Company Valuation: Mahalaxmi Seamless Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 38.03 18.48 51.23 40.67 55.45 52.18
Change - -51.39% 177.14% -20.62% 36.36% -5.9%
Enterprise Value (EV) 1 86.15 66.6 67.68 51.16 64.94 68.87
Change - -22.69% 1.62% -24.41% 26.93% 6.06%
P/E -42.4x 4.61x 9.51x 10.5x -4.46x 20.6x
PBR -4.69x -4.53x 38.6x 7.82x -7.66x -11.1x
PEG - -0x 0.3x -0.4x 0x -0x
Capitalization / Revenue 2.03x 0.97x 2.41x 2.23x 2.94x 2.8x
EV / Revenue 4.6x 3.48x 3.18x 2.8x 3.44x 3.7x
EV / EBITDA 13.9x 7x 5.98x 5.82x 8.23x 9.44x
EV / EBIT 191x 16.6x 11x 12.6x 18.8x 18.6x
EV / FCF 41.8x 15.2x 10.3x - 5.73x -13.6x
FCF Yield 2.39% 6.57% 9.66% - 17.4% -7.38%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.17 0.76 1.02 0.73 -2.355 0.48
Distribution rate - - - - - -
Net sales 1 18.72 19.12 21.29 18.27 18.88 18.63
EBITDA 1 6.216 9.511 11.31 8.785 7.888 7.298
EBIT 1 0.4508 4.01 6.148 4.069 3.459 3.701
Net income 1 -0.9075 4.022 5.406 3.874 -12.44 2.548
Net Debt 1 48.12 48.12 16.45 10.49 9.482 16.69
Reference price 2 7.20 3.50 9.70 7.70 10.50 9.88
Nbr of stocks (in thousands) 5,281 5,281 5,281 5,281 5,281 5,281
Announcement Date 9/7/20 7/15/21 9/5/22 8/17/23 8/17/24 9/5/25
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 556K
22.72x3.71x12.97x2.92% 218B
13.97x1.54x8.09x3.43% 115B
-111.87x17.78x102.83x-.--% 111B
15.33x2.81x10.59x5.36% 90.31B
20.61x5.4x13.26x2.76% 62.19B
15.15x2.21x9.38x5.14% 49.33B
22.27x1.83x11.26x1.36% 42.77B
21.73x1.65x10.48x0.85% 41.47B
18.65x2.39x11.23x4.68% 38.53B
Average 4.29x 4.37x 21.12x 2.95% 76.86B
Weighted average by Cap. 0.19x 5.07x 24.39x 2.88%

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. MAHALXSE Stock
  4. Valuation Mahalaxmi Seamless Limited