Valuation Mastek Limited

Stocks

Market Closed - NSE India S.E. Other stock markets 04:35:09 21/07/2026 pm IST			5-day change	1st Jan Change
1,746.60 ^INR	+0.14%		+1.58%	-14.84%

21/07	Mastek Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
29/06	Mastek Limited Partners with Yanbu Cement Company to Modernise Its Production to Dispatch Operations	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	30,775	99,714	47,039	78,437	67,485	54,146	-	-
Change	-	224.01%	-52.83%	66.75%	-13.96%	-19.77%	-	-
Enterprise Value (EV) ¹	30,775	99,714	48,988	79,801	66,815	36,428	45,565	41,469
Change	-	224.01%	-50.87%	62.9%	-16.27%	-45.48%	-9.22%	-8.99%
P/E	14.9x	32x	16.1x	26.1x	18.1x	10.4x	12.2x	10.9x
PBR	3.58x	9.31x	2.79x	3.73x	2.74x	-	1.62x	1.46x
PEG	-	1.2x	-2.02x	14.5x	0.8x	1.42x	1x	0.9x
Capitalization / Revenue	1.79x	4.57x	1.84x	2.57x	1.95x	1.12x	1.34x	1.22x
EV / Revenue	1.79x	4.57x	1.91x	2.61x	1.93x	0.98x	1.12x	0.93x
EV / EBITDA	8.44x	21.6x	10.7x	15.7x	12.2x	6.22x	6.99x	5.75x
EV / EBIT	9.63x	23.8x	12.6x	19.1x	14.2x	7.1x	7.91x	6.31x
EV / FCF	11.2x	42.1x	64.8x	20.5x	17.8x	7.09x	11.8x	9.07x
FCF Yield	8.95%	2.37%	1.54%	4.87%	5.61%	14.1%	8.5%	11%
Dividend per Share ²	14.5	19	19	19	23	24	28.15	29.4
Rate of return	1.19%	0.57%	1.23%	0.75%	1.05%	1.79%	1.61%	1.68%
EPS ²	81.88	103.8	95.53	97.25	120.6	129.5	142.9	160.5
Distribution rate	17.7%	18.3%	19.9%	19.5%	19.1%	18.5%	19.7%	18.3%
Net sales ¹	17,219	21,838	25,634	30,548	34,552	36,988	40,553	44,460
EBITDA ¹	3,645	4,625	4,558	5,087	5,464	5,856	6,519	7,210
EBIT ¹	3,195	4,196	3,885	4,188	4,713	5,130	5,761	6,574
Net income ¹	2,094	2,951	2,930	3,003	3,759	4,040	4,462	5,011
Net Debt ¹	-	-	1,949	1,364	-669.6	-5,177	-8,581	-12,677
Reference price ²	1,219.65	3,321.80	1,541.00	2,543.00	2,181.15	1,746.60	1,746.60	1,746.60
Nbr of stocks (in thousands)	25,233	30,018	30,525	30,844	30,940	31,001	-	-
Announcement Date	28/04/21	20/04/22	19/04/23	26/04/24	18/04/25	17/04/26	-	-

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	13.68x	1.35x	8.58x	1.47%	56Cr
IBM	22.22x	3.5x	12.4x	3.17%	20TCr
SNOWFLAKE INC.	-96.09x	15.2x	88x	-.--%	9.51TCr
ACCENTURE PLC	10.75x	1.18x	6.19x	4.48%	8.86TCr
TATA CONSULTANCY SERVICES LTD.	14.6x	2.66x	10.05x	5.63%	8.45TCr
RELX PLC	19.72x	5.16x	12.72x	2.86%	5.91TCr
INFOSYS LIMITED	14.12x	2.06x	8.64x	5.52%	4.56TCr
NEC CORPORATION	20.09x	1.49x	9.43x	0.98%	3.55TCr
FUJITSU LIMITED	18.84x	1.52x	9.54x	1.58%	3.52TCr
HCL TECHNOLOGIES LIMITED	16.64x	2.14x	9.95x	5.2%	3.43TCr
Average	5.46x	3.63x	17.55x	3.09%	6.79TCr
Weighted average by Cap.	1.86x	4.50x	21.23x	3.24%