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 63,980 102,555 148,005 210,354 - -
Change - - 60.29% 44.32% 42.13% - -
Enterprise Value (EV) 51,278 63,980 102,555 148,005 210,354 210,354 210,354
Change - - 60.29% 44.32% 42.13% 0% 0%
P/E - 3.26x - - - - -
PBR - - 0.9x 1.11x 1.24x 1.38x 1.28x
PEG - - - - - - -
Capitalization / Revenue 0.36x - 0.62x 0.87x 1.12x 1.08x 1x
EV / Revenue 0x - 0x 0x 1.19x 1.08x 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% 4.27% 4.65% 5.32%
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 88.00 127.00 180.50 180.50 180.50
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - 4.27% 626M
24.15x - - -.--% 1,069B
23.89x1.92x11.92x1.22% 133B
23.09x3.84x13.25x1.85% 89.02B
24.94x5.4x18.39x2.32% 81.42B
31.7x2.32x17.26x0.76% 80.99B
36.42x4.32x20.78x2.89% 77.06B
23.15x1.77x13x1.18% 70.65B
37.14x2.55x13.17x3.1% 22.89B
Average 28.06x 3.16x 15.40x 1.95% 180.48B
Weighted average by Cap. 25.21x 3.14x 15.28x 0.59%

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