Company Valuation: Maha Rashtra Apex Corporation Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 928 1,317 1,255 1,860 1,466 701.8
Change - 41.91% -4.71% 48.23% -21.21% -52.12%
Enterprise Value (EV) 1 1,150 1,524 1,394 2,032 1,609 846.9
Change - 32.58% -8.54% 45.77% -20.79% -47.38%
P/E 2.75x 98.4x -3x 0.54x 0.44x -10.2x
PBR 0.62x 0.88x 1.11x 0.4x 0.31x 0.15x
PEG - -1x 0x -0x -0.14x 0x
Capitalization / Revenue 11.1x 16.4x 14.4x 19.6x 19.5x 16x
EV / Revenue 13.7x 19x 16x 21.5x 21.4x 19.3x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 23.93 0.95 -29.72 245.8 238.2 -4.873
Distribution rate - - - - - -
Net sales 1 83.66 80.18 87.02 94.69 75.2 43.85
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 337.2 13.42 -418.8 3,464 3,357 -68.67
Net Debt 1 221.6 207.2 139.1 171.9 143.9 145.1
Reference price 2 65.85 93.45 89.05 132.00 104.00 49.80
Nbr of stocks (in thousands) 14,092 14,092 14,092 14,092 14,092 14,092
Announcement Date 17/9/21 7/9/22 5/9/23 4/9/24 2/9/25 1/8/26
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 14.37M
26.67x17.33x - 0.65% 71.86B
34.9x4.67x15.87x-.--% 38.96B
26.38x5.22x25.88x0.07% 33.88B
18.96x12.64x24.54x1.05% 27.9B
8.32x1.95x3.67x1.64% 25.44B
30.23x4.37x13.15x-.--% 23.4B
24.22x19.15x45.19x0.15% 17.16B
22.63x22.58x - 0.23% 16.26B
Average 24.04x 10.99x 21.38x 0.47% 28.32B
Weighted average by Cap. 25.12x 11.00x 20.13x 0.5%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. MAHAPEXLTD Stock
  4. Valuation Maha Rashtra Apex Corporation Limited