Company Valuation: MPIL Corporation Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 160.2 123.3 140.9 488.7 386.9 218.7
Change - -23.04% 14.25% 246.86% -20.83% -43.46%
Enterprise Value (EV) 1 148.6 104 113 431.1 350.9 110.6
Change - -30.01% 8.64% 281.64% -18.61% -68.47%
P/E 105x 14.5x 19.3x -83.9x -16.9x -6.51x
PBR 1.06x 0.77x 0.85x 3.07x 2.84x 2.14x
PEG - 0x -1.3x 0x -0x -0.1x
Capitalization / Revenue 267x 206x 235x 814x 645x 365x
EV / Revenue 248x 173x 188x 719x 585x 184x
EV / EBITDA -28.2x -19.2x -14.2x -109x -71.7x -92x
EV / EBIT -22.3x -15.2x -12.1x -86.7x -63.6x -60.6x
EV / FCF 9.24x -1.98x 2.69x -71.7x -68.9x -6.01x
FCF Yield 10.8% -50.6% 37.1% -1.39% -1.45% -16.6%
Dividend per Share 2 1.2 1.2 1.2 0.9 0.45 -
Rate of return 0.43% 0.56% 0.49% 0.11% 0.07% -
EPS 2 2.669 14.88 12.75 -10.19 -40.06 -58.82
Distribution rate 45% 8.07% 9.41% -8.83% -1.12% -
Net sales 1 0.6 0.6 0.6 0.6 0.6 0.6
EBITDA 1 -5.275 -5.424 -7.942 -3.948 -4.896 -1.203
EBIT 1 -6.676 -6.84 -9.357 -4.973 -5.52 -1.826
Net income 1 1.525 8.504 7.287 -5.829 -22.9 -33.62
Net Debt 1 -11.68 -19.33 -27.93 -57.57 -36.01 -108.1
Reference price 2 280.35 215.75 246.50 855.00 676.90 382.70
Nbr of stocks (in thousands) 572 572 572 572 572 572
Announcement Date 9/3/21 9/1/22 8/18/23 8/30/24 8/29/25 6/23/26
1INR in Million2INR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 2.55M
21.38x5.99x12.85x1.99% 179B
15.05x3.63x - 2.35% 162B
17.79x7.74x - 1.41% 111B
25.04x13.11x22.49x3.9% 82.4B
14.34x5.42x - 1.83% 52.71B
12.47x1.9x5.84x1.19% 49.65B
5.55x5.48x4.01x3.37% 38.01B
14.96x5.4x16.82x1.76% 34.87B
Average 15.82x 6.08x 12.40x 2.22% 78.88B
Weighted average by Cap. 17.49x 6.17x 13.50x 2.2%

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. MPILCORPL Stock
  4. Valuation MPIL Corporation Limited