Company Valuation: Macfos Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2023 2024 2025 2026
Market Cap 1 1,529 4,177 6,968 8,533
Change - 173.24% 66.83% 22.46%
Enterprise Value (EV) 1 1,582 4,252 7,163 8,875
Change - 168.74% 68.47% 23.9%
P/E 20.6x 38.6x 41.2x 33.3x
PBR 9.27x 15.3x 10.6x 8.9x
PEG 0.9x 0.8x 0.7x 0.8x
Capitalization / Revenue 1.91x 3.34x 2.73x 2.76x
EV / Revenue 1.97x 3.4x 2.81x 2.87x
EV / EBITDA 14.6x 27.6x 29.5x 24.6x
EV / EBIT 15.2x 28.6x 30.4x 25.7x
EV / FCF -98.5x -1,476x -21.5x -46.7x
FCF Yield -1.02% -0.07% -4.64% -2.14%
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 7.626 11.14 17.4 24.75
Distribution rate - - - -
Net sales 1 801.7 1,251 2,551 3,088
EBITDA 1 108.4 154.1 243 360.1
EBIT 1 104.3 148.8 235.6 345.1
Net income 1 74.11 108.2 179.2 256.4
Net Debt 1 53.48 75 194.9 341.9
Reference price 2 157.27 429.73 716.91 823.75
Nbr of stocks (in thousands) 9,719 9,719 9,719 10,359
Announcement Date 8/13/23 8/16/24 8/7/25 8/14/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 111M
34.25x6.38x19.45x0.64% 216B
60.73x7.58x25.97x0.71% 141B
34.9x12.45x22.7x0.79% 125B
13.52x0.31x6.81x3.72% 111B
43.04x7.07x23.12x0.81% 99.94B
76.43x8.19x37.79x0.18% 88.16B
25.33x9.09x18.46x0.5% 80.89B
45.19x6.32x23.83x0.01% 65.52B
19.68x3.34x12.79x1.35% 62.49B
Average 39.23x 6.75x 21.21x 0.97% 98.96B
Weighted average by Cap. 39.49x 6.89x 21.16x 0.98%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Macfos Limited

Historical PBR trend

Valuation ratios - PBR - Macfos Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Macfos Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Macfos Limited

  1. Stock Market
  2. Stocks
  3. 543787 Stock
  4. Valuation Macfos Limited