Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post

Nestle India Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹1,323.06Fairly Valued by 9.19%vs CMP ₹1,457.00

P/E (81.4) × ROE (73.2%) × BV (₹27.50) × DY (0.93%)

₹440.16Overvalued by 69.79%vs CMP ₹1,457.00
MoS: -231% (Negative)Confidence: 63/100 (Moderate)Models: 1 Fair, 8 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹1,412.5422%Fair (-3.1%)
Graham NumberEarnings₹103.1616%Over (-92.9%)
Earnings PowerEarnings₹142.8413%Over (-90.2%)
DCFCash Flow₹247.9713%Over (-83%)
Net Asset ValueAssets₹23.657%Over (-98.4%)
EV/EBITDAEnterprise₹327.839%Over (-77.5%)
Earnings YieldEarnings₹172.007%Over (-88.2%)
ROCE CapitalReturns₹180.019%Over (-87.6%)
Revenue MultipleRevenue₹157.055%Over (-89.2%)
Consensus (9 models)₹440.16100%Overvalued
Key Drivers: Wide model spread (₹24–₹1,413) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 6.8%

*Investments are subject to market risks

Analyst Summary

Nestle India Ltd operates in the Food Processing - Bakery/Dairy/Fruits/Others segment, NSE: NESTLEIND | BSE: 500790, current market price is ₹1,457.00, market cap is 2,81,129 Cr.. At a glance, stock P/E is 81.4, ROE is 73.2 %, ROCE is 84.2 %, book value is 27.5, dividend yield is 0.93 %. The latest intrinsic value estimate is ₹440.16, around 69.8% below the current price, so expectations may already be running ahead of this modelled fair value. On operating trend, latest reported sales are about ₹20,202 Cr versus the prior period change of -17.2%, while latest net profit is about ₹3,314 Cr with a prior-period change of -15.7%. The 52-week range shown on this page is 1,473/1,085, which helps frame where the current quote sits within its recent trading band. Business context: About the Company - Qualitative AnalysisNestle India Ltd. is a Public Limited Listed company incorporated on 28/03/1959 and has its registered office in the State of Delhi, India. Company's Corporate Identification Number(CIN) is L15202DL19…

This summary is generated from the stock page data available for Nestle India Ltd: Intrinsic Value & Share Price Analysis and is refreshed automatically when the underlying metrics change.

Investment Snapshot

65
Nestle India Ltd scores 65/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health84/100 · Strong
ROCE 84.2% ExcellentROE 73.2% ExcellentD/E 0.01 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money65/100 · Strong
FII holding stable No changeDII holding up 0.80% MF buyingPromoter holding at 62.8% Stable
Earnings Quality50/100 · Moderate
OPM stable around 24% Steady
Quarterly Momentum50/100 · Moderate
Revenue (4Q): +10% YoY GrowingProfit (4Q): -1% YoY Declining
Industry Rank70/100 · Strong
P/E 81.4 vs industry 113.8 In-lineROCE 84.2% vs industry 16.0% Above peersROE 73.2% vs industry 16.9% Above peers3Y sales CAGR: 6% Slow

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily.

Share Price and Basic Stock Data

Last Updated: May 4, 2026, 11:38 pm

Market Cap 2,81,129 Cr.
Current Price 1,457
Intrinsic Value₹440.16
High / Low 1,473/1,085
Stock P/E81.4
Book Value 27.5
Dividend Yield0.93 %
ROCE84.2 %
ROE73.2 %
Face Value 1.00
PEG Ratio12.04

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Nestle India Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Nestle India Ltd 2,81,129 Cr. 1,457 1,473/1,08581.4 27.50.93 %84.2 %73.2 % 1.00
Britannia Industries Ltd 1,39,525 Cr. 5,792 6,337/5,29857.8 1551.29 %53.0 %52.9 % 1.00
Bikaji Foods International Ltd 17,168 Cr. 685 821/59265.8 61.40.15 %20.1 %16.0 % 1.00
Zydus Wellness Ltd 16,215 Cr. 510 552/32767.4 1790.24 %6.16 %6.02 % 2.00
Mrs Bectors Food Specialities Ltd 6,082 Cr. 198 321/17443.5 39.60.61 %18.1 %15.6 % 2.00
Industry Average22,994.29 Cr628.03113.7589.850.27%16.01%16.87%5.63

