Valuation Master Components Limited

Stocks

Delayed NSE India S.E. Other stock markets 03:40:24 2026-08-03 EDT			5-day change	1st Jan Change
445.05 ^INR	-3.25%		+0.92%	+31.21%

06-14	Master Components Limited announces Annual dividend, payable on July 29, 2026	CI
05-15	Master Components says to enter JV agreement with Prathamesh Industries (India)	RE

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	-	-	-	-	19.27M
DOW INC.	17.61x	0.82x	5.79x	4.6%	21.88B
BOROUGE PLC	13.07x	1.52x	4.92x	6.12%	19.46B
COVESTRO AG	-319.47x	-	-	-.--%	14.5B
LG CHEM, LTD.	-95.44x	0.79x	6.67x	0.78%	13.31B
FORMOSA PLASTICS CORPORATION	16.45x	2.11x	45.69x	2.29%	10.84B
YUNNAN ENERGY NEW MATERIAL (GROUP) CO., LTD.	22.31x	3.41x	12.73x	0.8%	7.59B
KINGFA SCI. & TECH. CO., LTD.	23.52x	0.83x	12.35x	1.87%	5.98B
HANGZHOU FIRST APPLIED MATERIAL CO., LTD.	25.42x	1.8x	14.9x	1.65%	5.66B
Average	-37.07x	1.61x	14.72x	2.26%	11.03B
Weighted average by Cap.	-46.66x	1.44x	12.53x	2.84%