Company Valuation: MSL Global Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 11.33 2.221 10.13 103.7 264.8 244.8
Change - -80.41% 356.32% 922.8% 155.45% -7.56%
Enterprise Value (EV) 1 11.33 1.682 10.04 103.6 264.7 231.3
Change - -85.15% 496.86% 932.27% 155.35% -12.6%
P/E -6.43x -3.11x -39.7x -76.1x 219x -31.2x
PBR 0.07x 0.01x 0.06x 0.19x 0.17x 0.31x
PEG - 0.1x 0.6x -1.3x -1x 0x
Capitalization / Revenue 2,833x 3.2x 50.7x 273x 59.1x 363x
EV / Revenue 2,832x 2.43x 50.2x 273x 59.1x 343x
EV / EBITDA - - - - - -
EV / EBIT -6.43x -2.59x -10.6x -76.1x 181x -44.1x
EV / FCF 40x 0.58x 1,247x -980x 2.7x -2.72x
FCF Yield 2.5% 173% 0.08% -0.1% 37.1% -36.8%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.69 -0.28 -0.1 -0.1566 0.1389 -0.74
Distribution rate - - - - - -
Net sales 1 0.004 0.6936 0.2 0.3803 4.481 0.675
EBITDA - - - - - -
EBIT 1 -1.761 -0.6484 -0.9463 -1.362 1.46 -5.246
Net income 1 -1.761 -0.6484 -0.947 -1.362 1.208 -8.253
Net Debt 1 -0.005478 -0.5386 -0.0934 -0.00439 -0.1223 -13.44
Reference price 2 4.44 0.87 3.97 11.92 30.45 23.10
Nbr of stocks (in thousands) 2,553 2,553 2,553 8,695 8,695 10,595
Announcement Date 9/7/20 9/9/21 9/8/22 9/7/23 9/6/24 9/6/25
1INR in Million2INR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 3.57M
154.75x - - -.--% 35.52B
1687.69x - - -.--% 18.1B
6.11x - - 4.87% 12.55B
12.16x4.36x46.57x3.81% 12.54B
12.53x - - 3.93% 11.81B
5.09x - - 6.24% 9.03B
20.14x15.14x - 1.17% 8.21B
15.61x - - 2.59% 7.84B
Average 239.26x 9.75x 46.57x 2.83% 12.85B
Weighted average by Cap. 317.99x 8.63x 46.57x 2.09%

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. MADHUSE6 Stock
  4. Valuation MSL Global Limited