Company Valuation: MIC Electronics Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 24.78 35.79 922.3 2,624 8,747 12,776
Change - 44.44% 2,476.92% 184.52% 233.33% 46.06%
Enterprise Value (EV) 1 1,186 363.3 999.7 2,786 8,855 13,189
Change - -69.37% 175.21% 178.68% 217.83% 48.94%
P/E -0.1x -0.65x 129x 1,185x 14.2x 133x
PBR -0.02x 0.71x 5.91x 4.16x 7.17x 5.74x
PEG - 0x -1x -12.8x 0x -1.6x
Capitalization / Revenue 1.33x 3.28x 2.05x 11.5x 16x 13.5x
EV / Revenue 63.8x 33.3x 2.22x 12.2x 16.2x 13.9x
EV / EBITDA -8.79x -34.3x 14.2x 180x 70.9x 72.2x
EV / EBIT -5.65x -4.61x 24x -350x 80.8x 79.2x
EV / FCF 10.3x -0.55x -2.48x -28.9x -49.8x -15.4x
FCF Yield 9.74% -182% -40.3% -3.46% -2.01% -6.51%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -4.36 -1 0.13 0.009999 2.79 0.4
Distribution rate - - - - - -
Net sales 1 18.58 10.9 449.5 229.1 545.7 947.6
EBITDA 1 -135 -10.6 70.41 15.44 124.9 182.6
EBIT 1 -210.1 -78.76 41.63 -7.967 109.5 166.6
Net income 1 -239.5 -54.16 29.63 2.436 618.4 98.31
Net Debt 1 1,161 327.5 77.4 161.9 107.6 412.6
Reference price 2 0.45 0.65 16.75 11.85 39.50 53.01
Nbr of stocks (in thousands) 55,064 55,064 55,064 221,446 221,446 241,012
Announcement Date 9/12/20 30/11/21 23/7/22 25/7/23 12/6/24 5/9/25
1INR in Million2INR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 91.7M
23.82x13.42x19.8x0.34% 5,450B
22.36x10.96x14.86x1.13% 1,954B
43.58x17.84x26.26x0.67% 1,867B
13.94x8.48x10.25x0.05% 1,143B
4.68x2.91x3.5x0.23% 848B
88.48x16.02x60.19x-.--% 826B
-44.86x8.99x25.01x-.--% 544B
215.1x47.23x96.22x-.--% 290B
33.28x12.06x22.37x2.03% 258B
Average 44.49x 15.32x 30.94x 0.49% 1,318B
Weighted average by Cap. 29.93x 13.27x 22.58x 0.46%

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. MICEL Stock
  4. Valuation MIC Electronics Limited