Company Valuation: Maharashtra Corporation Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 23.01 66.31 228.7 852.6 1,159 378.7
Change - 188.24% 244.9% 272.78% 35.89% -67.31%
Enterprise Value (EV) 1 23.47 71.6 224.4 851.7 1,148 375.7
Change - 205% 213.47% 279.49% 34.84% -67.28%
P/E -31.4x 1,172x -34.7x 54.9x 204x 166x
PBR 0.18x 0.52x 1.91x 3x 1.08x 0.61x
PEG - -11x 0x -0x -2.6x -5.5x
Capitalization / Revenue - 16,604,472x - 75,894,604x 148,533,688x 24,434,270x
EV / Revenue - - - - - -
EV / EBITDA -25.5x -583x -34x 114x 328x 120x
EV / EBIT -25.4x -577x -34x 120x 820x 286x
EV / FCF -71.2x -21.6x 29.9x -5.93x -3.88x -10.8x
FCF Yield -1.4% -4.63% 3.34% -16.9% -25.8% -9.26%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.005407 0.000418 -0.0487 0.0246 0.005291 0.003682
Distribution rate - - - - - -
Net sales - 3.994 - 11.23 7.8 15.5
EBITDA 1 -0.9207 -0.1228 -6.604 7.448 3.498 3.141
EBIT 1 -0.9229 -0.1242 -6.605 7.127 1.4 1.312
Net income 1 -0.7318 0.0566 -6.592 7.204 1.549 1.078
Net Debt 1 0.4677 5.284 -4.278 -0.896 -10.14 -2.993
Reference price 2 0.1700 0.4900 1.6900 1.3500 1.0800 0.6100
Nbr of stocks (in thousands) 135,333 135,333 135,333 631,556 1,072,743 620,871
Announcement Date 12/7/20 9/7/21 9/6/22 9/8/23 9/6/24 9/8/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.19M
10.19x - - 5.78% 1.79B
10.68x - - 4.37% 182M
Average 10.44x 5.08% 657.7M
Weighted average by Cap. 10.24x 5.65%

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. MAHACORP6 Stock
  4. Valuation Maharashtra Corporation Limited