Valuation Master Components Limited

Stocks

Market Closed - NSE India S.E. 07:05:08 2026-10-16 EDT			5-day change	1st Jan Change
394.45 ^INR	+1.14%		-3.05%	+16.29%

10-04	802,000 Equity Shares of Master Components Limited are subject to a Lock-Up Agreement Ending on 5-OCT-2026.	CI
06-14	Master Components Limited announces Annual dividend, payable on July 29, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2024	2025	2026
Market Cap ¹	546	1,144	1,192
Change	-	109.52%	4.2%
Enterprise Value (EV) ¹	480	1,177	1,264
Change	-	145.19%	7.4%
P/E	18.6x	17.6x	16x
PBR	2.37x	3.88x	3.24x
PEG	0.4x	0x	1.1x
Capitalization / Revenue	2.16x	2.69x	1.6x
EV / Revenue	1.9x	2.77x	1.7x
EV / EBITDA	11.1x	17.6x	10.2x
EV / EBIT	14.2x	21.6x	11.9x
EV / FCF	-23.3x	-10.5x	-30x
FCF Yield	-4.29%	-9.57%	-3.33%
Dividend per Share ²	-	0.5	0.75
Rate of return	-	0.17%	0.25%
EPS ²	7.33	16.23	18.61
Distribution rate	-	3.08%	4.03%
Net sales ¹	252.9	425.1	743.8
EBITDA ¹	43.32	66.69	123.8
EBIT ¹	33.87	54.45	106
Net income ¹	26.76	64.93	74.44
Net Debt ¹	-65.98	32.97	72.02
Reference price ²	136.50	286.00	298.00
Nbr of stocks (in thousands)	4,000	4,000	4,000
Announcement Date	7/30/24	7/15/25	6/7/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MASTER COMPONENTS LIMITED	-	-	-	-	16.47M
LINDE PLC	30.1x	6.9x	17.64x	1.3%	227B
AIR LIQUIDE	27.94x	4.33x	13.94x	2.11%	123B
NAN YA PLASTICS CORPORATION	20.94x	7.27x	33.36x	3.54%	77.02B
THE SHERWIN-WILLIAMS COMPANY	30.21x	3.67x	18.78x	0.95%	81.31B
AIR PRODUCTS & CHEMICALS, INC.	87.54x	6.5x	15.11x	2.44%	66.05B
SABIC	83.64x	1.23x	8.34x	6.21%	35.62B
WANHUA CHEMICAL GROUP CO., LTD.	10.36x	1.12x	6.07x	3.2%	30.38B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	8.87x	2.97x	6.98x	4.77%	23.93B
ASIAN PAINTS LIMITED	43.08x	5.48x	29.16x	1.33%	23.8B
Average	38.08x	4.38x	16.60x	2.87%	68.89B
Weighted average by Cap.	35.82x	5.33x	17.66x	2.22%