.8%	-0.32%
P/E	43.4x	42.8x	58.1x	-228x	64x	54.1x	44.7x	38.3x
PBR	7.9x	6.61x	7.18x	10.2x	9.88x	7.96x	8.04x	7.46x
PEG	-	11.81x	-12.83x	2x	-0x	122.47x	3x	2.3x
Capitalization / Revenue	6.76x	6.22x	7.44x	9.08x	8.26x	6.64x	6.35x	5.76x
EV / Revenue	6.77x	6.27x	7.48x	9.27x	8.49x	6.85x	6.47x	5.85x
EV / EBITDA	31.3x	32.1x	41x	44.4x	40.6x	32.9x	30.9x	27.1x
EV / EBIT	34.2x	35.2x	45.4x	48.3x	44.1x	36x	33.6x	29.2x
EV / FCF	40x	65.5x	51.6x	72.8x	60.5x	53.4x	47.6x	39.9x
FCF Yield	2.5%	1.53%	1.94%	1.37%	1.65%	1.87%	2.1%	2.51%
Dividend per Share ²	-	-	-	10	-	20	17	18.61
Rate of return	-	-	-	0.8%	-	2.03%	1.61%	1.77%
EPS ²	16.83	17.44	16.65	-5.48	18.11	18.19	23.54	27.46
Distribution rate	-	-	-	-182%	-	110%	72.2%	67.8%
Net sales ¹	1,10,286	1,22,765	1,33,160	1,40,961	1,43,643	1,51,779	1,69,737	1,87,156
EBITDA ¹	23,882	23,951	24,305	29,435	30,031	31,562	35,509	40,452
EBIT ¹	21,844	21,852	21,942	27,025	27,691	28,887	32,656	37,515
Net income ¹	17,208	17,834	17,025	-5,606	18,523	18,615	24,024	28,135
Net Debt ¹	1,123	4,999	6,432	26,077	33,995	31,306	20,958	17,452
Reference price ²	729.65	747.30	968.15	1,251.80	1,159.25	1,052.70	1,052.70	1,052.70
Nbr of stocks (in thousands)	10,22,486	10,22,581	10,22,695	10,22,820	10,23,008	10,23,245	-	-
Announcement Date	11/05/21	19/05/22	10/05/23	06/05/24	06/05/25	06/05/26	-	-

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.($)
GODREJ CONSUMER PRODUCTS LIMITED	51.29x	7.14x	34.99x	1.25%	1.12TCr
PROCTER & GAMBLE COMPANY	21.81x	4.24x	15.51x	2.88%	34TCr
UNILEVER PLC	17.73x	2.69x	11.91x	3.53%	13TCr
COLGATE-PALMOLIVE COMPANY	24.81x	3.72x	15.66x	2.32%	7.32TCr
HINDUSTAN UNILEVER LIMITED	43.75x	7.01x	30.45x	2.15%	5.13TCr
KENVUE INC.	19.62x	2.77x	11.49x	4.54%	3.59TCr
ESTEE LAUDER	77.94x	2.41x	14.63x	1.71%	2.98TCr
BEIERSDORF	18.26x	1.32x	7.9x	1.29%	1.97TCr
ESSITY AB	15.67x	1.55x	8.76x	3.29%	1.97TCr
KAO CORPORATION	21.72x	1.57x	10x	2.38%	1.83TCr
Average	31.26x	3.44x	16.13x	2.53%	7.36TCr
Weighted average by Cap.	25.25x	3.78x	15.47x	2.86%