MATRIMONY.COM LIMITED
MATRIMONY · General/Diversified · NSE
₹418
Current Market Price
Fair Value (DCF)
₹525
Discount to FV
+25.5%
Updated just now
YieldIQ Score
65/100
Piotroski F-Score
7/9
Economic Moat
Narrow
Confidence
67%
ROE
16.5%
Debt/Equity
0.24
WACC
11.1%
Market Cap
₹864.22 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
29.3%
Return on capital employed
EV / EBITDA
15.4×
Enterprise multiple
Debt / EBITDA
1.0×
Leverage vs earnings
Interest Coverage
13.3×
EBIT covers interest
Current Ratio
1.63×
Short-term liquidity
Asset Turnover
1.00×
Revenue per ₹ of assets
Revenue CAGR (3Y)
0.3%
3-year revenue growth
Revenue CAGR (5Y)
4.0%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹418.1
Bear case
Discount -33.2%
Base case
Discount +20.3%
Bull case
Discount +38.1%
Ratio Trends
MATRIMONY · last 10 annual periods
ROE
16.5%
ROCE
29.3%
Operating Margin
—
Debt / Equity
0.24×
PE
22.6×
EV / EBITDA
12.2×
Historical Financials
MATRIMONY · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹434 Cr | ₹456 Cr | ₹481 Cr | ₹456 Cr | ₹460 Cr | +1.4% |
| EBITDA | ₹104 Cr | ₹91.7 Cr | ₹98.2 Cr | ₹91.9 Cr | ₹74.9 Cr | -7.9% |
| EBIT | ₹78.0 Cr | ₹61.8 Cr | ₹69.9 Cr | — | — | -2.7% |
| PAT | ₹53.6 Cr | ₹46.7 Cr | ₹49.5 Cr | ₹45.3 Cr | ₹34.2 Cr | -10.6% |
| EPS (diluted) | ₹23.39 | ₹20.72 | ₹22.25 | — | — | -1.2% |
| CFO | ₹77.5 Cr | ₹57.3 Cr | ₹61.2 Cr | ₹56.9 Cr | ₹75.4 Cr | -0.7% |
| CapEx | ₹-7.7 Cr | ₹-6.5 Cr | ₹-19.8 Cr | ₹-12.8 Cr | ₹-10.9 Cr | — |
| FCF | ₹69.8 Cr | ₹50.8 Cr | ₹41.4 Cr | ₹44.0 Cr | ₹64.5 Cr | -1.9% |
| Total Assets | ₹522 Cr | ₹466 Cr | ₹502 Cr | ₹461 Cr | ₹440 Cr | -4.2% |
| Total Debt | ₹69.3 Cr | ₹68.0 Cr | ₹58.0 Cr | ₹53.5 Cr | ₹49.4 Cr | -8.1% |
| Shareholders' Equity | ₹310 Cr | ₹253 Cr | ₹292 Cr | ₹242 Cr | ₹206 Cr | -9.7% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
MATRIMONY vs 1 closest peer by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 DGCONTENT DGCONTENT | — | — | Pending | 2.2% | — |
Click a ticker to view its fair-value analysis.
Dividend History
9 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹28.50/sh
Last payout
2025-08-08
₹5.00
Peak payout
₹5.00
Trailing yield
1.20%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. MATRIMONY.COM LIMITED (MATRIMONY.NS) trades at 418.10 vs a model fair value of 524.81, a gap of 25.5%. Piotroski F-score: 7/9. Moat label...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of MATRIMONY →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for MATRIMONY →
Compare
Head-to-head with peers
Compare MATRIMONY side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse MATRIMONYNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.