Nestlé India Limited (500790)

Basic

  • Market Cap

    ₹2,320.29B

  • EV

    ₹2,312.58B

  • Shares Out

    96.42M

  • Revenue

    ₹187.41B

  • Employees

    8,117

Margins

  • Gross

    54.3%

  • EBITDA

    22.47%

  • Operating

    20.78%

  • Pre-Tax

    21.4%

  • Net

    15.85%

  • FCF

    12.98%

Returns (5Yr Avg)

  • ROA

    21.68%

  • ROE

    87.36%

  • ROCE

    49.43%

  • ROIC

    43.97%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    ₹24,915.24

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    ₹1,943.75

  • Earnings (Dil)

    ₹308.16

  • FCF

    ₹226.88

  • Book Value

    ₹296.29

Growth (CAGR)

  • Rev 3Yr

    12.84%

  • Rev 5Yr

    11.29%

  • Rev 10Yr

    7.64%

  • Dil EPS 3Yr

    12.75%

  • Dil EPS 5Yr

    13.51%

  • Dil EPS 10Yr

    10.3%

  • Rev Fwd 2Yr

    12.9%

  • EBITDA Fwd 2Yr

    18.07%

  • EPS Fwd 2Yr

    20.29%

  • EPS LT Growth Est

    16.05%

Dividends

  • Yield

    —

  • Payout

    78.53%

  • DPS

    ₹242

  • DPS Growth 3Yr

    7.28%

  • DPS Growth 5Yr

    16.45%

  • DPS Growth 10Yr

    16.18%

  • DPS Growth Fwd 2Yr

    13.76%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Revenues

112,162.3

122,952.7

132,901.6

146,649.0

167,895.3

186,706.9

Other Revenues, Total

558.2

516.4

366.5

443.0

654.4

699.9

Total Revenues

112,720.5

123,469.1

133,268.1

147,092.0

168,549.7

187,406.8

Total Revenues % Chg.

12.8%

9.5%

7.9%

10.4%

14.6%

14.9%

Cost of Goods Sold, Total

46,827.6

53,167.2

57,696.1

64,469.2

78,645.7

85,643.4

Gross Profit

65,892.9

70,301.9

75,572.0

82,622.8

89,904.0

101,763.4

Selling General & Admin Expenses, Total

20,763.8

22,258.5

24,755.3

25,426.6

24,917.1

26,934.4

Depreciation & Amortization

3,343.6

3,701.5

3,703.8

3,910.2

4,030.1

4,188.7

Other Operating Expenses

18,772.7

19,721.3

20,024.9

23,303.3

28,023.9

31,704.6

Other Operating Expenses, Total

42,880.1

45,681.3

48,484.0

52,640.1

56,971.1

62,827.7

Operating Income

23,012.8

24,620.6

27,088.0

29,982.7

32,932.9

38,935.7

Interest Expense, Total

-40.5

-109.8

-265.4

-521.3

-862.3

-776.7

Interest And Investment Income

2,587.6

2,468.0

1,458.5

1,201.5

1,010.0

1,010.0

Net Interest Expenses

2,547.1

2,358.2

1,193.1

680.2

147.7

233.3

Currency Exchange Gains (Loss)

-134.7

-11.5

-62.5

-2.3

-126.3

-126.3

Other Non Operating Income (Expenses)

1.6

0.8

—

250.1

-162.9

31.7

EBT, Excl. Unusual Items

25,426.8

26,968.1

28,218.6

30,910.7

32,791.4

39,074.4

Gain (Loss) On Sale Of Investments

—

—

—

—

—

—

Gain (Loss) On Sale Of Assets

10.3

15.6

49.0

39.7

62.6

62.6

Asset Writedown

-110.8

—

—

-12.2

-294.3

-278.0

Legal Settlements

-1,036.8

-248.8

-139.7

—

—

185.5

Other Unusual Items

—

—

—

-2,365.0

—

1,064.2

EBT, Incl. Unusual Items

24,289.5

26,734.9

28,127.9

28,573.2

32,559.7

40,108.7

Income Tax Expense

8,220.2

7,050.5

7,303.6

7,389.1

8,654.5

10,397.6

Earnings From Continuing Operations

16,069.3

19,684.4

20,824.3

21,184.1

23,905.2

29,711.1

Net Income

16,069.3

19,684.4

20,824.3

21,184.1

23,905.2

29,711.1

Net Income to Common Incl Extra Items

16,069.3

19,684.4

20,824.3

21,184.1

23,905.2

29,711.1

Net Income to Common Excl. Extra Items

16,069.3

19,684.4

20,824.3

21,184.1

23,905.2

29,711.1

Total Shares Outstanding

96.4

96.4

96.4

96.4

96.4

96.4

Weighted Avg. Shares Outstanding

96.4

96.4

96.4

96.4

96.4

96.4

Weighted Avg. Shares Outstanding Dil

96.4

96.4

96.4

96.4

96.4

96.4

EPS

166.7

204.2

216.0

219.7

247.9

308.2

EPS Diluted

166.7

204.2

216.0

219.7

247.9

308.2

EBITDA

26,369.5

27,771.1

30,199.1

33,186.7

36,115.7

42,102.6