Financials 3M India Limited NSE India S.E.

Equities

3MINDIA

INE470A01017

Consumer Goods Conglomerates

Market Closed - NSE India S.E. 07:42:29 2024-04-30 am EDT 5-day change 1st Jan Change
30,468 INR +1.48% Intraday chart for 3M India Limited +2.13% -18.34%

Valuation

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 213,078 340,639 221,535 259,214 343,213 - -
Enterprise Value (EV) 1 213,078 340,639 221,535 259,214 343,213 343,213 343,213
P/E ratio 66.1 x 210 x 81.5 x 57.5 x 60.8 x 54.6 x 49.6 x
Yield - - - 3.69% 0.49% 0.66% 0.82%
Capitalization / Revenue 7.13 x 13.1 x 6.64 x 6.55 x 8.15 x 7.13 x 6.23 x
EV / Revenue 7.13 x 13.1 x 6.64 x 6.55 x 8.15 x 7.13 x 6.23 x
EV / EBITDA - 131 x 56.9 x 42.9 x 44 x 39.4 x 36 x
EV / FCF - 242 x 85.5 x 64 x 137 x 63 x 57.2 x
FCF Yield - 0.41% 1.17% 1.56% 0.73% 1.59% 1.75%
Price to Book - 17.8 x 10.1 x 15.5 x 16.6 x 13.9 x 11.9 x
Nbr of stocks (in thousands) 11,265 11,265 11,265 11,265 11,265 - -
Reference price 2 18,915 30,239 19,666 23,010 30,467 30,467 30,467
Announcement Date 5/29/20 5/28/21 5/27/22 5/30/23 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026
Net sales 1 29,866 26,048 33,358 39,594 42,118 48,156 55,103
EBITDA 1 - 2,595 3,892 6,043 7,807 8,721 9,523
EBIT 1 - - - - 7,115 7,936 8,653
Operating Margin - - - - 16.89% 16.48% 15.7%
Earnings before Tax (EBT) 1 - 2,199 3,675 6,074 7,574 8,431 9,291
Net income 1 - 1,624 2,720 4,510 5,642 6,281 6,922
Net margin - 6.23% 8.15% 11.39% 13.4% 13.04% 12.56%
EPS 2 286.0 144.1 241.4 400.4 500.9 557.6 614.5
Free Cash Flow 1 - 1,406 2,591 4,053 2,503 5,450 6,000
FCF margin - 5.4% 7.77% 10.24% 5.94% 11.32% 10.89%
FCF Conversion (EBITDA) - 54.17% 66.57% 67.06% 32.06% 62.49% 63.01%
FCF Conversion (Net income) - 86.57% 95.27% 89.85% 44.36% 86.77% 86.68%
Dividend per Share 2 - - - 850.0 150.0 200.0 250.0
Announcement Date 5/29/20 5/28/21 5/27/22 5/30/23 - - -
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow 1 - 1,406 2,591 4,053 2,503 5,450 6,000
ROE (net income / shareholders' equity) - 8.87% 13.3% 23.4% 30.1% 27.6% 25.8%
ROA (Net income/ Total Assets) - - - - - - -
Assets 1 - - - - - - -
Book Value Per Share 2 - 1,696 1,938 1,489 1,840 2,198 2,562
Cash Flow per Share - - - - - - -
Capex 1 - 391 683 602 700 750 800
Capex / Sales - 1.5% 2.05% 1.52% 1.66% 1.56% 1.45%
Announcement Date 5/29/20 5/28/21 5/27/22 5/30/23 - - -
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
30,467 INR
Average target price
38,400 INR
Spread / Average Target
+26.04%
Consensus

Annual profits - Rate of surprise