Company Valuation: Maestros Electronics & Telecommunications Systems Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 340.3 294.8 245.3 603.1 800.1 664
Change - -13.36% -16.79% 145.84% 32.66% -17.01%
Enterprise Value (EV) 1 32.95 70.49 111.4 426.3 502.7 334.5
Change - 113.95% 58.11% 282.54% 17.91% -33.46%
P/E 6.03x 23.6x 8.23x 12.2x 18.3x 9.16x
PBR 1.58x 1.31x 0.96x 1.98x 2.29x 1.57x
PEG - -0.3x 0x 0.2x -1.6x 0.1x
Capitalization / Revenue 0.72x 2.63x 1x 1.81x 2.77x 1.68x
EV / Revenue 0.07x 0.63x 0.45x 1.28x 1.74x 0.85x
EV / EBITDA 0.37x 6.29x 2.95x 6.32x 10.9x 4.16x
EV / EBIT 0.38x 9.42x 3.29x 6.78x 11.9x 4.43x
EV / FCF 0.11x -0.77x -1.07x 14.5x 14.6x 42x
FCF Yield 897% -130% -93.2% 6.89% 6.83% 2.38%
Dividend per Share 2 - 0.25 - - - -
Rate of return - 0.93% - - - -
EPS 2 5.118 1.135 2.704 4.48 3.968 6.58
Distribution rate - 22% - - - -
Net sales 1 475.5 112.1 246 332.9 288.9 394.3
EBITDA 1 89.64 11.2 37.76 67.44 46.02 80.38
EBIT 1 86.04 7.481 33.87 62.92 42.12 75.54
Net income 1 56.4 12.53 29.8 49.38 43.73 72.54
Net Debt 1 -307.3 -224.3 -133.9 -176.8 -297.4 -329.5
Reference price 2 30.88 26.75 22.26 54.72 72.60 60.25
Nbr of stocks (in thousands) 11,020 11,020 11,020 11,020 11,020 11,020
Announcement Date 01/09/21 02/09/22 05/08/23 30/07/24 25/08/25 31/08/26
1INR in Million2INR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 1.2Cr
35.85x6.11x23.34x0.26% 26TCr
37.05x7.03x22x0.62% 16TCr
51.3x12.39x26.59x-.--% 15TCr
18.11x3.57x11.61x-.--% 6.43TCr
46.2x8.53x26.92x-.--% 6.16TCr
21.52x2.56x12.91x2.35% 5.4TCr
46.16x11.32x24.94x-.--% 4.88TCr
33.9x6.72x22.81x0.59% 4.9TCr
133.27x7.6x23.09x-.--% 4.52TCr
Average 47.04x 7.31x 21.58x 0.42% 9TCr
Weighted average by Cap. 42.64x 7.51x 22.48x 0.36%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Maestros Electronics & Telecommunications Systems Limited

Historical PBR trend

Valuation ratios - PBR - Maestros Electronics & Telecommunications Systems Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Maestros Electronics & Telecommunications Systems Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Maestros Electronics & Telecommunications Systems Limited

  1. Stock Market
  2. Stocks
  3. METSL Stock
  4. Valuation Maestros Electronics & Telecommunications Systems Limited