Valuation Mastek Limited

Equities

Delayed NSE India S.E. Other stock markets 11:15:40 10/03/2026 am IST			5-day change	1st Jan Change
1,558.00 ^INR	+0.03%		-0.17%	-24.06%

06/03	ICRA Affirms AA- Rating on Mastek's Bank Facilities; Outlook Stable	MT
05/03	Mastek secures 85 million euro engineering contract with UK Home Office	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	30,775	99,714	47,039	78,437	67,485	48,278	-	-
Change	-	224.01%	-52.83%	66.75%	-13.96%	-28.46%	-	-
Enterprise Value (EV) ¹	30,775	99,714	48,988	79,801	66,815	44,324	41,214	37,401
Change	-	224.01%	-50.87%	62.9%	-16.27%	-33.66%	-7.02%	-9.25%
P/E ratio	14.9x	32x	16.1x	26.1x	18.1x	12.3x	11.4x	9.98x
PBR	3.58x	9.31x	2.79x	3.73x	2.74x	1.75x	1.61x	1.39x
PEG	-	1.2x	-2.02x	14.5x	0.8x	2.34x	1.52x	0.7x
Capitalization / Revenue	1.79x	4.57x	1.84x	2.57x	1.95x	1.31x	1.14x	1.08x
EV / Revenue	1.79x	4.57x	1.91x	2.61x	1.93x	1.2x	0.97x	0.83x
EV / EBITDA	8.44x	21.6x	10.7x	15.7x	12.2x	7.66x	6.02x	5.19x
EV / EBIT	9.63x	23.8x	12.6x	19.1x	14.2x	8.74x	7.27x	5.77x
EV / FCF	11.2x	42.1x	64.8x	20.5x	17.8x	11.8x	10.1x	8.28x
FCF Yield	8.95%	2.37%	1.54%	4.87%	5.61%	8.5%	9.95%	12.1%
Dividend per Share ²	14.5	19	19	19	23	21.6	41.55	47.8
Rate of return	1.19%	0.57%	1.23%	0.75%	1.05%	1.39%	2.67%	3.07%
EPS ²	81.88	103.8	95.53	97.25	120.6	127	136.6	156
Distribution rate	17.7%	18.3%	19.9%	19.5%	19.1%	17%	30.4%	30.6%
Net sales ¹	17,219	21,838	25,634	30,548	34,552	36,970	42,332	44,883
EBITDA ¹	3,645	4,625	4,558	5,087	5,464	5,784	6,846	7,209
EBIT ¹	3,195	4,196	3,885	4,188	4,713	5,074	5,667	6,478
Net income ¹	2,094	2,951	2,930	3,003	3,759	3,962	4,277	4,887
Net Debt ¹	-	-	1,949	1,364	-669.6	-3,954	-7,065	-10,877
Reference price ²	1,219.65	3,321.80	1,541.00	2,543.00	2,181.15	1,557.50	1,557.50	1,557.50
Nbr of stocks (in thousands)	25,233	30,018	30,525	30,844	30,940	30,997	-	-
Announcement Date	28/04/21	20/04/22	19/04/23	26/04/24	18/04/25	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MASTEK LIMITED	12.29x	1.2x	7.68x	1.38%	52Cr
IBM	23.84x	3.95x	14.13x	2.61%	24TCr
ACCENTURE PLC	15.95x	1.71x	9.08x	3.03%	13TCr
TATA CONSULTANCY SERVICES LTD.	18.23x	3.35x	12.32x	4.72%	9.93TCr
AUTOMATIC DATA PROCESSING, INC.	20.61x	3.58x	12.26x	2.86%	8.98TCr
RELX PLC	20.82x	5.45x	13.43x	2.75%	6.37TCr
SNOWFLAKE INC.	-46.12x	12.72x	93.21x	-.--%	6.26TCr
INFOSYS LIMITED	18.78x	2.79x	11.85x	3.79%	5.78TCr
FUJITSU LIMITED	14.75x	1.68x	11.64x	1%	4.05TCr
HCL TECHNOLOGIES LIMITED	21.38x	2.66x	12.71x	4.16%	3.99TCr
Average	12.05x	3.91x	19.83x	2.63%	8.2TCr
Weighted average by Cap.	15.07x	4.01x	18.53x	2.85%