Company Valuation: Mukand Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 11,765 19,938 20,251 21,479 13,000 17,224
Change - 69.47% 1.57% 6.06% -39.48% 32.49%
Enterprise Value (EV) 1 28,007 39,832 33,327 35,860 28,328 33,882
Change - 42.22% -16.33% 7.6% -21% 19.6%
P/E -5.77x 11.2x 11.8x 20.9x 17.2x 2.85x
PBR 2.54x 3.19x 2.37x 2.33x 1.37x 1.13x
PEG - -0x -2.25x -0.5x -0.7x 0x
Capitalization / Revenue 0.43x 0.43x 0.36x 0.42x 0.27x 0.35x
EV / Revenue 1.03x 0.86x 0.6x 0.69x 0.58x 0.69x
EV / EBITDA -5.92x 16x -18.2x 12.4x 10x 20.3x
EV / EBIT -5.42x 19.3x -14.3x 14.9x 12.2x 32.5x
EV / FCF -7.36x -6.89x 80.6x -24.7x 130x -5.49x
FCF Yield -13.6% -14.5% 1.24% -4.05% 0.77% -18.2%
Dividend per Share 2 1 1.5 2 2 2 2
Rate of return 1.2% 1.06% 1.43% 1.35% 2.22% 1.68%
EPS 2 -14.41 12.55 11.89 7.107 5.24 41.81
Distribution rate -6.94% 12% 16.8% 28.1% 38.2% 4.78%
Net sales 1 27,260 46,367 55,676 51,748 48,900 48,898
EBITDA 1 -4,732 2,486 -1,832 2,885 2,825 1,665
EBIT 1 -5,170 2,064 -2,330 2,406 2,318 1,042
Net income 1 -2,038 1,774 1,718 1,027 758.9 6,042
Net Debt 1 16,242 19,894 13,076 14,380 15,328 16,658
Reference price 2 83.20 141.00 140.15 148.65 89.97 119.20
Nbr of stocks (in thousands) 141,406 141,406 144,496 144,496 144,496 144,496
Announcement Date 8/26/21 7/19/22 7/20/23 7/13/24 7/16/25 7/20/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 271M
8.35x1.77x4.58x7.61% 57.44B
12.72x1.4x7.27x0.96% 53.03B
15.34x0.87x7.1x0.93% 50.83B
14.03x2.37x5.31x4.39% 35.16B
20.49x1.8x9.95x0.56% 31.95B
13.01x1.43x8.33x0.96% 31.76B
13.22x1.17x7.09x2.27% 24.04B
11.62x0.75x6.69x3.68% 21.82B
16.51x1.19x10.86x1.29% 19.64B
Average 13.92x 1.42x 7.46x 2.52% 32.59B
Weighted average by Cap. 13.48x 1.46x 7.09x 2.76%

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. 500460 Stock
  4. Valuation Mukand Limited