Company Valuation: Modulex Construction Technologies Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 506.5 308.2 821.2 341.2 672.6 1,791
Change - -39.16% 166.45% -58.46% 97.17% 166.26%
Enterprise Value (EV) 1 605.4 431.1 1,038 565.7 725.9 1,960
Change - -28.8% 140.75% -45.49% 28.32% 170.03%
P/E -9.84x -4.75x -10.2x -3.82x -9.44x 37x
PBR 0.23x 0.11x 0.31x 0.13x 0.24x 0.59x
PEG - -5.97x -0.4x -0.4x 0.2x -0x
Capitalization / Revenue 1,615x - - - 222x -
EV / Revenue 1,931x - - - 240x -
EV / EBITDA -11.1x -9.5x -19.1x -7.71x -10.6x -36x
EV / EBIT -11.1x -9.44x -18.9x -7.7x -10.6x -35.9x
EV / FCF -6.87x -17.8x -18.1x -13.3x -11.4x -6.67x
FCF Yield -14.5% -5.61% -5.52% -7.54% -8.8% -15%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -1.27 -1.28 -1.587 -1.76 -1.03 0.7
Distribution rate - - - - - -
Net sales 1 0.3136 - - - 3.026 -
EBITDA 1 -54.38 -45.37 -54.46 -73.34 -68.58 -54.51
EBIT 1 -54.77 -45.68 -54.85 -73.49 -68.68 -54.65
Net income 1 -57.95 -64.73 -80.45 -90.3 -68.99 48.74
Net Debt 1 98.88 122.9 216.6 224.5 53.24 169.1
Reference price 2 12.50 6.08 16.20 6.73 9.72 25.88
Nbr of stocks (in thousands) 40,524 50,691 50,691 50,691 69,202 69,202
Announcement Date 9/7/20 9/7/21 9/7/22 8/31/23 8/31/24 6/14/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 11.15M
76.44x3.28x32.09x0.06% 111B
14.41x1.18x6.47x4.07% 82.37B
27.83x2.1x20.39x1.1% 61.15B
60.16x5.01x32.09x1.4% 50.82B
38.5x0.91x15.11x1.64% 45.38B
32.28x0.65x10.35x1.86% 40.76B
29.76x1.94x18.7x0.16% 38.61B
4.77x0.3x6.3x5.95% 28.37B
15.8x0.42x4.64x4.27% 22.24B
Average 33.33x 1.75x 16.24x 2.28% 48.08B
Weighted average by Cap. 39.80x 2.09x 18.90x 1.87%

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. MODULEX Stock
  4. Valuation Modulex Construction Technologies Limited
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!