Valuation Parag Milk Foods Limited

Equities

Market Closed - Bombay S.E. Other stock markets 03:30:48 23/01/2026 pm IST			5-day change	1st Jan Change
260.15 ^INR	-3.76%		-3.83%	-10.37%

12/11	Parag Milk Foods Limited, Q2 2026 Earnings Call, Nov 12, 2025
12/11	Parag Milk Foods' Consolidated Profit Rises in Fiscal Q2	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	8,860	9,182	8,515	24,800	17,850	32,503	-	-
Change	-	3.64%	-7.27%	191.26%	-28.02%	82.09%	-	-
Enterprise Value (EV) ¹	8,860	9,182	8,515	30,642	23,755	37,927	37,182	36,150
Change	-	3.64%	-7.27%	259.88%	-22.48%	59.66%	-1.96%	-2.78%
P/E ratio	42.9x	-1.69x	15.1x	27.9x	15.7x	20.5x	15.5x	12.5x
PBR	-	1.66x	-	2.72x	1.74x	2.6x	2.23x	1.89x
PEG	-	0x	-0x	0.5x	0.6x	0.6x	0.5x	0.5x
Capitalization / Revenue	0.48x	0.44x	-	0.79x	0.52x	0.81x	0.73x	0.66x
EV / Revenue	0.48x	0.44x	-	0.98x	0.69x	0.95x	0.84x	0.73x
EV / EBITDA	7.1x	12.9x	-	15.5x	9.4x	11.7x	9.47x	7.97x
EV / EBIT	12.1x	23.9x	-	22.4x	12.8x	15.1x	12x	9.92x
EV / FCF	15.6x	-5.25x	-	80.8x	26.9x	79x	49.9x	35x
FCF Yield	6.42%	-19.1%	-	1.24%	3.71%	1.27%	2%	2.85%
Dividend per Share ²	0.5	-	-	0.5	1	-	-	-
Rate of return	0.47%	-	-	0.24%	0.67%	-	-	-
EPS ²	2.46	-56.91	4.82	7.47	9.51	12.7	16.8	20.8
Distribution rate	20.3%	-	-	6.69%	10.5%	-	-	-
Net sales ¹	18,418	20,718	-	31,387	34,322	40,065	44,313	49,361
EBITDA ¹	1,248	711.8	-	1,971	2,527	3,231	3,925	4,535
EBIT ¹	729.9	384.5	-	1,369	1,855	2,507	3,111	3,643
Net income ¹	207	-5,325	532.5	905.8	1,188	1,493	1,969	2,443
Net Debt ¹	-	-	-	5,843	5,904	5,424	4,679	3,647
Reference price ²	105.55	96.45	72.65	208.05	149.75	260.15	260.15	260.15
Nbr of stocks (in thousands)	83,939	95,200	1,17,200	1,19,200	1,19,200	1,24,939	-	-
Announcement Date	12/06/21	30/06/22	29/04/23	18/05/24	02/05/25	-	-	-

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.($)
PARAG MILK FOODS LIMITED	21.28x	0.98x	12.13x	-.--%	37Cr
INNER MONGOLIA YILI INDUSTRIAL GROUP CO., LTD.	15.36x	1.56x	10.62x	4.78%	2.42TCr
CHINA MENGNIU DAIRY COMPANY LIMITED	13.24x	0.85x	7.55x	3.65%	785.5Cr
WANT WANT CHINA HOLDINGS LIMITED	12.35x	1.82x	7.17x	4.1%	709.94Cr
NESTLÉ (MALAYSIA)	51.45x	4.17x	28.08x	1.88%	679.12Cr
VIETNAM DAIRY PRODUCTS	17.42x	2.07x	10.33x	5.66%	564.01Cr
EMMI AG	17.34x	1.05x	10.04x	2.35%	503.55Cr
Average	21.21x	1.78x	12.27x	3.2%	814.63Cr
Weighted average by Cap.	19.41x	1.81x	11.78x	4.04%