Company Valuation: Manas Properties Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 1,830 1,539 1,539 1,622 1,622 1,622
Change - -15.91% 0% 5.41% 0% 0%
Enterprise Value (EV) 1 1,839 1,468 1,291 1,125 889.5 569.3
Change - -20.19% -12.05% -12.85% -20.93% -36%
P/E -147x 276x 6.16x 6.73x 5.87x 5.11x
PBR 5.45x 4.5x 2.6x 1.95x 1.46x 1.14x
PEG - -2x 0x -1.93x 0.4x 0.3x
Capitalization / Revenue - 20,522,667x 4,395,102x 4,842,869x 4,506,466x 4,384,746x
EV / Revenue - - - - - -
EV / EBITDA -172x - - 3.98x 2.81x 1.76x
EV / EBIT -172x 383x 4.19x 4.04x 2.9x 1.79x
EV / FCF -135x 102x 6.75x 13x 3.22x 3.26x
FCF Yield -0.74% 0.98% 14.8% 7.7% 31% 30.6%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -3 1.34 60.08 57.99 66.39 76.32
Distribution rate - - - - - -
Net sales - 75 350.2 335 360 370
EBITDA 1 -10.69 - - 282.5 316.1 324
EBIT 1 -10.69 3.837 308.2 278.4 306.2 317.2
Net income 1 -11.06 5.579 249.9 241.2 276.2 317.5
Net Debt 1 8.515 -71.51 -248.4 -497.4 -732.9 -1,053
Reference price 2 440.00 370.00 370.00 390.00 390.00 390.00
Nbr of stocks (in thousands) 4,160 4,160 4,160 4,160 4,160 4,160
Announcement Date 9/2/21 9/5/22 9/2/23 9/4/24 9/4/25 9/3/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 16.93M
64.28x - - - 69.66B
9.62x3.73x8.47x-.--% 22.67B
7.16x15.56x18.48x7.05% 17.6B
4.21x-0x-0.01x7.59% 14.35B
7.52x16.06x - 7.03% 7.46B
7.24x0.76x6.26x2.81% 5.47B
-1.26x1.51x-18281.27x-.--% 5.04B
4.42x13.28x19.26x6.48% 4.06B
8.67x0.55x6.93x4.31% 4.04B
Average 12.43x 6.43x -2,603.13x 4.41% 15.04B
Weighted average by Cap. 33.42x 6.77x -1,249.64x 4.27%

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. 540402 Stock
  4. Valuation Manas Properties Limited
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!