Valuation Master Trust Limited Bombay S.E.

Stocks

Market Closed - Bombay S.E. 06:02:19 2026-08-26 EDT			5-day change	1st Jan Change
85.15 ^INR	+2.58%		+7.78%	-28.32%

08-04	Master Trust Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
05-12	Master Trust Limited Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	285	1,031	2,814	2,614	15,653	14,112
Change	-	261.83%	172.89%	-7.11%	498.88%	-9.84%
Enterprise Value (EV) ¹	-1,961	-3,780	3,715	4,010	17,430	16,244
Change	-	-92.82%	198.26%	7.95%	334.68%	-6.8%
P/E	2.32x	3x	5.1x	3.97x	14.7x	11.2x
PBR	0.13x	0.4x	0.94x	0.72x	3.1x	2.21x
PEG	-	0x	0.1x	0.2x	0.2x	0.8x
Capitalization / Revenue	0.24x	0.5x	0.95x	0.84x	3.48x	2.67x
EV / Revenue	-1.66x	-1.83x	1.25x	1.29x	3.88x	3.07x
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	1.132	3.16	5.072	6.058	9.786	11.21
Distribution rate	-	-	-	-	-	-
Net sales ¹	1,184	2,063	2,976	3,101	4,491	5,287
EBITDA	-	-	-	-	-	-
EBIT	-	-	-	-	-	-
Net income ¹	123.1	343.7	551.8	658.9	1,081	1,312
Net Debt ¹	-2,246	-4,812	900.8	1,396	1,777	2,132
Reference price ²	2.62	9.48	25.87	24.03	143.91	125.70
Nbr of stocks (in thousands)	108,766	108,766	108,766	108,766	108,766	112,266
Announcement Date	9/4/20	9/2/21	9/3/22	9/4/23	9/3/24	9/3/25

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.($)
MORGAN STANLEY	16.7x	7.32x	-	1.98%	340B
THE GOLDMAN SACHS GROUP, INC.	14.96x	10.79x	-	1.8%	321B
CITIGROUP INC.	11.92x	-	-	1.89%	224B
CHARLES SCHWAB	18.05x	7.19x	11.96x	1.13%	194B
CITIC SECURITIES COMPANY LIMITED	9.93x	1.59x	-	3.69%	60.63B
LPL FINANCIAL HOLDINGS INC.	18.45x	-	-	0.33%	28.49B
NOMURA HOLDINGS, INC.	11.14x	8.44x	-	3.71%	28.84B
YUANTA FINANCIAL HOLDING CO., LTD.	15.5x	4.87x	-	3.56%	27.12B
CSC FINANCIAL CO., LTD.	6.66x	-	-	4.55%	25.66B
Average	13.70x	6.70x	11.96x	2.52%	138.83B
Weighted average by Cap.	14.96x	8.05x	11.96x	1.96%