Company Valuation: MITCON Consultancy & Engineering Services Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 550.3 1,218 892.5 1,511 1,053 875.5
Change - 121.34% -26.72% 69.25% -30.27% -16.88%
Enterprise Value (EV) 1 1,044 2,036 1,853 2,809 2,107 1,700
Change - 95.01% -9% 51.64% -24.98% -19.34%
P/E -30.6x 115x 21.1x 28.5x 20.8x 11.9x
PBR 0.61x 1.31x 0.88x 1.31x 0.81x 0.6x
PEG - -1x 0x 1.1x -1.5x 0.3x
Capitalization / Revenue 0.91x 1.14x 1.07x 1.17x 0.93x 0.7x
EV / Revenue 1.72x 1.91x 2.21x 2.17x 1.87x 1.35x
EV / EBITDA 10.9x 12.3x 11.6x 10x 7.37x 5.73x
EV / EBIT 21.6x 17.3x 17.9x 13.1x 10.2x 7.99x
EV / FCF 11.5x -10.1x 52.6x -7.24x -27.8x -47.8x
FCF Yield 8.7% -9.86% 1.9% -13.8% -3.6% -2.09%
Dividend per Share 2 0.2 - - - - -
Rate of return 0.49% - - - - -
EPS 2 -1.342 0.7921 3.15 3.955 3.397 4.594
Distribution rate -14.9% - - - - -
Net sales 1 606.9 1,065 836.5 1,294 1,127 1,257
EBITDA 1 95.67 165.7 159.7 279.9 286.1 296.8
EBIT 1 48.23 117.7 103.7 214.4 205.7 212.7
Net income 1 -18.01 10.63 42.28 53.34 55.56 80.88
Net Debt 1 493.6 817.7 960 1,298 1,054 824.2
Reference price 2 41.00 90.75 66.50 112.55 70.53 54.83
Nbr of stocks (in thousands) 13,422 13,422 13,422 13,422 14,491 14,499
Announcement Date 23/07/21 04/08/22 17/05/23 06/09/24 03/09/25 26/08/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 14.6M
55.55x2.56x24.44x0.07% 96.62B
12.36x1.06x5.79x4.73% 71.21B
33.46x4.2x22.82x0.2% 57.1B
26.01x2x19.7x1.14% 55.69B
51.4x4.07x25.79x1.9% 40.35B
27.66x0.7x11.44x2.23% 34.75B
23.1x1.58x14.53x0.2% 33.37B
22.33x0.45x7.09x2.71% 30.42B
4.96x0.31x5.79x5.92% 26.52B
Average 28.54x 1.88x 15.27x 2.12% 44.6B
Weighted average by Cap. 31.89x 2.10x 16.74x 1.83%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. MITCON Stock
  4. Valuation MITCON Consultancy & Engineering Services Limited
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!