Company Valuation: Mahalaxmi Rubtech Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 521.5 1,285 2,954 3,086 2,297 1,667
Change - 146.42% 129.88% 4.46% -25.57% -27.4%
Enterprise Value (EV) 1 537.6 1,459 3,147 3,027 2,117 1,346
Change - 171.33% 115.75% -3.82% -30.08% -36.4%
P/E 8.59x 20.2x 35x 28x 13.7x 7.65x
PBR 0.55x 1.63x 3.38x 5.83x 3.34x 1.84x
PEG - 0.6x 1.1x 0.9x 0.3x 0.3x
Capitalization / Revenue 0.38x 0.65x 1.1x 4.01x 2.49x 1.48x
EV / Revenue 0.39x 0.74x 1.18x 3.93x 2.3x 1.2x
EV / EBITDA 3.02x 8.01x 16.6x 16.4x 8.8x 4.43x
EV / EBIT 6.39x 15.1x 30x 20.4x 10.4x 5.07x
EV / FCF 8.72x 43.7x -46.6x 8.02x 23.3x 9.94x
FCF Yield 11.5% 2.29% -2.15% 12.5% 4.29% 10.1%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 4.56 5.99 7.95 10.39 15.8 20.51
Distribution rate - - - - - -
Net sales 1 1,386 1,975 2,676 769.7 921.2 1,124
EBITDA 1 178.2 182 189.5 185.1 240.5 303.9
EBIT 1 84.2 96.9 105.1 148.6 203 265.5
Net income 1 60.74 72.88 84.43 110.3 167.8 217.8
Net Debt 1 16.16 173.8 193.4 -58.61 -179.9 -321.2
Reference price 2 39.15 121.00 278.15 290.55 216.25 157.00
Nbr of stocks (in thousands) 13,320 10,620 10,620 10,620 10,620 10,620
Announcement Date 06/09/21 07/09/22 01/09/23 07/09/24 28/05/25 27/08/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.99Cr
37.54x5.22x25.05x0.5% 429.48Cr
12.31x1.69x7.14x3.23% 209.76Cr
112.54x2.26x28.33x - 208.33Cr
24.07x1.45x12.57x0.7% 153.69Cr
7.12x0.73x7.15x3.4% 129.2Cr
25.43x - - 1.24% 128.31Cr
Average 36.50x 2.27x 16.05x 1.81% 180.11Cr
Weighted average by Cap. 39.75x 2.99x 18.59x 1.52%

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