Company Valuation: Maha Rashtra Apex Corporation Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 975.9 928 1,317 1,255 1,860 1,466
Change - -4.91% 41.91% -4.71% 48.23% -21.21%
Enterprise Value (EV) 1 1,228 1,150 1,524 1,394 2,032 1,609
Change - -6.38% 32.58% -8.54% 45.77% -20.79%
P/E 7.12x 2.75x 98.4x -3x 0.54x 0.44x
PBR 0.85x 0.62x 0.88x 1.11x 0.4x 0.31x
PEG - 0x -1x 0x -0x -0.14x
Capitalization / Revenue 19.3x 11.1x 16.4x 14.4x 19.6x 19.5x
EV / Revenue 24.3x 13.7x 19x 16x 21.5x 21.4x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 9.723 23.93 0.95 -29.72 245.8 238.2
Distribution rate - - - - - -
Net sales 1 50.59 83.66 80.18 87.02 94.69 75.2
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 137 337.2 13.42 -418.8 3,464 3,357
Net Debt 1 252 221.6 207.2 139.1 171.9 143.9
Reference price 2 69.25 65.85 93.45 89.05 132.00 104.00
Nbr of stocks (in thousands) 14,092 14,092 14,092 14,092 14,092 14,092
Announcement Date 9/8/20 9/17/21 9/7/22 9/5/23 9/4/24 9/2/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 12.9M
25.86x16.81x - 0.66% 66.95B
30.19x4.83x15.91x-.--% 42.16B
24.77x5.12x25.38x0.08% 30.5B
17.76x12.2x23.21x1.16% 25.01B
7.96x1.81x - 1.72% 24.99B
28.98x4.3x12.61x-.--% 22.22B
23.22x18.95x46.05x0.15% 15.85B
29.07x - - - 15.29B
Average 23.48x 9.15x 24.63x 0.54% 27B
Weighted average by Cap. 24.11x 9.80x 22.36x 0.53%

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. MAHAPEXLTD Stock
  4. Valuation Maha Rashtra Apex Corporation Limited