|
End-of-day quote
Johannesburg S.E.
28/10/2026
|
5-day change | 1st Jan Change | ||
| 14.26 ZAR | -4.55% |
|
-3.97% | -10.88% |
| 09-22 | Master Drilling Group Limited Announces Board and Committee Changes | CI |
| 08-25 | Master Drilling Group Limited, H1 2026 Earnings Call, Aug 25, 2026 |
Company Valuation: Master Drilling Group Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 77.42 | 108.8 | 128.9 | 112.6 | 108.4 | 145.5 |
| Change | - | 40.54% | 18.49% | -12.64% | -3.8% | 34.26% |
| Enterprise Value (EV) 1 | 99.44 | 123.4 | 154.2 | 137.6 | 129.7 | 176.6 |
| Change | - | 24.13% | 24.89% | -10.75% | -5.71% | 36.13% |
| P/E | 23.3x | 5.45x | 6x | 5.47x | 6.26x | 4.78x |
| PBR | 0.47x | 0.62x | 0.76x | 0.61x | 0.58x | 0.66x |
| PEG | - | 0x | 0.79x | -1.26x | -0.4x | 0.1x |
| Capitalization / Revenue | 0.63x | 0.63x | 0.57x | 0.46x | 0.4x | 0.5x |
| EV / Revenue | 0.81x | 0.72x | 0.68x | 0.57x | 0.48x | 0.6x |
| EV / EBITDA | 5.02x | 3.21x | 3.11x | 2.98x | 2.28x | 3.54x |
| EV / EBIT | 8.95x | 4.44x | 4.39x | 4.23x | 2.99x | 4.94x |
| EV / FCF | 7.33x | 17.2x | -107x | 103x | 5x | -53.7x |
| FCF Yield | 13.6% | 5.82% | -0.93% | 0.97% | 20% | -1.86% |
| Dividend per Share 2 | - | 0.0204 | 0.0279 | 0.0287 | 0.0344 | - |
| Rate of return | - | 2.83% | 3.28% | 3.86% | 4.78% | - |
| EPS 2 | 0.022 | 0.132 | 0.142 | 0.1358 | 0.115 | 0.202 |
| Distribution rate | - | 15.4% | 19.7% | 21.1% | 29.9% | - |
| Net sales 1 | 123.1 | 171.8 | 226.4 | 242.8 | 270.8 | 292 |
| EBITDA 1 | 19.82 | 38.5 | 49.64 | 46.21 | 56.83 | 49.86 |
| EBIT 1 | 11.12 | 27.77 | 35.1 | 32.5 | 43.36 | 35.75 |
| Net income 1 | 3.336 | 20.03 | 21.53 | 20.58 | 17.42 | 30.48 |
| Net Debt 1 | 22.02 | 14.64 | 25.24 | 24.96 | 21.38 | 31.13 |
| Reference price 2 | 0.5118 | 0.7193 | 0.8517 | 0.7435 | 0.7197 | 0.9663 |
| Nbr of stocks (in thousands) | 151,263 | 151,263 | 151,363 | 151,478 | 150,543 | 150,537 |
| Announcement Date | 22/03/21 | 20/04/22 | 27/04/23 | 29/02/24 | 25/03/25 | 31/03/26 |
1USD in Million2USD
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 129M | |
| 21.33x | 3.3x | 12.8x | 2.05% | 45.71B | |
| 11.01x | - | - | 1.6% | 5.6B | |
| 15.04x | 2.28x | 10x | 1.71% | 4.74B | |
| 19.44x | - | - | - | 3.62B | |
| 10.5x | 0.88x | 6.93x | 5.26% | 3.23B | |
| 7.81x | - | - | - | 3.1B | |
| 12.6x | - | - | - | 1.69B | |
| 13.21x | 1.62x | 8x | - | 1.48B | |
| Average | 13.87x | 2.02x | 9.43x | 2.66% | 7.7B | |
| Weighted average by Cap. | 18.47x | 3.02x | 12.08x | 2.15% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- MDI Stock
- Valuation Master Drilling Group Limited
Select your edition
All financial news and data tailored to specific country editions
