Company Valuation: Mangalam Organics Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 4,436 7,704 2,846 2,336 3,047 3,077
Change - 73.69% -63.06% -17.94% 30.45% 1%
Enterprise Value (EV) 1 4,336 9,810 4,738 4,050 5,791 6,644
Change - 126.27% -51.7% -14.51% 42.98% 14.73%
P/E 5.23x 14.3x -10.5x 53x 24.2x 11.9x
PBR 1.76x 2.53x 1.03x 0.83x 1.04x 0.97x
PEG - -0.4x 0x -0x 0x 0x
Capitalization / Revenue 1.31x 1.57x 0.58x 0.47x 0.57x 0.49x
EV / Revenue 1.28x 2x 0.96x 0.82x 1.09x 1.07x
EV / EBITDA 3.38x 10.6x -294x 10.5x 9.88x 7.71x
EV / EBIT 3.78x 12.7x -24.7x 21.5x 15.3x 11x
EV / FCF 30.6x -4.48x 12.3x 32.7x -5.45x -6.87x
FCF Yield 3.27% -22.3% 8.1% 3.06% -18.3% -14.6%
Dividend per Share 2 1.5 1.5 - - - -
Rate of return 0.29% 0.17% - - - -
EPS 2 99.1 62.75 -31.79 5.145 14.71 30.07
Distribution rate 1.51% 2.39% - - - -
Net sales 1 3,382 4,917 4,928 4,935 5,300 6,226
EBITDA 1 1,281 921.2 -16.13 386.8 585.9 861.4
EBIT 1 1,146 771 -191.6 188.4 377.7 602.5
Net income 1 848.8 537.4 -272.2 44.06 126 257.6
Net Debt 1 -100 2,106 1,892 1,715 2,744 3,567
Reference price 2 517.90 899.55 332.30 272.70 355.75 359.30
Nbr of stocks (in thousands) 8,564 8,564 8,564 8,564 8,564 8,564
Announcement Date 03/09/21 02/09/22 01/09/23 21/08/24 25/08/25 29/08/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 41.33M
19.02x3.36x9.52x2.08% 69.18B
12.37x0.94x7.82x4.35% 52.04B
55.83x8.95x38.11x0.98% 16.64B
12.53x0.84x5.88x2.9% 13.54B
12.03x0.73x4.82x2.85% 10.08B
15.92x0.72x7.8x3.1% 10.18B
37.34x1.7x8.98x2.03% 9.41B
4.8x0.68x2.9x4.48% 9.3B
30.85x4.23x18.09x0.37% 7.68B
Average 22.30x 2.46x 11.55x 2.57% 19.81B
Weighted average by Cap. 20.07x 2.58x 10.89x 2.78%

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. MANORG Stock
  4. Valuation Mangalam Organics Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!