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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.91M
15.12x3.65x - 2.34% 162B
19.43x5.52x11.82x2.15% 165B
17.11x7.55x - 1.46% 107B
22.63x11.8x20.25x4.31% 74.48B
14.06x5.35x - 1.86% 51.69B
12.25x1.89x5.79x1.2% 49.34B
5.07x5.25x3.78x3.6% 35.54B
14.26x5.22x16.27x1.85% 33.24B
Average 14.99x 5.78x 11.58x 2.35% 75.39B
Weighted average by Cap. 16.45x 5.78x 12.36x 2.29%

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
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!