MATRIMONY.COM LIMITED
MATRIMONY · General/Diversified · NSE
₹432
Current Market Price
Fair Value (DCF)
₹348
Margin of Safety
-19.3%
Updated 2h ago
YieldIQ Score
47/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
49%
ROE
—
Debt/Equity
0.22
WACC
11.1%
Market Cap
₹892 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
22.5%
Return on capital employed
EV / EBITDA
29.4×
Enterprise multiple
Debt / EBITDA
2.0×
Leverage vs earnings
Interest Coverage
13.3×
EBIT covers interest
Current Ratio
1.63×
Short-term liquidity
Asset Turnover
0.99×
Revenue per ₹ of assets
Revenue CAGR (3Y)
1.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹431.75
Bear case
₹206.95
MoS -108.6%
Base case
₹348.29
MoS -24.0%
Bull case
₹449.72
MoS +4.0%
Ratio Trends
MATRIMONY · last 9 annual periods
ROE
18.7%
ROCE
31.1%
Operating Margin
—
Debt / Equity
0.22×
PE
22.1×
EV / EBITDA
11.5×
Historical Financials
MATRIMONY · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹373 Cr | ₹434 Cr | ₹456 Cr | ₹481 Cr | ₹456 Cr | +5.2% |
| EBITDA | — | ₹104 Cr | ₹91.7 Cr | ₹98.2 Cr | ₹91.8 Cr | -3.1% |
| EBIT | ₹58.6 Cr | ₹80.7 Cr | ₹63.1 Cr | ₹69.9 Cr | — | +4.5% |
| PAT | ₹41.0 Cr | ₹53.6 Cr | ₹46.7 Cr | ₹49.5 Cr | ₹45.3 Cr | +2.5% |
| EPS (diluted) | ₹17.96 | ₹24.87 | ₹21.19 | ₹22.25 | — | +5.5% |
| CFO | ₹66.0 Cr | ₹77.5 Cr | ₹57.3 Cr | ₹61.2 Cr | ₹56.9 Cr | -3.7% |
| CapEx | — | ₹-7.7 Cr | ₹-6.5 Cr | ₹-19.8 Cr | ₹-12.8 Cr | — |
| FCF | — | ₹69.8 Cr | ₹50.8 Cr | ₹41.4 Cr | ₹44.0 Cr | -10.9% |
| Total Assets | — | ₹522 Cr | ₹466 Cr | ₹502 Cr | ₹461 Cr | -3.1% |
| Total Debt | — | ₹69.3 Cr | ₹68.0 Cr | ₹58.0 Cr | ₹53.5 Cr | -6.3% |
| Shareholders' Equity | — | ₹310 Cr | ₹253 Cr | ₹292 Cr | ₹242 Cr | -6.1% |
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 | 89.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for MATRIMONY in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. MATRIMONY.COM LIMITED (MATRIMONY.NS) trades at 431.75 vs a model fair value of 348.29, a gap of -19.3%. Piotroski F-score: 6/9. Moat labe...
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.