All Competitor Stocks of Nestle India Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 4,2574,8314,6595,0374,6005,2684,8145,1044,7805,5045,0965,6445,667
Expenses 3,2843,7353,6033,8123,5053,9183,7003,9363,6774,1153,9964,4074,465
Operating Profit 9731,0951,0561,2251,0951,3501,1141,1681,1031,3891,1001,2371,202
OPM % 23%23%23%24%24%26%23%23%23%25%22%22%21%
Other Income 303424140-7737392984842169
Interest 45373331232632323538474628
Depreciation 99102107111109110113122150155157163174
Profit before tax 8599909391,2228861,2511,0091,3129221,2059001,0291,168
Tax % 27%26%26%26%26%25%26%25%25%26%27%27%13%
Net Profit 6287376989086569347479866968856597531,018
EPS in Rs 3.263.823.624.713.404.843.875.123.614.593.423.915.28

Last Updated: February 7, 2026, 12:03 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 18, 2026, 11:51 am

MetricDec 2014Dec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021Dec 2022Dec 2023Mar 2024n n 15mMar 2025TTM
Sales 9,8558,1759,14110,01011,29212,36913,35014,74116,89719,12624,39420,20221,911
Expenses 7,8166,6207,2927,9138,6759,44310,14911,17813,19114,65518,55115,43016,983
Operating Profit 2,0391,5551,8502,0972,6182,9263,2023,5623,7064,4715,8434,7714,928
OPM % 21%19%20%21%23%24%24%24%22%23%24%24%22%
Other Income 87-391140177259247146-112107116159352183
Interest 1439192112129164202155119145136159
Depreciation 338347354342336370370391403429568540650
Profit before tax 1,7748141,5451,8392,4292,6732,8132,8573,2564,0385,2894,4474,302
Tax % 33%31%35%33%34%26%26%26%27%26%26%25%
Net Profit 1,1855631,0011,2251,6071,9682,0822,1182,3912,9993,9333,3143,316
EPS in Rs 6.142.925.196.358.3310.2110.8010.9912.4015.5520.4017.1917.20
Dividend Payout % 51%83%61%68%69%168%93%91%89%56%79%79%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year
YoY Net Profit Growth (%)
Change in YoY Net Profit Growth (%)

No data available for trend analysis.

Growth

Compounded Sales Growth
10 Years:7%
5 Years:10%
3 Years:11%
TTM:4%
Compounded Profit Growth
10 Years:10%
5 Years:9%
3 Years:11%
TTM:-7%
Stock Price CAGR
10 Years:15%
5 Years:8%
3 Years:8%
1 Year:-4%
Return on Equity
10 Years:72%
5 Years:108%
3 Years:107%
Last Year:83%

Last Updated: September 4, 2025, 9:30 pm

Balance Sheet

Last Updated: December 4, 2025, 12:51 am

MonthDec 2014Dec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021Dec 2022Dec 2023Mar 2024Mar 2025Sep 2025
Equity Capital 969696969696969696969696193
Reserves 2,7412,7213,1863,3243,5771,8221,9231,8502,3632,3633,2444,0214,371
Borrowings 20183335351891472662712713451,167477
Other Liabilities 2,9633,2513,4953,9074,3795,0655,7336,0216,2496,2496,8387,0407,204
Total Liabilities 5,8206,0866,8107,3638,0887,1737,9008,2348,9798,97910,52312,32412,245
Fixed Assets 3,1772,8982,7302,6162,4012,3412,1792,9953,0443,0443,4605,4745,819
CWIP 245231188941051436392463583581,7421,173929
Investments 8121,3251,7561,9792,6581,7511,464774778778464706706
Other Assets 1,5861,6332,1362,6732,9242,9373,6184,2194,7994,7994,8574,9724,791
Total Assets 5,8206,0866,8107,3638,0887,1737,9008,2348,9798,97910,52312,32412,245

