Valuation Master Trust Limited

Stocks

End-of-day quote Bombay S.E. 14/08/2026			5-day change	1st Jan Change
78.41 ^INR	-0.25%		-1.70%	-34.00%

08-04	Master Trust Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
05-12	Master Trust Limited Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	285	1,031	2,814	2,614	15,653	14,112
Change	-	261.83%	172.89%	-7.11%	498.88%	-9.84%
Enterprise Value (EV) ¹	-1,961	-3,780	3,715	4,010	17,430	16,244
Change	-	-92.82%	198.26%	7.95%	334.68%	-6.8%
P/E	2.32x	3x	5.1x	3.97x	14.7x	11.2x
PBR	0.13x	0.4x	0.94x	0.72x	3.1x	2.21x
PEG	-	0x	0.1x	0.2x	0.2x	0.8x
Capitalization / Revenue	0.24x	0.5x	0.95x	0.84x	3.48x	2.67x
EV / Revenue	-1.66x	-1.83x	1.25x	1.29x	3.88x	3.07x
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	1.132	3.16	5.072	6.058	9.786	11.21
Distribution rate	-	-	-	-	-	-
Net sales ¹	1,184	2,063	2,976	3,101	4,491	5,287
EBITDA	-	-	-	-	-	-
EBIT	-	-	-	-	-	-
Net income ¹	123.1	343.7	551.8	658.9	1,081	1,312
Net Debt ¹	-2,246	-4,812	900.8	1,396	1,777	2,132
Reference price ²	2.62	9.48	25.87	24.03	143.91	125.70
Nbr of stocks (in thousands)	108,766	108,766	108,766	108,766	108,766	112,266
Announcement Date	04/09/20	02/09/21	03/09/22	04/09/23	03/09/24	03/09/25

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MASTER TRUST LIMITED	-	-	-	-	101M
MORGAN STANLEY	16.75x	7.33x	-	1.98%	341B
THE GOLDMAN SACHS GROUP, INC.	14.69x	10.71x	-	1.83%	315B
CITIGROUP INC.	12.46x	-	-	1.81%	234B
CHARLES SCHWAB	17.86x	7.12x	11.84x	1.14%	192B
CITIC SECURITIES COMPANY LIMITED	10.39x	1.25x	-	3.42%	60.74B
LPL FINANCIAL HOLDINGS INC.	18.89x	-	-	0.33%	29.19B
YUANTA FINANCIAL HOLDING CO., LTD.	16.35x	5.18x	-	3.37%	29.04B
NOMURA HOLDINGS, INC.	11.13x	8.44x	-	3.71%	28.84B
HUATAI SECURITIES CO., LTD.	9.15x	6.98x	-	3.26%	24.44B
Average	14.19x	6.72x	11.84x	2.32%	125.43B
Weighted average by Cap.	15.06x	7.95x	11.84x	1.91%