|
Market Closed -
NSE India S.E.
15:05:09 28/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 1,459.50 INR | -5.22% |
|
-19.29% | -28.84% |
| 10-26 | Mastek Limited, Q2 2027 Earnings Call, Oct 26, 2026 | |
| 10-23 | Mastek Limited Reports Earnings Results for the Second Quarter and Six Months Ended September 30, 2026 | CI |
Company Valuation: Mastek Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 99,714 | 47,039 | 78,437 | 67,485 | 41,605 | 45,254 | - | - |
| Change | - | -52.83% | 66.75% | -13.96% | -38.35% | 8.77% | - | - |
| Enterprise Value (EV) 1 | 99,714 | 48,988 | 79,801 | 66,815 | 36,428 | 36,769 | 33,108 | 28,842 |
| Change | - | -50.87% | 62.9% | -16.27% | -45.48% | 0.94% | -9.96% | -12.89% |
| P/E | 32x | 16.1x | 26.1x | 18.1x | 10.4x | 10.7x | 9.74x | 8.62x |
| PBR | 9.31x | 2.79x | 3.73x | 2.74x | - | 1.38x | 1.24x | 1.15x |
| PEG | - | -2.02x | 14.5x | 0.8x | 1.42x | 2.01x | 0.99x | 0.7x |
| Capitalization / Revenue | 4.57x | 1.84x | 2.57x | 1.95x | 1.12x | 1.11x | 1.03x | 0.94x |
| EV / Revenue | 4.57x | 1.91x | 2.61x | 1.93x | 0.98x | 0.9x | 0.75x | 0.6x |
| EV / EBITDA | 21.6x | 10.7x | 15.7x | 12.2x | 6.22x | 6x | 4.9x | 3.86x |
| EV / EBIT | 23.8x | 12.6x | 19.1x | 14.2x | 7.1x | 6.87x | 5.47x | 4.25x |
| EV / FCF | 42.1x | 64.8x | 20.5x | 17.8x | 7.09x | 9.33x | 7.81x | 5.87x |
| FCF Yield | 2.37% | 1.54% | 4.87% | 5.61% | 14.1% | 10.7% | 12.8% | 17% |
| Dividend per Share 2 | 19 | 19 | 19 | 23 | 24 | 24.7 | 28.35 | 29.4 |
| Rate of return | 0.57% | 1.23% | 0.75% | 1.05% | 1.79% | 1.69% | 1.94% | 2.01% |
| EPS 2 | 103.8 | 95.53 | 97.25 | 120.6 | 129.5 | 136.4 | 149.8 | 169.3 |
| Distribution rate | 18.3% | 19.9% | 19.5% | 19.1% | 18.5% | 18.1% | 18.9% | 17.4% |
| Net sales 1 | 21,838 | 25,634 | 30,548 | 34,552 | 36,988 | 40,861 | 43,933 | 48,216 |
| EBITDA 1 | 4,625 | 4,558 | 5,087 | 5,464 | 5,856 | 6,124 | 6,752 | 7,472 |
| EBIT 1 | 4,196 | 3,885 | 4,188 | 4,713 | 5,130 | 5,350 | 6,057 | 6,787 |
| Net income 1 | 2,951 | 2,930 | 3,003 | 3,759 | 4,040 | 4,267 | 4,680 | 5,285 |
| Net Debt 1 | - | 1,949 | 1,364 | -669.6 | -5,177 | -8,485 | -12,146 | -16,412 |
| Reference price 2 | 3,321.80 | 1,541.00 | 2,543.00 | 2,181.15 | 1,342.20 | 1,459.50 | 1,459.50 | 1,459.50 |
| Nbr of stocks (in thousands) | 30,018 | 30,525 | 30,844 | 30,940 | 30,997 | 31,006 | - | - |
| Announcement Date | 20/04/22 | 19/04/23 | 26/04/24 | 18/04/25 | 17/04/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.29x | 0.96x | 6.41x | 1.6% | 503M | |
| 25.03x | 4.04x | 14.03x | 2.7% | 237B | |
| 23.05x | 4.84x | 11.87x | 0.72% | 198B | |
| 16.05x | 1.83x | 9.4x | 2.95% | 139B | |
| -565.49x | 40.19x | 165.11x | -.--% | 117B | |
| -134.06x | 18.45x | 101.45x | -.--% | 119B | |
| 16.28x | 2.93x | 11.32x | 4.94% | 95.11B | |
| 22.8x | 5.91x | 14.51x | 2.48% | 68.03B | |
| 15.27x | 2.22x | 9.43x | 4.99% | 49.59B | |
| 25.04x | 2.08x | 13.19x | 1.24% | 49.17B | |
| Average | -54.47x | 8.34x | 35.67x | 2.16% | 107.17B | |
| Weighted average by Cap. | -59.84x | 9.28x | 38.72x | 2% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- MASTEK Stock
- Valuation Mastek Limited
Select your edition
All financial news and data tailored to specific country editions
