Company Valuation: Maestros Electronics & Telecommunications Systems Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 332.4 340.3 294.8 245.3 603.1 800.1
Change - 2.37% -13.36% -16.79% 145.84% 32.66%
Enterprise Value (EV) 1 337.9 32.95 70.49 111.4 426.3 502.7
Change - -90.25% 113.95% 58.11% 282.54% 17.91%
P/E 90.7x 6.03x 23.6x 8.23x 12.2x 18.3x
PBR 2.16x 1.58x 1.31x 0.96x 1.98x 2.29x
PEG - 0x -0.3x 0x 0.2x -1.6x
Capitalization / Revenue 2.45x 0.72x 2.63x 1x 1.81x 2.77x
EV / Revenue 2.49x 0.07x 0.63x 0.45x 1.28x 1.74x
EV / EBITDA 20.3x 0.37x 6.29x 2.95x 6.32x 10.9x
EV / EBIT 27.8x 0.38x 9.42x 3.29x 6.78x 11.9x
EV / FCF -5.11x 0.11x -0.77x -1.07x 14.5x 14.6x
FCF Yield -19.6% 897% -130% -93.2% 6.89% 6.83%
Dividend per Share 2 - - 0.5 - - -
Rate of return - - 0.93% - - -
EPS 2 0.699 10.24 2.27 5.408 8.96 7.936
Distribution rate - - 22% - - -
Net sales 1 135.5 475.5 112.1 246 332.9 288.9
EBITDA 1 16.67 89.64 11.2 37.76 67.44 46.02
EBIT 1 12.16 86.04 7.481 33.87 62.92 42.12
Net income 1 3.665 56.4 12.53 29.8 49.38 43.73
Net Debt 1 5.476 -307.3 -224.3 -133.9 -176.8 -297.4
Reference price 2 63.40 61.75 53.50 44.52 109.45 145.20
Nbr of stocks (in thousands) 5,243 5,510 5,510 5,510 5,510 5,510
Announcement Date 9/9/20 A 9/1/21 A 9/2/22 A 8/5/23 A 7/30/24 A 8/25/25 A
1INR in Million2INR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 8.76M
26.66x4.79x18.41x0.35% 198B
32.98x6.37x20.04x0.7% 144B
37.55x9.83x21.78x-.--% 122B
16.19x3.34x10.77x-.--% 65.44B
30.57x6.83x21.8x-.--% 49.36B
18.62x2.14x11.1x2.82% 44.74B
25.56x5.09x17.4x0.78% 37.13B
44.72x6.25x19.21x-.--% 36.23B
18.8x4.94x12.74x1.22% 28.7B
Average 27.96x 5.51x 17.03x 0.65% 72.61B
Weighted average by Cap. 29.11x 5.89x 18.16x 0.5%

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. METSL Stock
  4. Valuation Maestros Electronics & Telecommunications Systems Limited