Reserves and Borrowings Chart

Cash Flow

MonthDec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021Dec 2022Dec 2023Mar 2024Mar 2025Mar 2026
Cash from Operating Activity + 1,0981,4661,8182,0522,2952,4542,2362,7373,3924,1752,9365,048
Cash from Investing Activity + -70-126-131-5283-321-1,920-392-927-1,237-1,811-624
Cash from Financing Activity + -498-666-997-1,317-3,602-1,956-2,020-2,123-2,436-3,135-1,848-3,179
Net Cash Flow 529674691683-1,223177-1,70422329-198-7231,244
Free Cash Flow 9491,3531,6221,8902,1431,9801,5052,1972,0282,2969324,221
CFO/OP 93%106%116%112%101%99%83%97%100%94%83%115%

Free Cash Flow

MonthDec 2014Dec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021Dec 2022Dec 2023Mar 2024n n 15mMar 2025
Free Cash Flow-18.00-17.00-32.00-33.00-33.00-187.00-144.00-263.00-268.00-267.005.003.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthDec 2014Dec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021Dec 2022Dec 2023Mar 2024Mar 2025
Debtor Days 444344544447
Inventory Days 8210310791921071071111108383139
Days Payable 7194919911812411512212192112128
Cash Conversion Cycle 151220-5-22-14-3-7-7-5-2418
Working Capital Days -13-21-10-15-21-20-22-20-16-10-19-19
ROCE %56%46%54%57%71%96%139%150%138%153%169%96%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 62.76%62.76%62.76%62.76%62.76%62.76%62.76%62.76%62.76%62.76%62.76%62.76%
FIIs 12.06%12.38%12.10%12.09%12.10%11.94%11.94%10.27%10.02%10.28%9.82%9.81%
DIIs 9.19%9.05%9.32%9.16%9.00%9.17%9.45%10.80%11.30%11.18%11.75%12.10%
Public 15.99%15.82%15.81%15.98%16.14%16.10%15.86%16.17%15.90%15.76%15.63%15.31%
No. of Shareholders 1,87,3651,82,1491,84,0902,13,9774,10,1444,37,8804,27,9645,47,8505,38,1655,19,4395,46,8185,06,673

Shareholding Pattern Chart

No. of Shareholders

Nestle India Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
ICICI Prudential Multi Asset Fund 3,031,282 0.5 403.893,454,2822026-01-26 03:23:35-12.25%
Axis ELSS Tax Saver Fund 1,928,502 0.78 256.951,717,5242026-02-23 02:08:2712.28%
UTI Flexi Cap Fund 1,872,000 1.06 249.432,126,0002026-02-23 02:08:27-11.95%
ICICI Prudential Large & Mid Cap Fund 1,545,084 0.75 205.871,845,0842026-01-26 03:23:35-16.26%
ICICI Prudential FMCG Fund 1,299,171 9.75 173.11,339,1712026-02-23 02:08:27-2.99%
Tata Arbitrage Fund 1,229,500 0.8 163.821,393,5002026-02-23 02:08:27-11.77%
SBI Dividend Yield Fund 1,210,000 1.81 161.22N/AN/AN/A
UTI Multi Asset Allocation Fund 1,142,201 2.22 152.191,119,5202026-02-23 02:08:272.03%
Tata India Consumer Fund 1,125,000 5.92 149.9N/AN/AN/A
WhiteOak Capital Flexi Cap Fund 1,016,703 1.9 135.47N/AN/AN/A

