Company Valuation: MosChip Technologies Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 3,610 9,684 10,455 16,661 27,897 28,799
Change - 168.25% 7.97% 59.36% 67.44% 3.23%
Enterprise Value (EV) 1 4,184 10,295 11,154 17,323 27,767 28,187
Change - 146.07% 8.34% 55.3% 60.29% 1.51%
P/E -39.5x 156x 179x 170x 85.9x 84.9x
PBR 6.82x 14.9x 9.25x 6.18x 8.5x 7.05x
PEG - -1x -17.5x 3.5x 0x 28.87x
Capitalization / Revenue 3.43x 6.56x 5.27x 5.67x 5.98x 4.92x
EV / Revenue 3.98x 6.97x 5.62x 5.89x 5.95x 4.82x
EV / EBITDA 235x 73x 83.6x 97x 62.8x 59.6x
EV / EBIT -186x 104x 124x 123x 74.7x 68.9x
EV / FCF 165x -358x -62.5x -196x 49.3x 70.7x
FCF Yield 0.61% -0.28% -1.6% -0.51% 2.03% 1.41%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.5792 0.39 0.35 0.52 1.7 1.75
Distribution rate - - - - - -
Net sales 1 1,052 1,476 1,984 2,939 4,668 5,851
EBITDA 1 17.82 141.1 133.5 178.7 442.3 472.6
EBIT 1 -22.45 99.3 89.95 141.1 371.7 409.1
Net income 1 -91.51 64.53 61.78 98.84 334.6 352
Net Debt 1 573.8 611.3 698.7 661.4 -130.6 -611.8
Reference price 2 22.85 60.80 62.77 88.56 146.00 148.55
Nbr of stocks (in thousands) 1,57,991 1,59,276 1,66,567 1,88,136 1,91,078 1,93,867
Announcement Date 20/08/21 05/08/22 24/08/23 06/09/24 04/09/25 07/09/26
1INR in Million2INR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 39Cr
23.75x13.59x20.49x0.32% 5,73400Cr
23.98x11.81x15.97x1.04% 2,10300Cr
40.71x17.19x25.25x0.69% 1,79700Cr
14.81x9.09x10.94x0.05% 1,22900Cr
112.76x20.46x77.66x-.--% 1,05400Cr
4.88x3.15x3.8x0.21% 94TCr
-48.87x9.76x27.17x-.--% 59TCr
234.68x51.16x104.36x-.--% 31TCr
Average 50.84x 17.03x 35.71x 0.29% 1,52900Cr
Weighted average by Cap. 32.42x 13.89x 25.02x 0.4%

Y-o-Y evolution of P/E

Valuation ratios - P/E - MosChip Technologies Limited

Historical PBR trend

Valuation ratios - PBR - MosChip Technologies Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - MosChip Technologies Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - MosChip Technologies Limited

  1. Stock Market
  2. Stocks
  3. MOSCHIP Stock
  4. Valuation MosChip Technologies Limited