Company Valuation: Melstacorp PLC

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2023 2024 2025 2026 2027 2028
Market Cap 1 51,278 63,980 102,555 148,005 209,771 - -
Change - - 60.29% 44.32% 41.73% - -
Enterprise Value (EV) 51,278 63,980 102,555 148,005 209,771 209,771 209,771
Change - - 60.29% 44.32% 41.73% 0% 0%
P/E - 3.26x - - - - -
PBR - - 0.9x 1.11x 1.24x 1.37x 1.27x
PEG - - - - - - -
Capitalization / Revenue 0.36x - 0.62x 0.87x 1.12x 1.07x 1x
EV / Revenue 0x - 0x 0x 1.19x 1.07x 1x
EV / EBITDA - - - - - - -
EV / EBIT - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - 8.27 7.32 7.7 8.4 9.6
Rate of return - - 9.4% 5.76% 4.28% 4.67% 5.33%
EPS 2 - 16.83 - - - - -
Distribution rate - - - - - - -
Net sales 1 143,901 - 164,398 169,652 175,008 195,209 210,673
EBITDA - - - - - - -
EBIT - - - - - - -
Net income - 19,615 - - - - -
Net Debt - - - - - - -
Reference price 2 44.00 54.90 88.00 127.00 180.00 180.00 180.00
Nbr of stocks (in thousands) 1,165,399 1,165,397 1,165,397 1,165,397 1,165,397 - -
Announcement Date 9/8/21 5/31/23 5/31/24 5/29/25 5/29/26 - -
1LKR in Million2LKR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - 4.28% 626M
24.73x - - -.--% 1,098B
23.66x1.96x12.14x1.19% 136B
23.95x3.95x13.61x1.79% 91.77B
25.57x5.51x18.81x2.17% 84.14B
35.72x4.28x20.08x2.48% 76.42B
30.05x2.16x16.05x0.8% 76.71B
21.19x1.62x11.85x1.29% 64.61B
38.25x2.6x13.46x3.03% 23.44B
Average 27.89x 3.16x 15.14x 1.89% 183.47B
Weighted average by Cap. 25.45x 3.17x 15.06x 0.56%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. MELS.N0000 Stock
  4. Valuation Melstacorp PLC