Company Valuation: Mindpool Technologies Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 50.85 70.77 98.73 460.4 360.2 218.9
Change - 39.17% 39.52% 366.31% -21.77% -39.24%
Enterprise Value (EV) 1 180.1 197.4 94.92 471.7 350.8 215.4
Change - 9.65% -51.93% 396.92% -25.63% -38.58%
P/E 7.46x 4.74x 10.3x -350x 185x 225x
PBR 0.32x 0.41x 0.67x 2.59x 1.99x 1.2x
PEG - 0x -0.3x 3x -1x -4.5x
Capitalization / Revenue 0.13x 0.09x 0.2x 1x 0.81x 0.64x
EV / Revenue 0.47x 0.25x 0.2x 1.03x 0.79x 0.63x
EV / EBITDA 10.7x 4.64x 13.4x 71.7x 57.1x 45.9x
EV / EBIT 13.7x 5.36x 16.6x 186x 181x 74.6x
EV / FCF -0.89x -217x 0.55x -12.2x 18.9x -40.6x
FCF Yield -112% -0.46% 181% -8.19% 5.28% -2.46%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 1.61 3.52 2.27 -0.31 0.46 0.23
Distribution rate - - - - - -
Net sales 1 384 802.9 484.7 458.2 443.7 344.1
EBITDA 1 16.86 42.51 7.081 6.579 6.146 4.689
EBIT 1 13.16 36.84 5.703 2.535 1.938 2.886
Net income 1 6.82 14.92 9.605 -1.333 1.953 0.9596
Net Debt 1 129.2 126.7 -3.818 11.26 -9.425 -3.432
Reference price 2 12.00 16.70 23.30 108.65 85.00 51.65
Nbr of stocks (in thousands) 4,238 4,238 4,238 4,238 4,238 4,238
Announcement Date 9/3/20 9/1/22 9/1/22 8/24/23 8/28/24 9/5/25
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.15M
23.5x4.83x16.16x2.49% 114B
20.67x0.36x8.97x4.12% 8.17B
13.56x0.29x7.75x4.01% 5.22B
35.57x0.79x16.45x5.23% 4.56B
14.15x0.34x5.61x4.33% 4.17B
72.98x3.12x11x-.--% 3.61B
20.66x0.19x8.14x2.19% 2.9B
12.94x - - 3.98% 1.45B
26.85x3.56x17.44x-.--% 1.13B
Average 26.76x 1.68x 11.44x 2.93% 14.54B
Weighted average by Cap. 24.19x 4.01x 14.87x 2.7%

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. MINDPOOL Stock
  4. Valuation Mindpool Technologies Limited