Valuation Master Components Limited

Stocks

Market Closed - NSE India S.E. 14:05:08 27/10/2026 +03			5-day change	1st Jan Change
375.95 ^INR	-.--%		-0.44%	+10.83%

10-05	802,000 Equity Shares of Master Components Limited are subject to a Lock-Up Agreement Ending on 5-OCT-2026.	CI
06-15	Master Components Limited announces Annual dividend, payable on July 29, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2024	2025	2026
Market Cap ¹	546	1,144	1,192
Change	-	109.52%	4.2%
Enterprise Value (EV) ¹	480	1,177	1,264
Change	-	145.19%	7.4%
P/E	18.6x	17.6x	16x
PBR	2.37x	3.88x	3.24x
PEG	0.4x	0x	1.1x
Capitalization / Revenue	2.16x	2.69x	1.6x
EV / Revenue	1.9x	2.77x	1.7x
EV / EBITDA	11.1x	17.6x	10.2x
EV / EBIT	14.2x	21.6x	11.9x
EV / FCF	-23.3x	-10.5x	-30x
FCF Yield	-4.29%	-9.57%	-3.33%
Dividend per Share ²	-	0.5	0.75
Rate of return	-	0.17%	0.25%
EPS ²	7.33	16.23	18.61
Distribution rate	-	3.08%	4.03%
Net sales ¹	252.9	425.1	743.8
EBITDA ¹	43.32	66.69	123.8
EBIT ¹	33.87	54.45	106
Net income ¹	26.76	64.93	74.44
Net Debt ¹	-65.98	32.97	72.02
Reference price ²	136.50	286.00	298.00
Nbr of stocks (in thousands)	4,000	4,000	4,000
Announcement Date	7/30/24 A	7/15/25 A	6/7/26 A

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MASTER COMPONENTS LIMITED	-	-	-	-	15.84M
LINDE PLC	31.6x	7.1x	18.23x	1.25%	236B
AIR LIQUIDE	29.24x	4.51x	14.57x	2.04%	129B
THE SHERWIN-WILLIAMS COMPANY	29.94x	3.6x	18.66x	0.97%	79.88B
NAN YA PLASTICS CORPORATION	19.12x	6.82x	30.3x	3.86%	71.94B
AIR PRODUCTS & CHEMICALS, INC.	93.95x	6.87x	16x	2.28%	70.46B
SABIC	88.37x	1.31x	9.04x	5.88%	37.63B
WANHUA CHEMICAL GROUP CO., LTD.	10.82x	1.08x	5.84x	2.85%	33.02B
PPG INDUSTRIES, INC.	16.23x	1.87x	10.87x	2.43%	26.4B
DOW INC.	17.72x	0.88x	6.11x	4.02%	25.21B
Average	37.44x	3.78x	14.40x	2.84%	70.92B
Weighted average by Cap.	36.89x	5.18x	16.85x	2.19%