Valuation Modipon Limited

Stocks

Market Closed - Bombay S.E. 13:02:21 28/08/2026 +03			5-day change	1st Jan Change
39.35 ^INR	+4.99%		+15.74%	+3.55%

08-14	Modipon Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
05-29	Modipon Limited Announces Redesignation of Vineet Kumar Thareja from Compliance Officer and Company Secretary to Chief Compliance Officer and Company Secretary, Effective May 29, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	178.9	208.4	532.5	372.8	471.6	497.5
Change	-	16.5%	155.56%	-30%	26.52%	5.47%
Enterprise Value (EV) ¹	608	645	975	818.3	919.2	947.9
Change	-	6.1%	51.15%	-16.07%	12.33%	3.12%
P/E	-21.2x	36x	80.7x	-60.8x	-80.8x	-75.2x
PBR	-0.2x	-0.23x	-0.59x	-0.41x	-0.52x	-0.54x
PEG	-	-0x	5.8x	0x	16.66x	-5.6x
Capitalization / Revenue	-	-	-	-	-	-
EV / Revenue	-	-	-	-	-	-
EV / EBITDA	-87.2x	-88.8x	-149x	-146x	-	-
EV / EBIT	-86.5x	-88.5x	-149x	-146x	-171x	-164x
EV / FCF	-33.2x	-34.4x	-58.1x	-1,008x	6,428x	-1,333x
FCF Yield	-3.01%	-2.91%	-1.72%	-0.1%	0.02%	-0.08%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.7301	0.5	0.57	-0.53	-0.5043	-0.5715
Distribution rate	-	-	-	-	-	-
Net sales	-	-	-	-	-	-
EBITDA ¹	-6.975	-7.267	-6.539	-5.597	-	-
EBIT ¹	-7.032	-7.29	-6.562	-5.62	-5.38	-5.779
Net income ¹	-8.452	5.819	6.615	-6.091	-5.838	-6.616
Net Debt ¹	429.1	436.7	442.4	445.5	447.6	450.5
Reference price ²	15.45	18.00	46.00	32.20	40.74	42.97
Nbr of stocks (in thousands)	11,577	11,577	11,577	11,577	11,577	11,577
Announcement Date	12/7/20 A	9/4/21 A	9/5/22 A	9/4/23 A	8/30/24 A	8/4/25 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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MODIPON LIMITED	-	-	-	-	4.54M
CBRE GROUP, INC.	24.6x	1x	12x	-.--%	42.63B
KE HOLDINGS INC.	19.72x	0.92x	7.72x	2.33%	20.26B
JONES LANG LASALLE INCORPORATED	15.77x	0.63x	10.43x	-.--%	17.43B
CHINA RESOURCES MIXC LIFESTYLE SERVICES LIMITED	17.91x	3.62x	11.62x	5.56%	11.75B
CAPITALAND INVESTMENT LIMITED	21.24x	8.84x	17.71x	4.49%	10.53B
ZILLOW GROUP, INC.	67.53x	2.6x	10.29x	-.--%	8.01B
FIRSTSERVICE CORPORATION	37.33x	1.33x	12.95x	0.87%	6.19B
COLLIERS INTERNATIONAL GROUP INC.	38.66x	1.16x	8.86x	0.3%	5.26B
MAKKAH CONSTRUCTION AND DEVELOPMENT COMPANY	31.97x	12.61x	-	1.81%	4.41B
Average	30.53x	3.63x	11.45x	1.71%	12.65B
Weighted average by Cap.	25.88x	2.36x	11.32x	1.38%