Valuation Master Trust Limited Bombay S.E.

Stocks

Market Closed - Bombay S.E. 14:25:14 27/08/2026 +04			5-day change	1st Jan Change
83.40 ^INR	-2.06%		+6.96%	-29.80%

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MORGAN STANLEY	16.5x	7.26x	-	2.01%	336B
THE GOLDMAN SACHS GROUP, INC.	14.7x	10.72x	-	1.83%	315B
CITIGROUP INC.	11.94x	-	-	1.88%	224B
CHARLES SCHWAB	17.59x	7.02x	11.67x	1.16%	189B
CITIC SECURITIES COMPANY LIMITED	10.16x	1.72x	-	3.61%	62.46B
NOMURA HOLDINGS, INC.	11.37x	8.49x	-	3.64%	29.41B
LPL FINANCIAL HOLDINGS INC.	18.36x	-	-	0.34%	28.37B
YUANTA FINANCIAL HOLDING CO., LTD.	13.83x	4.9x	-	4.19%	27.32B
CSC FINANCIAL CO., LTD.	6.99x	-	-	4.34%	26.35B
Average	13.49x	6.68x	11.67x	2.55%	137.6B
Weighted average by Cap.	14.72x	7.96x	11.67x	1.99%