Company Valuation: Macfos Limited

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

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 125M
38x13.54x24.85x0.73% 133B
56.29x8.39x39.3x1.5% 51.59B
30.26x1.4x15.99x-.--% 46B
24.37x2.04x9.77x1.29% 37.12B
32.85x4.98x19.89x-.--% 31.82B
32.56x2.26x15.71x1.48% 30.9B
10.74x5.99x16.7x1.41% 26.85B
32.9x5.03x20.11x0.7% 19.2B
25.42x3.24x13.51x-.--% 17.9B
Average 31.49x 5.21x 19.54x 0.79% 39.43B
Weighted average by Cap. 34.69x 7.39x 21.87x 0.81%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

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