Company Valuation: Maha Rashtra Apex Corporation Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 975.9 928 1,317 1,255 1,860 1,466
Change - -4.91% 41.91% -4.71% 48.23% -21.21%
Enterprise Value (EV) 1 1,228 1,150 1,524 1,394 2,032 1,609
Change - -6.38% 32.58% -8.54% 45.77% -20.79%
P/E 7.12x 2.75x 98.4x -3x 0.54x 0.44x
PBR 0.85x 0.62x 0.88x 1.11x 0.4x 0.31x
PEG - 0x -1x 0x -0x -0.14x
Capitalization / Revenue 19.3x 11.1x 16.4x 14.4x 19.6x 19.5x
EV / Revenue 24.3x 13.7x 19x 16x 21.5x 21.4x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 9.723 23.93 0.95 -29.72 245.8 238.2
Distribution rate - - - - - -
Net sales 1 50.59 83.66 80.18 87.02 94.69 75.2
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 137 337.2 13.42 -418.8 3,464 3,357
Net Debt 1 252 221.6 207.2 139.1 171.9 143.9
Reference price 2 69.25 65.85 93.45 89.05 132.00 104.00
Nbr of stocks (in thousands) 14,092 14,092 14,092 14,092 14,092 14,092
Announcement Date 9/8/20 9/17/21 9/7/22 9/5/23 9/4/24 9/2/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 14.46M
31.75x17.77x - 0.52% 64.45B
27.55x4.53x15.24x-.--% 41.82B
26.23x2.87x16.06x0.07% 29.81B
8.42x1.9x - 1.63% 26.41B
18.15x12.87x24.37x1.13% 25.73B
28.98x4.34x12.73x-.--% 22.19B
29.85x20.74x51.77x0.12% 16.27B
30.26x - - - 16.25B
Average 25.15x 9.29x 24.03x 0.5% 26.99B
Weighted average by Cap. 25.89x 9.86x 21.12x 0.48%

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. MAHAPEXLTD Stock
  4. Valuation Maha Rashtra Apex Corporation Limited