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	0.00%		-4.42%	+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	-	-	-	-	15.79M
LINDE PLC	30.59x	6.97x	17.89x	1.27%	232B
AIR LIQUIDE	28.74x	4.42x	14.26x	2.05%	126B
NAN YA PLASTICS CORPORATION	20.16x	7.18x	31.88x	3.67%	75.92B
THE SHERWIN-WILLIAMS COMPANY	29.64x	3.58x	18.53x	0.98%	79.28B
AIR PRODUCTS & CHEMICALS, INC.	92.56x	6.79x	15.81x	2.32%	69.42B
SABIC	88.37x	1.31x	9.14x	5.88%	37.63B
WANHUA CHEMICAL GROUP CO., LTD.	10.96x	1.08x	5.87x	2.83%	33.17B
PPG INDUSTRIES, INC.	16.3x	1.88x	10.91x	2.43%	26.51B
DOW INC.	17.16x	0.86x	5.98x	4.15%	24.43B
Average	37.17x	3.78x	14.47x	2.84%	70.44B
Weighted average by Cap.	36.30x	5.15x	16.91x	2.2%