Company Valuation: Milestone Furniture Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 51.13 163.6 90.18 47.97 33.19 40.26
Change - 220% -44.89% -46.8% -30.81% 21.29%
Enterprise Value (EV) 1 52.53 164.9 92.67 50.47 37.09 44.99
Change - 213.88% -43.8% -45.55% -26.51% 21.31%
P/E 550x -13x -5.88x -7.27x -5.25x -8.32x
PBR 0.18x 0.59x 0.34x 0.19x 0.13x 0.16x
PEG - 0x -0.3x 0.1x 1.24x 0.4x
Capitalization / Revenue 6.37x 73.3x - - - -
EV / Revenue 6.54x 73.8x - - - -
EV / EBITDA 22.3x -17.7x -6.78x -336x -25.2x -51.2x
EV / EBIT 257x -13.2x -6.07x -7.69x -5.9x -9.36x
EV / FCF 66x 34x 20.5x 20.5x 37.7x 45.2x
FCF Yield 1.52% 2.94% 4.88% 4.88% 2.65% 2.21%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.01 -1.35 -1.65 -0.71 -0.68 -0.5203
Distribution rate - - - - - -
Net sales 1 8.032 2.234 - - - -
EBITDA 1 2.361 -9.309 -13.67 -0.15 -1.469 -0.878
EBIT 1 0.2043 -12.52 -15.28 -6.561 -6.287 -4.807
Net income 1 0.1313 -12.54 -15.3 -6.561 -6.314 -4.837
Net Debt 1 1.4 1.266 2.493 2.493 3.895 4.732
Reference price 2 5.50 17.60 9.70 5.16 3.57 4.33
Nbr of stocks (in thousands) 9,297 9,297 9,297 9,297 9,297 9,297
Announcement Date 12/5/20 9/2/21 10/4/22 12/4/23 7/20/24 12/5/25
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.33M
21.63x2.1x12.39x1.06% 13.45B
11.22x0.76x5.59x5.52% 2.73B
15.57x2.61x8.9x0.9% 1.78B
6.35x0.35x4.88x3.65% 1.73B
14.79x - - - 1.2B
15.45x - - 2.21% 1.14B
16.74x0.99x7.68x8.19% 1.07B
Average 14.54x 1.36x 7.89x 3.59% 2.89B
Weighted average by Cap. 17.91x 1.77x 10.33x 2.22%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. MILEFUR6 Stock
  4. Valuation Milestone Furniture Limited