Valuation Master Components Limited

Stocks

Market Closed - NSE India S.E. 15:05:08 27/10/2026 +04			5-day change	1st Jan Change
375.95 ^INR	0.00%		-4.69%	+10.83%

10-05	802,000 Equity Shares of Master Components Limited are subject to a Lock-Up Agreement Ending on 5-OCT-2026.	CI
06-15	Master Components Limited announces Annual dividend, payable on July 29, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2024	2025	2026
Market Cap ¹	546	1,144	1,192
Change	-	109.52%	4.2%
Enterprise Value (EV) ¹	480	1,177	1,264
Change	-	145.19%	7.4%
P/E	18.6x	17.6x	16x
PBR	2.37x	3.88x	3.24x
PEG	0.4x	0x	1.1x
Capitalization / Revenue	2.16x	2.69x	1.6x
EV / Revenue	1.9x	2.77x	1.7x
EV / EBITDA	11.1x	17.6x	10.2x
EV / EBIT	14.2x	21.6x	11.9x
EV / FCF	-23.3x	-10.5x	-30x
FCF Yield	-4.29%	-9.57%	-3.33%
Dividend per Share ²	-	0.5	0.75
Rate of return	-	0.17%	0.25%
EPS ²	7.33	16.23	18.61
Distribution rate	-	3.08%	4.03%
Net sales ¹	252.9	425.1	743.8
EBITDA ¹	43.32	66.69	123.8
EBIT ¹	33.87	54.45	106
Net income ¹	26.76	64.93	74.44
Net Debt ¹	-65.98	32.97	72.02
Reference price ²	136.50	286.00	298.00
Nbr of stocks (in thousands)	4,000	4,000	4,000
Announcement Date	30/07/24	15/07/25	07/06/26

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.($)
MASTER COMPONENTS LIMITED	-	-	-	-	15.81M
LINDE PLC	30.97x	7.08x	18.1x	1.27%	234B
AIR LIQUIDE	28.4x	4.38x	14.11x	2.09%	125B
THE SHERWIN-WILLIAMS COMPANY	30.08x	3.65x	18.71x	0.96%	80.88B
NAN YA PLASTICS CORPORATION	19.45x	6.93x	30.79x	3.8%	73.24B
AIR PRODUCTS & CHEMICALS, INC.	90.77x	6.68x	15.56x	2.36%	68.08B
SABIC	86.53x	1.28x	8.95x	6%	36.85B
WANHUA CHEMICAL GROUP CO., LTD.	10.53x	1.03x	5.38x	2.78%	31.74B
PPG INDUSTRIES, INC.	15.33x	1.75x	10.3x	2.64%	24.43B
DOW INC.	17.35x	0.86x	6.02x	4.1%	24.7B
Average	36.60x	3.74x	14.22x	2.89%	69.87B
Weighted average by Cap.	36.00x	5.16x	16.78x	2.22%