Stock MASTEK MASTEK LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Mastek Limited Bombay S.E.

Equities

MASTEK

INE759A01021

IT Services & Consulting

Market Closed - Bombay S.E.
Other stock markets
 03:30:52 28/06/2024 pm IST 		5-day change 1st Jan Change
2,727 INR +0.85% Intraday chart for Mastek Limited -0.82% -3.48%
06/06 Mastek Limited to Boost CX Management for Manufacturing, Healthcare, Banking, Financial Services and Insurance Sector with Nvidia AI Enterprise CI
29/04 Transcript : Mastek Limited, Q4 2024 Earnings Call, Apr 29, 2024

Valuation

Fiscal Period: März 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 10,631 4,609 30,775 99,714 47,039 84,105 - -
Enterprise Value (EV) 1 10,631 4,609 30,775 99,714 48,988 79,801 82,043 79,163
P/E ratio 11 x 4.42 x 14.9 x 32 x 16.1 x 26.1 x 24.5 x 19 x
Yield 1.92% 4.22% 1.19% 0.57% 1.23% 0.75% 1.94% 1.34%
Capitalization / Revenue 1 x 0.43 x 1.79 x 4.57 x 1.84 x 2.57 x 2.43 x 2.1 x
EV / Revenue 1 x 0.43 x 1.79 x 4.57 x 1.91 x 2.61 x 2.37 x 1.98 x
EV / EBITDA 8.08 x 2.97 x 8.44 x 21.6 x 10.7 x 15.7 x 13.7 x 10.9 x
EV / FCF 17.7 x 2.75 x 11.2 x 42.1 x 64.8 x 20.5 x 27.3 x 20.2 x
FCF Yield 5.67% 36.4% 8.95% 2.37% 1.54% 4.87% 3.67% 4.95%
Price to Book 1.48 x 0.58 x 3.58 x 9.31 x 2.79 x 3.73 x 3.74 x 3.2 x
Nbr of stocks (in thousands) 23,973 24,289 25,233 30,018 30,525 30,852 - -
Reference price 2 443.4 189.8 1,220 3,322 1,541 2,726 2,726 2,726
Announcement Date 16/04/19 14/06/20 28/04/21 20/04/22 19/04/23 26/04/24 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: März 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 10,580 10,715 17,219 21,838 25,634 30,548 34,582 39,993
EBITDA 1 1,315 1,554 3,645 4,625 4,558 5,087 5,971 7,292
EBIT 1 - 1,305 3,195 4,196 3,885 4,188 5,132 6,252
Operating Margin - 12.18% 18.56% 19.22% 15.15% 13.71% 14.84% 15.63%
Earnings before Tax (EBT) 1 1,334 1,441 3,393 4,480 4,274 3,862 4,824 6,140
Net income 1 1,015 1,089 2,094 2,951 2,930 3,003 3,455 4,442
Net margin 9.59% 10.16% 12.16% 13.51% 11.43% 9.83% 9.99% 11.11%
EPS 2 40.32 42.93 81.88 103.8 95.53 97.25 111.5 143.3
Free Cash Flow 1 602.3 1,678 2,754 2,367 755.7 3,885 3,008 3,915
FCF margin 5.69% 15.67% 15.99% 10.84% 2.95% 12.72% 8.7% 9.79%
FCF Conversion (EBITDA) 45.8% 108.04% 75.56% 51.18% 16.58% 76.37% 50.38% 53.68%
FCF Conversion (Net income) 59.36% 154.19% 131.55% 80.2% 25.79% 129.37% 87.08% 88.13%
Dividend per Share 2 8.500 8.000 14.50 19.00 19.00 19.00 53.00 36.50
Announcement Date 16/04/19 14/06/20 28/04/21 20/04/22 19/04/23 26/04/24 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 4,428 4,832 5,165 5,339 5,519 5,702 6,253 6,587 7,092 7,252 7,479 7,840 7,962
EBITDA 1 1,039 1,059 1,128 1,128 1,162 1,092 1,074 1,137 1,255 1,270 1,194 1,232 1,374
EBIT 1 921.6 957.3 1,030 1,024 1,057 981.3 903.1 941.2 1,059 1,073 973 1,012 1,155
Operating Margin 20.81% 19.81% 19.95% 19.18% 19.15% 17.21% 14.44% 14.29% 14.94% 14.79% 13.01% 12.91% 14.5%
Earnings before Tax (EBT) 1 943.1 - 1,060 1,082 1,098 1,219 1,173 - - 1,003 - 1,021 1,050
Net income 1 574.2 - 693 722.9 736.4 771.6 791 641.8 725.7 700.9 661 685.2 787.7
Net margin 12.97% - 13.42% 13.54% 13.34% 13.53% 12.65% 9.74% 10.23% 9.66% 8.84% 8.74% 9.89%
EPS - - - - - - - 20.95 23.48 - 21.40 20.94 25.19
Dividend per Share - - - - - - - - - - - - -
Announcement Date 02/02/21 28/04/21 19/07/21 19/10/21 20/01/22 20/07/22 20/10/22 17/01/23 19/04/23 19/07/23 - - -
1INR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - 1,949 1,364 - -
Net Cash position 1 - - - - - 829 2,062 4,942
Leverage (Debt/EBITDA) - - - - 0.4276 x 0.2681 x - -
Free Cash Flow 1 602 1,679 2,754 2,367 756 3,885 3,008 3,915
ROE (net income / shareholders' equity) 16% 14.4% 25.4% 29.5% 21.3% 15.9% 16.5% 18.2%
ROA (Net income/ Total Assets) - - - - 13.7% 8.81% 16.4% 18.9%
Assets 1 - - - - 21,382 34,094 21,088 23,460
Book Value Per Share 2 299.0 328.0 340.0 357.0 552.0 681.0 728.0 851.0
Cash Flow per Share 2 - - - - 34.90 136.0 161.0 196.0
Capex 1 148 157 118 365 315 315 523 811
Capex / Sales 1.4% 1.46% 0.68% 1.67% 1.23% 1.03% 1.51% 2.03%
Announcement Date 16/04/19 14/06/20 28/04/21 20/04/22 19/04/23 26/04/24 - -
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Mastek Limited

Trading Rating
Investor Rating
ESG Refinitiv
A-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
7
Last Close Price
2,726 INR
Average target price
3,068 INR
Spread / Average Target
+12.55%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other IT Services & Consulting

1st Jan change Capi.
ACCENTURE PLC Stock Accenture plc
-13.54% 190B
TATA CONSULTANCY SERVICES LTD. Stock Tata Consultancy Services Ltd.
+2.92% 169B
IBM Stock IBM
+5.75% 159B
AUTOMATIC DATA PROCESSING, INC. Stock Automatic Data Processing, Inc.
+2.46% 97.69B
CROWDSTRIKE HOLDINGS, INC. Stock CrowdStrike Holdings, Inc.
+50.08% 93.25B
RELX PLC Stock RELX PLC
+17.01% 85.67B
INFOSYS LIMITED Stock Infosys Limited
+1.55% 77.83B
HCL TECHNOLOGIES LIMITED Stock HCL Technologies Limited
-0.44% 47.42B
SNOWFLAKE INC. Stock Snowflake Inc.
-32.12% 45.23B
Other IT Services & Consulting
  1. Stock Market
  2. Equities
  3. MASTEK Stock
  4. MASTEK Stock
  5. Financials Mastek Limited