Company Valuation: Mahalaxmi Rubtech Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 410.9 521.5 1,285 2,954 3,086 2,297
Change - 26.9% 146.42% 129.88% 4.46% -25.57%
Enterprise Value (EV) 1 501.5 537.6 1,459 3,147 3,027 2,117
Change - 7.2% 171.33% 115.75% -3.82% -30.08%
P/E 8.97x 8.59x 20.2x 35x 28x 13.7x
PBR 0.47x 0.55x 1.63x 3.38x 5.83x 3.34x
PEG - 0.3x 0.6x 1.1x 0.9x 0.3x
Capitalization / Revenue 0.23x 0.38x 0.65x 1.1x 4.01x 2.49x
EV / Revenue 0.28x 0.39x 0.74x 1.18x 3.93x 2.3x
EV / EBITDA 3.04x 3.02x 8.01x 16.6x 16.4x 8.8x
EV / EBIT 7.78x 6.39x 15.1x 30x 20.4x 10.4x
EV / FCF 10.7x 8.72x 43.7x -46.6x 8.02x 23.3x
FCF Yield 9.39% 11.5% 2.29% -2.15% 12.5% 4.29%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 3.439 4.56 5.99 7.95 10.39 15.8
Distribution rate - - - - - -
Net sales 1 1,808 1,386 1,975 2,676 769.7 921.2
EBITDA 1 165.1 178.2 182 189.5 185.1 240.5
EBIT 1 64.46 84.2 96.9 105.1 148.6 203
Net income 1 45.98 60.74 72.88 84.43 110.3 167.8
Net Debt 1 90.6 16.16 173.8 193.4 -58.61 -179.9
Reference price 2 30.85 39.15 121.00 278.15 290.55 216.25
Nbr of stocks (in thousands) 13,320 13,320 10,620 10,620 10,620 10,620
Announcement Date 14/10/20 06/09/21 07/09/22 01/09/23 07/09/24 28/05/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.56Cr
38.57x5.35x25.97x0.44% 425.23Cr
12.44x1.7x6.83x3.4% 200.93Cr
92.22x1.91x23.89x - 171.86Cr
37.16x1.74x16.63x0.5% 156.86Cr
142.8x - - - 153.81Cr
44.55x - - 0.37% 140.77Cr
Average 61.29x 2.68x 18.33x 1.18% 178.72Cr
Weighted average by Cap. 55.07x 3.37x 20.03x 1.09%

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. MHLXMIRU Stock
  4. Valuation Mahalaxmi Rubtech Limited