Valuation Master Components Limited

Stocks

Market Closed - NSE India S.E. 07:05:08 2026-09-16 EDT			5-day change	1st Jan Change
400.00 ^INR	-3.61%		-3.61%	+17.92%

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MASTER COMPONENTS LIMITED	-	-	-	-	16.68M
DOW INC.	17.32x	0.81x	5.75x	4.63%	21.73B
BOROUGE PLC	26.54x	3.93x	12.5x	6.59%	19.27B
LG CHEM, LTD.	-82.18x	0.85x	6.35x	0.83%	14.65B
COVESTRO AG	-316.32x	-	-	-.--%	14.4B
FORMOSA PLASTICS CORPORATION	14.15x	2.38x	51.5x	2.01%	12.5B
YUNNAN ENERGY NEW MATERIAL (GROUP) CO., LTD.	20.52x	3.12x	10.7x	1.32%	6.98B
HANGZHOU FIRST APPLIED MATERIAL CO., LTD.	22.61x	2.07x	13.93x	1.64%	5.56B
KINGFA SCI. & TECH. CO., LTD.	21.31x	0.74x	11.06x	3%	5.17B
Average	-34.50x	1.98x	15.97x	2.5%	11.14B
Weighted average by Cap.	-43.03x	2.01x	15.28x	2.98%