|
Market Closed -
NSE India S.E.
14:05:09 06/11/2026 +03
|
5-day change | 1st Jan Change | ||
| 1,476.70 INR | +0.26% |
|
+0.18% | -28.00% |
| 10-28 | Mastek Limited Expands Trichy Centre to Create Future-Ready Technology and Talent Hub | CI |
| 10-26 | Mastek Limited, Q2 2027 Earnings Call, Oct 26, 2026 |
Company Valuation: Mastek Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 99,714 | 47,039 | 78,437 | 67,485 | 41,605 | 45,666 | - | - |
| Change | - | -52.83% | 66.75% | -13.96% | -38.35% | 9.76% | - | - |
| Enterprise Value (EV) 1 | 99,714 | 48,988 | 79,801 | 66,815 | 36,428 | 37,181 | 33,520 | 29,254 |
| Change | - | -50.87% | 62.9% | -16.27% | -45.48% | 2.07% | -9.85% | -12.73% |
| P/E | 32x | 16.1x | 26.1x | 18.1x | 10.4x | 10.8x | 9.82x | 8.59x |
| PBR | 9.31x | 2.79x | 3.73x | 2.74x | - | 1.39x | 1.25x | 1.16x |
| PEG | - | -2.02x | 14.5x | 0.8x | 1.42x | 2.03x | 0.98x | 0.6x |
| Capitalization / Revenue | 4.57x | 1.84x | 2.57x | 1.95x | 1.12x | 1.12x | 1.04x | 0.95x |
| EV / Revenue | 4.57x | 1.91x | 2.61x | 1.93x | 0.98x | 0.91x | 0.76x | 0.61x |
| EV / EBITDA | 21.6x | 10.7x | 15.7x | 12.2x | 6.22x | 6.08x | 4.94x | 3.91x |
| EV / EBIT | 23.8x | 12.6x | 19.1x | 14.2x | 7.1x | 6.88x | 5.57x | 4.31x |
| EV / FCF | 42.1x | 64.8x | 20.5x | 17.8x | 7.09x | 9.78x | 7.81x | 5.94x |
| FCF Yield | 2.37% | 1.54% | 4.87% | 5.61% | 14.1% | 10.2% | 12.8% | 16.8% |
| Dividend per Share 2 | 19 | 19 | 19 | 23 | 24 | 23.5 | 27.7 | 28.1 |
| Rate of return | 0.57% | 1.23% | 0.75% | 1.05% | 1.79% | 1.6% | 1.88% | 1.91% |
| EPS 2 | 103.8 | 95.53 | 97.25 | 120.6 | 129.5 | 136.4 | 150 | 171.6 |
| Distribution rate | 18.3% | 19.9% | 19.5% | 19.1% | 18.5% | 17.2% | 18.5% | 16.4% |
| Net sales 1 | 21,838 | 25,634 | 30,548 | 34,552 | 36,988 | 40,871 | 43,963 | 48,260 |
| EBITDA 1 | 4,625 | 4,558 | 5,087 | 5,464 | 5,856 | 6,111 | 6,784 | 7,481 |
| EBIT 1 | 4,196 | 3,885 | 4,188 | 4,713 | 5,130 | 5,403 | 6,020 | 6,790 |
| Net income 1 | 2,951 | 2,930 | 3,003 | 3,759 | 4,040 | 4,267 | 4,684 | 5,355 |
| Net Debt 1 | - | 1,949 | 1,364 | -669.6 | -5,177 | -8,485 | -12,146 | -16,412 |
| Reference price 2 | 3,321.80 | 1,541.00 | 2,543.00 | 2,181.15 | 1,342.20 | 1,472.80 | 1,472.80 | 1,472.80 |
| Nbr of stocks (in thousands) | 30,018 | 30,525 | 30,844 | 30,940 | 30,997 | 31,006 | - | - |
| Announcement Date | 4/20/22 A | 4/19/23 A | 4/26/24 A | 4/18/25 A | 4/17/26 A | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.8x | 0.91x | 6.08x | 1.6% | 483M | |
| 24.72x | 3.99x | 13.92x | 2.74% | 234B | |
| 21.29x | 4.51x | 11.06x | 0.78% | 183B | |
| 18.1x | 2.05x | 10.58x | 2.61% | 157B | |
| -107.09x | 14.66x | 80.63x | -.--% | 95B | |
| -421.73x | 29.86x | 122.69x | -.--% | 87.07B | |
| 16.27x | 2.93x | 11.32x | 4.95% | 95.55B | |
| 23.74x | 6.16x | 15.12x | 2.36% | 72.27B | |
| 15.32x | 2.23x | 9.46x | 5.03% | 50.04B | |
| 19.49x | 2.51x | 12x | 4.44% | 40.97B | |
| Average | -37.91x | 6.98x | 29.29x | 2.45% | 101.46B | |
| Weighted average by Cap. | -29.12x | 6.91x | 28.01x | 2.24% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- MASTEK Stock
- Valuation Mastek Limited
Select your edition
All financial news and data tailored to specific country editions
