Company Valuation: MIC Electronics Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 35.79 922.3 2,624 8,747 12,776 7,223
Change - 2,476.92% 184.52% 233.33% 46.06% -43.46%
Enterprise Value (EV) 1 363.3 999.7 2,786 8,855 13,189 7,662
Change - 175.21% 178.68% 217.83% 48.94% -41.9%
P/E -0.65x 129x 1,185x 14.2x 133x -57.2x
PBR 0.71x 5.91x 4.16x 7.17x 5.74x 3.34x
PEG - -1x -12.8x 0x -1.6x 0x
Capitalization / Revenue 3.28x 2.05x 11.5x 16x 13.5x 3.78x
EV / Revenue 33.3x 2.22x 12.2x 16.2x 13.9x 4.01x
EV / EBITDA -34.3x 14.2x 180x 70.9x 72.2x 29.5x
EV / EBIT -4.61x 24x -350x 80.8x 79.2x 34.4x
EV / FCF -0.55x -2.48x -28.9x -49.8x -15.4x -53.9x
FCF Yield -182% -40.3% -3.46% -2.01% -6.51% -1.86%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -1 0.13 0.009999 2.79 0.4 -0.5242
Distribution rate - - - - - -
Net sales 1 10.9 449.5 229.1 545.7 947.6 1,909
EBITDA 1 -10.6 70.41 15.44 124.9 182.6 259.4
EBIT 1 -78.76 41.63 -7.967 109.5 166.6 222.7
Net income 1 -54.16 29.63 2.436 618.4 98.31 -126.3
Net Debt 1 327.5 77.4 161.9 107.6 412.6 439
Reference price 2 0.65 16.75 11.85 39.50 53.01 29.97
Nbr of stocks (in thousands) 55,064 55,064 2,21,446 2,21,446 2,41,012 2,41,012
Announcement Date 30/11/21 23/07/22 25/07/23 12/06/24 05/09/25 22/08/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 9.38Cr
23.02x13.15x19.9x0.33% 5,56300Cr
22.45x11.01x14.92x1.12% 1,97500Cr
38.82x16.3x23.86x0.73% 1,70300Cr
13.99x8.52x10.29x0.05% 1,14800Cr
4.72x2.94x3.55x0.23% 89TCr
83.35x15.1x56.75x-.--% 78TCr
-41.53x8.35x23.23x-.--% 50TCr
201.33x43.75x89.24x-.--% 27TCr
Average 43.27x 14.89x 30.22x 0.31% 1,42600Cr
Weighted average by Cap. 27.83x 12.69x 21.49x 0.43%

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. MICEL Stock
  4. Valuation MIC Electronics Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!