Valuation Tata Consumer Products Limited

Equities

End-of-day quote NSE India S.E. Other stock markets 06/03/2026			5-day change	1st Jan Change
1,116.70 ^INR	-0.21%		-2.13%	-6.32%

04/03	Tata Consumer says official X account of company has been compromised	RE
12/02	Britannia Industries Limited Appoints Puneet Das as Chief Marketing Officer, Effective February 16	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	5,88,779	7,16,415	6,58,193	10,44,498	9,91,379	11,05,039	-	-
Change	-	21.68%	-8.13%	58.69%	-5.09%	11.46%	-	-
Enterprise Value (EV) ¹	5,64,732	7,02,556	6,34,504	10,47,105	9,82,606	10,83,763	10,70,828	10,55,352
Change	-	24.41%	-9.69%	65.03%	-6.16%	10.29%	-1.19%	-1.45%
P/E ratio	68.7x	76.6x	54.4x	89x	76.7x	68.5x	54.1x	45.9x
PBR	4.05x	4.73x	4.03x	6.51x	4.96x	5.27x	5.04x	4.77x
PEG	-	8.38x	1.9x	-16.55x	12.77x	2.8x	2x	2.6x
Capitalization / Revenue	5.07x	5.77x	4.78x	6.87x	5.63x	5.52x	4.98x	4.5x
EV / Revenue	4.87x	5.65x	4.6x	6.89x	5.58x	5.41x	4.82x	4.3x
EV / EBITDA	36.6x	40.9x	34.2x	45.8x	39.6x	38.9x	32x	27.7x
EV / EBIT	43.8x	48.8x	40.9x	54.9x	52.3x	49.3x	39.3x	33.2x
EV / FCF	39.1x	56.5x	55.2x	64.4x	61.5x	69.2x	53.7x	44.7x
FCF Yield	2.56%	1.77%	1.81%	1.55%	1.63%	1.44%	1.86%	2.24%
Dividend per Share ²	4.05	6.05	8.45	7.75	8.25	9.172	10.84	12.47
Rate of return	0.63%	0.78%	1.19%	0.71%	0.82%	0.82%	0.97%	1.12%
EPS ²	9.3	10.15	13.02	12.32	13.06	16.31	20.66	24.32
Distribution rate	43.5%	59.6%	64.9%	62.9%	63.2%	56.2%	52.5%	51.3%
Net sales ¹	1,16,020	1,24,254	1,37,832	1,52,058	1,76,183	2,00,329	2,21,998	2,45,642
EBITDA ¹	15,438	17,188	18,565	22,841	24,794	27,854	33,460	38,055
EBIT ¹	12,890	14,408	15,524	19,070	18,786	21,994	27,242	31,773
Net income ¹	8,567	9,358	12,038	11,503	12,785	16,167	20,438	24,065
Net Debt ¹	-24,047	-13,859	-23,689	2,607	-8,773	-21,277	-34,211	-49,688
Reference price ²	638.90	777.40	708.85	1,096.20	1,001.90	1,116.70	1,116.70	1,116.70
Nbr of stocks (in thousands)	9,21,552	9,21,553	9,28,536	9,52,835	9,89,499	9,89,558	-	-
Announcement Date	06/05/21	04/05/22	25/04/23	23/04/24	23/04/25	-	-	-

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.($)
TATA CONSUMER PRODUCTS LIMITED	68.34x	5.4x	38.82x	0.82%	1.2TCr
JDE PEET'S N.V.	21.35x	1.88x	12.06x	2.32%	1.78TCr
CCL PRODUCTS (INDIA) LIMITED	35.59x	3.58x	20.92x	0.68%	146.39Cr
XIANGPIAOPIAO FOOD CO.,LTD	24.9x	-	-	-	78Cr
WESTROCK COFFEE COMPANY	-5.2x	-	-	-	38Cr
Average	29.00x	3.62x	23.93x	1.27%	649.3Cr
Weighted average by Cap.	39.17x	3.31x	22.75x	1.67%