MASTEK LIMITED

523704
End-of-day quote. End-of-day quote  - 05/18
2569.35INR +5.60%
Valuation
Fiscal Period: March 2021 2022
Capitalization1 30 79099 625
Enterprise Value (EV)1 30 79099 625
P/E ratio 14,9x32,0x
Yield 1,19%0,57%
Capitalization / Revenue 1,79x4,56x
EV / Revenue 1,79x4,56x
EV / EBITDA 8,45x21,5x
Price to Book 3,59x9,30x
Nbr of stocks (in thousands) 25 23330 018
Reference price (INR) 1 2203 319
Announcement Date 04/28/202104/20/2022
Previous period Next period
1 INR in Million
Estimates
Income Statement Evolution
Annual Income Statement Data
Fiscal Period: March 2021 2022
Net sales1 17 21921 838
EBITDA1 3 6454 625
Operating profit (EBIT)1 3 1954 196
Operating Margin 18,6%19,2%
Pre-Tax Profit (EBT)1 3 3934 480
Net income1 2 0942 951
Net margin 12,2%13,5%
EPS2 81,9104
Dividend per Share2 14,519,0
Announcement Date 04/28/202104/20/2022
Previous period Next period
1 INR in Million
2 INR
Estimates
Finances - Leverage
Fiscal Period: March 2021 2022
Net Debt --
Net Cash position --
Leverage (Debt / EBITDA) --
Free Cash Flow1 2 7542 367
ROE (Net Profit / Equities) 25,4%29,5%
Shareholders' equity1 8 24510 004
ROA (Net Profit / Asset) --
Assets1 --
Book Value Per Share2 340357
Cash Flow per Share --
Capex1 118365
Capex / Sales 0,68%1,67%
Announcement Date 04/28/202104/20/2022
Previous period Next period
1 INR in Million
2 INR
Estimates
Financial Ratios
Size 2022e 2023e
Capitalization 77 127 M INR -
Valuation 2022e 2023e
P/E ratio (Price / EPS) 27,3x 21,3x
Capitalization / Revenue 3,59x 2,88x
Yield (DPS / Price) 0,97% 0,94%
Price to book (Price / BVPS) 5,34x 4,58x
Profitability 2022e 2023e
Operating Margin (EBIT / Sales) 19,3% 18,8%
Operating Leverage (Delta EBIT / Delta Sales) 1,21x 0,85x
Net Margin (Net Profit / Revenue) 13,2% 13,9%
ROA (Net Profit / Asset) - -
ROE (Net Profit / Equities) 22,6% 29,7%
Rate of Dividend 26,6% 20,0%
Balance Sheet Analysis 2022e 2023e
CAPEX / Sales   1,60% 2,17%
Cash Flow / CA - -
Capital Intensity (Assets / Revenue) - -
Financial Leverage (Net Debt / EBITDA) - -
Price Earning Ratio
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS & Dividend