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24
FaceValue 1.001.00
Basic EPS (Rs.) 33.2740.79
Diluted EPS (Rs.) 33.2740.79
Cash EPS (Rs.) 38.8946.37
Book Value[Excl.RevalReserv]/Share (Rs.) 41.5934.65
Book Value[Incl.RevalReserv]/Share (Rs.) 41.5934.65
Revenue From Operations / Share (Rs.) 209.52253.00
PBDIT / Share (Rs.) 49.8961.89
PBIT / Share (Rs.) 44.5256.32
PBT / Share (Rs.) 45.0154.85
Net Profit / Share (Rs.) 33.5240.79
NP After MI And SOA / Share (Rs.) 33.2740.79
PBDIT Margin (%) 23.8124.46
PBIT Margin (%) 21.2422.25
PBT Margin (%) 21.4821.68
Net Profit Margin (%) 15.9916.12
NP After MI And SOA Margin (%) 15.8716.12
Return on Networth / Equity (%) 79.98117.71
Return on Capital Employeed (%) 57.1782.68
Return On Assets (%) 26.3037.37
Long Term Debt / Equity (X) 0.010.01
Total Debt / Equity (X) 0.180.01
Asset Turnover Ratio (%) 1.780.00
Current Ratio (X) 0.790.88
Quick Ratio (X) 0.180.35
Inventory Turnover Ratio (X) 8.180.00
Dividend Payout Ratio (NP) (%) 76.6476.48
Dividend Payout Ratio (CP) (%) 65.9867.28
Earning Retention Ratio (%) 23.3623.52
Cash Earning Retention Ratio (%) 34.0232.72
Interest Coverage Ratio (X) 35.3741.02
Interest Coverage Ratio (Post Tax) (X) 23.4128.00
Enterprise Value (Cr.) 217703.93252190.88
EV / Net Operating Revenue (X) 10.7810.34
EV / EBITDA (X) 45.2542.26
MarketCap / Net Operating Revenue (X) 10.7410.37
Retention Ratios (%) 23.3523.51
Price / BV (X) 54.1275.71
Price / Net Operating Revenue (X) 10.7410.37
EarningsYield 0.010.01

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Nestle India Ltd. is a Public Limited Listed company incorporated on 28/03/1959 and has its registered office in the State of Delhi, India. Company's Corporate Identification Number(CIN) is L15202DL1959PLC003786 and registration number is 003786. Currently Company is involved in the business activities of Manufacture of other dairy products. Company's Total Operating Revenue is Rs. 23154.60 Cr. and Equity Capital is Rs. 192.83 Cr. for the Year ended 31/03/2026.
INDUSTRYADDRESSCONTACT
Food Processing - Bakery/Dairy/Fruits/OthersNo.100/101, World Trade Centre, New Delhi Delhi 110001Contact not found
Management
NamePosition Held
Mr. Suresh NarayananChairman & Managing Director
Mr. Svetlana BoldinaExecutive Director (Finance) & CFO
Mr. Satish SrinivasanExecutive Director -Technical
Mr. P R RameshInd. Non-Executive Director
Ms. Anjali BansalInd. Non-Executive Director
Mr. Alpana ParidaInd. Non-Executive Director
Mr. Suneeta ReddyInd. Non-Executive Director
Mr. Sidharth Kumar BirlaInd. Non-Executive Director

FAQ

What is the intrinsic value of Nestle India Ltd and is it undervalued?

As of 16 May 2026, Nestle India Ltd's intrinsic value is ₹440.16, which is 69.79% lower than the current market price of ₹1,457.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (73.2 %), book value (₹27.5), dividend yield (0.93 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Nestle India Ltd?

Nestle India Ltd is trading at ₹1,457.00 as of 16 May 2026, with a FY2026-2027 high of ₹1,473 and low of ₹1,085. The stock is currently near its 52-week high. Market cap stands at ₹2,81,129 Cr..

How does Nestle India Ltd's P/E ratio compare to its industry?

Nestle India Ltd has a P/E ratio of 81.4, which is below the industry average of 113.75. This is broadly in line with or below the industry average.

Is Nestle India Ltd financially healthy?

Key indicators for Nestle India Ltd: ROCE of 84.2 % indicates efficient capital utilization; ROE of 73.2 % shows strong shareholder returns. Dividend yield is 0.93 %.

Is Nestle India Ltd profitable and how is the profit trend?

Nestle India Ltd reported a net profit of ₹3,314 Cr in Mar 2025 on revenue of ₹20,202 Cr. Compared to ₹2,391 Cr in Dec 2022, the net profit shows an improving trend.

Does Nestle India Ltd pay dividends?

Nestle India Ltd has a dividend yield of 0.93 % at the current price of ₹1,457.00. The company pays dividends, though the yield is modest.

Last Updated: May 4, 2026, 11:38 pm
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 500790 | NSE: NESTLEIND
Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Nestle India Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports