Company Valuation: Mangalam Global Enterprise Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 863.1 1,149 5,355 2,009 2,833 4,989
Change - 33.12% 366.05% -62.48% 41.02% 76.11%
Enterprise Value (EV) 1 1,353 2,055 6,706 4,522 4,830 7,226
Change - 51.83% 226.37% -32.56% 6.81% 49.6%
P/E 20.1x 19.3x 127x 16.1x 14x 21x
PBR 1.45x 1.67x 6.98x 1.76x 2.04x 2.48x
PEG - 0.6x -4.4x 0x 0.3x 7.35x
Capitalization / Revenue 0.15x 0.12x 0.42x 0.14x 0.15x 0.22x
EV / Revenue 0.23x 0.21x 0.52x 0.32x 0.26x 0.32x
EV / EBITDA 12.4x 20.9x 82.4x 17x 14x 16x
EV / EBIT 15.3x 26.4x 105x 17.6x 14.8x 16.8x
EV / FCF -3.17x -2.96x -22.7x -3.46x -31.9x -8.85x
FCF Yield -31.5% -33.8% -4.4% -28.9% -3.13% -11.3%
Dividend per Share 2 0.0667 0.1 0.1 0.01 0.01 0.01
Rate of return 1.86% 2.18% 0.47% 0.14% 0.1% 0.07%
EPS 2 0.178 0.2374 0.1684 0.45 0.7 0.72
Distribution rate 37.5% 42.1% 59.4% 2.22% 1.43% 1.39%
Net sales 1 5,828 9,595 12,773 14,252 18,388 22,815
EBITDA 1 109 98.5 81.42 265.2 345.1 450.4
EBIT 1 88.62 77.73 63.96 256.3 325.8 429.5
Net income 1 35.22 57.93 43.03 127 202.1 231
Net Debt 1 490.1 905.6 1,351 2,513 1,997 2,237
Reference price 2 3.58 4.58 21.34 7.25 9.82 15.14
Nbr of stocks (in thousands) 240,861 250,861 250,861 277,111 288,361 329,556
Announcement Date 7/22/20 6/25/21 7/1/22 8/1/23 4/30/24 7/7/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 54.93M
18.77x2.28x10.35x2.76% 11.38B
19.59x2.59x14.63x2.53% 7.04B
16.62x1.43x11.08x2.46% 6.6B
10.52x2.73x6.67x5.34% 4.15B
12.76x1.85x6.32x5.95% 2.43B
7.22x2.38x6.04x11.47% 1.73B
14.9x3.16x9.63x3.57% 1.22B
Average 14.34x 2.35x 9.24x 4.87% 4.33B
Weighted average by Cap. 16.39x 2.24x 10.39x 3.65%

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. MGEL Stock
  4. Valuation Mangalam Global Enterprise Limited