Company Valuation: Maestros Electronics & Telecommunications Systems Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 332.4 340.3 294.8 245.3 603.1 800.1
Change - 2.37% -13.36% -16.79% 145.84% 32.66%
Enterprise Value (EV) 1 337.9 32.95 70.49 111.4 426.3 502.7
Change - -90.25% 113.95% 58.11% 282.54% 17.91%
P/E 90.7x 6.03x 23.6x 8.23x 12.2x 18.3x
PBR 2.16x 1.58x 1.31x 0.96x 1.98x 2.29x
PEG - 0x -0.3x 0x 0.2x -1.6x
Capitalization / Revenue 2.45x 0.72x 2.63x 1x 1.81x 2.77x
EV / Revenue 2.49x 0.07x 0.63x 0.45x 1.28x 1.74x
EV / EBITDA 20.3x 0.37x 6.29x 2.95x 6.32x 10.9x
EV / EBIT 27.8x 0.38x 9.42x 3.29x 6.78x 11.9x
EV / FCF -5.11x 0.11x -0.77x -1.07x 14.5x 14.6x
FCF Yield -19.6% 897% -130% -93.2% 6.89% 6.83%
Dividend per Share 2 - - 0.5 - - -
Rate of return - - 0.93% - - -
EPS 2 0.699 10.24 2.27 5.408 8.96 7.936
Distribution rate - - 22% - - -
Net sales 1 135.5 475.5 112.1 246 332.9 288.9
EBITDA 1 16.67 89.64 11.2 37.76 67.44 46.02
EBIT 1 12.16 86.04 7.481 33.87 62.92 42.12
Net income 1 3.665 56.4 12.53 29.8 49.38 43.73
Net Debt 1 5.476 -307.3 -224.3 -133.9 -176.8 -297.4
Reference price 2 63.40 61.75 53.50 44.52 109.45 145.20
Nbr of stocks (in thousands) 5,243 5,510 5,510 5,510 5,510 5,510
Announcement Date 09/09/20 01/09/21 02/09/22 05/08/23 30/07/24 25/08/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 86.89L
30.03x5.32x20.39x0.31% 22TCr
34.49x6.25x19.81x0.71% 14TCr
44.03x11.48x25.39x-.--% 14TCr
19.23x3.9x12.66x-.--% 7.45TCr
36.77x7.4x23.4x-.--% 5.36TCr
19.55x2.33x11.7x2.61% 5.01TCr
28.83x5.75x19.66x0.69% 4.19TCr
88.89x6.94x21.06x-.--% 4.09TCr
15.48x1.78x9.95x0.22% 3.26TCr
Average 35.25x 5.68x 18.22x 0.5% 8.03TCr
Weighted average by Cap. 34.44x 6.36x 19.68x 0.42%

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. METSL Stock
  4. Valuation Maestros Electronics & Telecommunications Systems Limited