Valuation Manas Properties Limited

Stocks

Delayed Bombay S.E. 05:01:12 2024-02-02 EST			5-day change	1st Jan Change
390.00 ^INR	+0.39%		-.--%	-

09-28	MANAS PROPERTIES LIMITED Approves Appointment of Tushar R Momaiyah as Independent Director, Effective September 2, 2026	CI
09-02	Manas Properties Limited Approves the Resignation of Shailesh Kumar Madanlal Vora as Non-Executive Independent Director Effective September 2, 2026	CI

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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MANAS PROPERTIES LIMITED	-	-	-	-	16.83M
VINGROUP	62.72x	-	-	-	66.92B
EMAAR PROPERTIES	5.64x	0.74x	1.53x	8.73%	27.58B
MITSUBISHI ESTATE CO., LTD.	17.17x	3.87x	15.55x	1.43%	26.45B
MITSUI FUDOSAN CO., LTD.	13.13x	3.01x	14.41x	2.66%	24.18B
VINHOMES	9.26x	3.39x	7.76x	-.--%	21.81B
ALPHA DHABI HOLDING	7.91x	0.88x	3.19x	2.82%	20.24B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	12.51x	6.28x	16.51x	1.74%	17.89B
ALDAR PROPERTIES	7.77x	1.88x	5.74x	2.65%	17.62B
DLF LIMITED	33.01x	15.34x	53.06x	1.3%	17.1B
Average	18.79x	4.42x	14.72x	2.67%	23.98B
Weighted average by Cap.	26.74x	4.02x	13.54x	2.89%