Company Valuation: M M Rubber Company Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 181.9 328.7 353.9 617.3 584.8 445.3
Change - 80.65% 7.68% 74.42% -5.27% -23.85%
Enterprise Value (EV) 1 169.3 361.5 385.3 639.3 654.3 547.1
Change - 113.52% 6.58% 65.91% 2.35% -16.38%
P/E 81.7x -8.77x 24.3x 24.1x -35.4x -12.1x
PBR 1.19x 2.84x 2.72x 3.16x 3.27x 3.13x
PEG - 0x -0x 0.3x 0x -0x
Capitalization / Revenue 0.58x 1.18x 0.95x 1.49x 1.4x 1.08x
EV / Revenue 0.54x 1.29x 1.04x 1.54x 1.57x 1.33x
EV / EBITDA -29.7x -11.9x 15.6x 15.3x 691x -31.8x
EV / EBIT -18.1x -10.3x 19.9x 18.5x -87.3x -20.2x
EV / FCF -4.6x -11.4x -184x 93.6x -14.3x -28.7x
FCF Yield -21.7% -8.76% -0.54% 1.07% -6.99% -3.49%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.3575 -6.016 2.333 4.109 -2.653 -5.912
Distribution rate - - - - - -
Net sales 1 312.9 279.5 372 414.9 417 412.8
EBITDA 1 -5.706 -30.5 24.76 41.87 0.947 -17.22
EBIT 1 -9.375 -35.18 19.4 34.6 -7.493 -27.09
Net income 1 2.228 -37.49 14.54 25.6 -16.53 -36.84
Net Debt 1 -12.63 32.84 31.39 21.97 69.53 101.8
Reference price 2 29.20 52.75 56.80 99.07 93.85 71.47
Nbr of stocks (in thousands) 6,231 6,231 6,231 6,231 6,231 6,231
Announcement Date 19/08/20 20/08/21 29/08/22 30/08/23 03/09/24 01/09/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 38.13L
13.12x0.63x7.18x1.68% 162.9Cr
6.86x0.62x3.53x7.45% 153.97Cr
15.37x1.66x10.61x5.06% 135.99Cr
31.99x - - - 65Cr
9.7x - - - 65Cr
7.98x - - 3.78% 51Cr
43.44x2.87x22.94x - 44Cr
Average 18.35x 1.45x 11.07x 4.49% 84.63Cr
Weighted average by Cap. 15.20x 1.11x 8.38x 4.56%

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. MMRUBBR-B Stock
  4. Valuation M M Rubber Company Limited