Company Valuation: Bank of Maharashtra
Data adjusted to current consolidation scope
| Fiscal Period: March | 2023 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 166,577 | 356,427 | 471,723 | 579,328 | - |
| Change | - | - | 32.35% | 22.81% | - |
| Enterprise Value (EV) | 166,577 | 356,427 | 471,723 | 579,328 | 579,328 |
| Change | - | - | 32.35% | 22.81% | 0% |
| P/E | 6.4x | 6.2x | 6.72x | 7.48x | 6.58x |
| PBR | - | - | 1.42x | 1.51x | 1.27x |
| PEG | - | - | 0.3x | 0.7x | 0.5x |
| Capitalization / Revenue | - | - | 2.74x | 2.9x | 2.53x |
| EV / Revenue | - | - | 0x | 2.9x | 2.53x |
| EV / EBITDA | - | - | - | - | - |
| EV / EBIT | - | - | 0x | 4.53x | 3.96x |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - |
| Rate of return | - | - | - | - | - |
| EPS 2 | 3.87 | 7.48 | 9.13 | 10.08 | 11.45 |
| Distribution rate | - | - | - | - | - |
| Net sales 1 | - | - | 172,050 | 199,463 | 229,234 |
| EBITDA | - | - | - | - | - |
| EBIT 1 | - | - | 108,258 | 127,972 | 146,209 |
| Net income 1 | 26,020 | 55,198 | 70,193 | 79,090 | 89,418 |
| Net Debt | - | - | - | - | - |
| Reference price 2 | 24.75 | 46.34 | 61.33 | 75.32 | 75.32 |
| Nbr of stocks (in thousands) | 6,730,378 | 7,691,555 | 7,691,555 | 7,691,555 | - |
| Announcement Date | 4/24/23 | 4/25/25 | 4/20/26 | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 7.48x | - | - | - | 6.1B | ||
| 13.31x | - | - | 1.92% | 881B | ||
| 5.99x | - | - | 5.2% | 416B | ||
| 6.71x | - | - | 4.77% | 370B | ||
| 11.51x | - | - | 2.37% | 350B | ||
| 6.21x | - | - | 5% | 335B | ||
| 6.67x | - | - | 4.79% | 311B | ||
| 11.09x | - | - | 4.68% | 310B | ||
| 17.36x | - | - | 2.43% | 279B | ||
| 11.23x | - | - | 2.3% | 247B | ||
| Average | 9.75x | 3.72% | 350.54B | |||
| Weighted average by Cap. | 10.26x | 3.52% |
















