Valuation Mastek Limited

Stocks

Delayed NSE India S.E. 08:14:40 26/10/2026 +04			5-day change	1st Jan Change
1,643.40 ^INR	-6.71%		-9.22%	-19.95%

10-23	Mastek Limited Reports Earnings Results for the Second Quarter and Six Months Ended September 30, 2026	CI
09-04	Mastek Limited Announces Completion of Tenure of Marilyn Jones as Independent Director, Effective September 4, 2026	CI

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	54,621	-	-
Change	-	-52.83%	66.75%	-13.96%	-38.35%	31.29%	-	-
Enterprise Value (EV) ¹	99,714	48,988	79,801	66,815	36,428	46,147	42,225	37,701
Change	-	-50.87%	62.9%	-16.27%	-45.48%	26.68%	-8.5%	-10.71%
P/E	32x	16.1x	26.1x	18.1x	10.4x	12.7x	11.4x	10.1x
PBR	9.31x	2.79x	3.73x	2.74x	-	1.64x	1.47x	-
PEG	-	-2.02x	14.5x	0.8x	1.42x	1.77x	1x	0.7x
Capitalization / Revenue	4.57x	1.84x	2.57x	1.95x	1.12x	1.33x	1.24x	1.11x
EV / Revenue	4.57x	1.91x	2.61x	1.93x	0.98x	1.13x	0.96x	0.77x
EV / EBITDA	21.6x	10.7x	15.7x	12.2x	6.22x	7.49x	6.13x	4.89x
EV / EBIT	23.8x	12.6x	19.1x	14.2x	7.1x	8.28x	6.75x	5.27x
EV / FCF	42.1x	64.8x	20.5x	17.8x	7.09x	12.1x	9.59x	7.53x
FCF Yield	2.37%	1.54%	4.87%	5.61%	14.1%	8.28%	10.4%	13.3%
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%	1.4%	1.61%	1.67%
EPS ²	103.8	95.53	97.25	120.6	129.5	138.8	154.1	175.1
Distribution rate	18.3%	19.9%	19.5%	19.1%	18.5%	17.8%	18.4%	16.8%
Net sales ¹	21,838	25,634	30,548	34,552	36,988	40,926	44,205	49,214
EBITDA ¹	4,625	4,558	5,087	5,464	5,856	6,161	6,888	7,716
EBIT ¹	4,196	3,885	4,188	4,713	5,130	5,572	6,251	7,156
Net income ¹	2,951	2,930	3,003	3,759	4,040	4,340	4,825	5,576
Net Debt ¹	-	1,949	1,364	-669.6	-5,177	-8,474	-12,396	-16,920
Reference price ²	3,321.80	1,541.00	2,543.00	2,181.15	1,342.20	1,761.60	1,761.60	1,761.60
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

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	12.69x	1.13x	7.49x	1.4%	575M
IBM	25.36x	4.08x	14.19x	2.67%	240B
SALESFORCE, INC.	23.79x	4.98x	12.21x	0.7%	205B
ACCENTURE PLC	17.03x	1.93x	9.96x	2.78%	147B
CLOUDFLARE, INC.	-561.92x	39.94x	164.06x	-.--%	116B
SNOWFLAKE INC.	-128.1x	17.78x	97.77x	-.--%	115B
TATA CONSULTANCY SERVICES LTD.	16.5x	2.98x	11.48x	4.88%	96.43B
RELX PLC	23.56x	6.08x	14.93x	2.4%	70.72B
FUJITSU LIMITED	25.06x	2.08x	13.2x	1.24%	49.53B
INFOSYS LIMITED	15.19x	2.19x	9.33x	5.14%	49.23B
Average	-53.09x	8.32x	35.46x	2.12%	108.87B
Weighted average by Cap.	-56.18x	9.08x	37.56x	1.97%