Company Valuation: Modulex Construction Technologies Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 308.2 821.2 341.2 672.6 1,791 1,210
Change - 166.45% -58.46% 97.17% 166.26% -32.42%
Enterprise Value (EV) 1 431.1 1,038 565.7 725.9 1,960 1,348
Change - 140.75% -45.49% 28.32% 170.03% -31.24%
P/E -4.75x -10.2x -3.82x -9.44x 37x -8.2x
PBR 0.11x 0.31x 0.13x 0.24x 0.59x 0.39x
PEG - -0.4x -0.4x 0.2x -0x 0x
Capitalization / Revenue - - - 222,287,296x - -
EV / Revenue - - - - - -
EV / EBITDA -9.5x -19.1x -7.71x -10.6x -36x -11.3x
EV / EBIT -9.44x -18.9x -7.7x -10.6x -35.9x -9.07x
EV / FCF -17.8x -18.1x -13.3x -11.4x -6.55x -5.32x
FCF Yield -5.61% -5.52% -7.54% -8.8% -15.3% -18.8%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -1.28 -1.587 -1.76 -1.03 0.7 -2.134
Distribution rate - - - - - -
Net sales - - - 3.026 - -
EBITDA 1 -45.37 -54.46 -73.34 -68.58 -54.51 -119.2
EBIT 1 -45.68 -54.85 -73.49 -68.68 -54.65 -148.6
Net income 1 -64.73 -80.45 -90.3 -68.99 48.74 -148.3
Net Debt 1 122.9 216.6 224.5 53.24 169.1 137.4
Reference price 2 6.08 16.20 6.73 9.72 25.88 17.49
Nbr of stocks (in thousands) 50,691 50,691 50,691 69,202 69,202 69,202
Announcement Date 07/09/21 07/09/22 31/08/23 31/08/24 14/06/25 29/06/26
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 14M
59.91x2.7x25.86x0.06% 102B
13.78x1.15x6.31x4.24% 79.76B
36.54x4.61x25.02x0.18% 62.23B
26.62x2.05x20.16x1.15% 57.73B
54.38x4.65x29.24x1.54% 47.53B
31.14x0.76x12.65x1.99% 38.66B
24.95x1.71x15.75x0.18% 36.06B
25.88x0.53x8.38x2.28% 35.14B
4.76x0.3x5.83x5.99% 29.11B
Average 30.89x 2.05x 16.58x 1.96% 48.85B
Weighted average by Cap. 34.34x 2.28x 17.97x 1.71%

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. MODULEX Stock
  4. Valuation Modulex Construction Technologies Limited