Company Valuation: Mangalam Organics Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 4,436 7,704 2,846 2,336 3,047 3,077
Change - 73.69% -63.06% -17.94% 30.45% 1%
Enterprise Value (EV) 1 4,336 9,810 4,738 4,050 5,791 6,644
Change - 126.27% -51.7% -14.51% 42.98% 14.73%
P/E 5.23x 14.3x -10.5x 53x 24.2x 11.9x
PBR 1.76x 2.53x 1.03x 0.83x 1.04x 0.97x
PEG - -0.4x 0x -0x 0x 0x
Capitalization / Revenue 1.31x 1.57x 0.58x 0.47x 0.57x 0.49x
EV / Revenue 1.28x 2x 0.96x 0.82x 1.09x 1.07x
EV / EBITDA 3.38x 10.6x -294x 10.5x 9.88x 7.71x
EV / EBIT 3.78x 12.7x -24.7x 21.5x 15.3x 11x
EV / FCF 30.6x -4.48x 12.3x 32.7x -5.45x -6.87x
FCF Yield 3.27% -22.3% 8.1% 3.06% -18.3% -14.6%
Dividend per Share 2 1.5 1.5 - - - -
Rate of return 0.29% 0.17% - - - -
EPS 2 99.1 62.75 -31.79 5.145 14.71 30.07
Distribution rate 1.51% 2.39% - - - -
Net sales 1 3,382 4,917 4,928 4,935 5,300 6,226
EBITDA 1 1,281 921.2 -16.13 386.8 585.9 861.4
EBIT 1 1,146 771 -191.6 188.4 377.7 602.5
Net income 1 848.8 537.4 -272.2 44.06 126 257.6
Net Debt 1 -100 2,106 1,892 1,715 2,744 3,567
Reference price 2 517.90 899.55 332.30 272.70 355.75 359.30
Nbr of stocks (in thousands) 8,564 8,564 8,564 8,564 8,564 8,564
Announcement Date 03/09/21 02/09/22 01/09/23 21/08/24 25/08/25 29/08/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 4.22Cr
19.32x3.4x9.68x2.08% 6.91TCr
12.45x0.94x7.85x4.33% 5.06TCr
53.14x8.48x36.12x1.03% 1.6TCr
12.21x0.84x6.02x2.91% 1.35TCr
5.68x0.81x3.23x3.93% 1.15TCr
16.22x0.74x8.07x3.01% 1.01TCr
10.58x0.71x4.73x3.09% 963.09Cr
35.99x1.65x8.75x2.11% 883.22Cr
28.14x3.78x16.62x0.4% 721.01Cr
Average 21.52x 2.37x 11.23x 2.54% 1.96TCr
Weighted average by Cap. 19.50x 2.52x 10.61x 2.78%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Mangalam Organics Limited

Historical PBR trend

Valuation ratios - PBR - Mangalam Organics Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Mangalam Organics Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Mangalam Organics Limited

  1. Stock Market
  2. Stocks
  3. MANORG Stock
  4. Valuation Mangalam Organics Limited