Valuation Master Trust Limited

Stocks

End-of-day quote Bombay S.E. 22/10/2026			5-day change	1st Jan Change
75.05 ^INR	-1.56%		-7.93%	-36.83%

10-13	Master Trust Acquires 100% Stake in Future Colonizers & Construction	MT
10-12	Master Trust Limited acquried Future Colonizers & Construction Limited for INR 5 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	1,031	2,814	2,614	15,653	14,112	6,336
Change	-	172.89%	-7.11%	498.88%	-9.84%	-55.1%
Enterprise Value (EV) ¹	-3,780	3,715	4,010	17,430	16,244	7,739
Change	-	198.26%	7.95%	334.68%	-6.8%	-52.36%
P/E	3x	5.1x	3.97x	14.7x	11.2x	5.34x
PBR	0.4x	0.94x	0.72x	3.1x	2.21x	0.85x
PEG	-	0.1x	0.2x	0.2x	0.8x	-0.92x
Capitalization / Revenue	0.5x	0.95x	0.84x	3.48x	2.67x	1.21x
EV / Revenue	-1.83x	1.25x	1.29x	3.88x	3.07x	1.48x
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	3.16	5.072	6.058	9.786	11.21	10.56
Distribution rate	-	-	-	-	-	-
Net sales ¹	2,063	2,976	3,101	4,491	5,287	5,233
EBITDA	-	-	-	-	-	-
EBIT	-	-	-	-	-	-
Net income ¹	343.7	551.8	658.9	1,081	1,312	1,260
Net Debt ¹	-4,812	900.8	1,396	1,777	2,132	1,402
Reference price ²	9.48	25.87	24.03	143.91	125.70	56.44
Nbr of stocks (in thousands)	108,766	108,766	108,766	108,766	112,266	112,266
Announcement Date	9/2/21 A	9/3/22 A	9/4/23 A	9/3/24 A	9/3/25 A	9/4/26 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 TRUST LIMITED	-	-	-	-	99.39M
MORGAN STANLEY	14.58x	6.41x	-	2.3%	293B
THE GOLDMAN SACHS GROUP, INC.	12.72x	10.03x	-	2.13%	274B
CITIGROUP INC.	10.87x	-	-	2.04%	205B
CHARLES SCHWAB	14.84x	5.35x	8.86x	1.4%	158B
BANCO BTG PACTUAL S.A.	15.54x	10.46x	16.94x	2.17%	77.16B
CITIC SECURITIES COMPANY LIMITED	9.31x	1.17x	-	3.78%	54.91B
EAST MONEY INFORMATION CO.,LTD.	18.49x	10.38x	11.68x	0.67%	42.42B
GUOTAI HAITONG SECURITIES CO., LTD.	8.49x	3.92x	-	3.91%	39.49B
INTERACTIVE BROKERS GROUP, INC.	31.36x	4.4x	5.56x	0.49%	38.66B
Average	15.13x	6.51x	10.76x	2.1%	118.28B
Weighted average by Cap.	13.84x	7.27x	10.80x	2.09%