Stock MASTEK MASTEK LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Mastek Limited

Equities

MASTEK

INE759A01021

IT Services & Consulting

Market Closed - NSE India S.E.
Other stock markets
 07:43:48 2024-04-26 am EDT 		5-day change 1st Jan Change
2,777 INR +1.50% Intraday chart for Mastek Limited +2.87% -1.44%
Apr. 26 Mastek Limited Reports Earnings Results for the Fourth Quarter Ended March 31, 2024 CI
Apr. 26 Mastek Limited Reports Earnings Results for the Full Year Ended March 31, 2024 CI

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 10,631 4,609 30,775 99,714 47,039 85,659 - -
Enterprise Value (EV) 1 10,631 4,609 30,775 99,714 48,988 84,830 82,332 79,199
P/E ratio 11 x 4.42 x 14.9 x 32 x 16.1 x 30.1 x 23 x 18.4 x
Yield 1.92% 4.22% 1.19% 0.57% 1.23% 0.93% 1.15% 1.38%
Capitalization / Revenue 1 x 0.43 x 1.79 x 4.57 x 1.84 x 2.81 x 2.44 x 2.11 x
EV / Revenue 1 x 0.43 x 1.79 x 4.57 x 1.91 x 2.78 x 2.34 x 1.95 x
EV / EBITDA 8.08 x 2.97 x 8.44 x 21.6 x 10.7 x 16.3 x 13.1 x 10.4 x
EV / FCF 17.7 x 2.75 x 11.2 x 42.1 x 64.8 x 29.7 x 24.2 x 20.4 x
FCF Yield 5.67% 36.4% 8.95% 2.37% 1.54% 3.37% 4.13% 4.89%
Price to Book 1.48 x 0.58 x 3.58 x 9.31 x 2.79 x 4.52 x 3.91 x 3.33 x
Nbr of stocks (in thousands) 23,973 24,289 25,233 30,018 30,525 30,844 - -
Reference price 2 443.4 189.8 1,220 3,322 1,541 2,777 2,777 2,777
Announcement Date 4/16/19 6/14/20 4/28/21 4/20/22 4/19/23 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 10,580 10,715 17,219 21,838 25,634 30,519 35,112 40,673
EBITDA 1 1,315 1,554 3,645 4,625 4,558 5,200 6,302 7,612
EBIT 1 - 1,305 3,195 4,196 3,885 4,386 5,502 6,678
Operating Margin - 12.18% 18.56% 19.22% 15.15% 14.37% 15.67% 16.42%
Earnings before Tax (EBT) 1 1,334 1,441 3,393 4,480 4,274 3,968 5,163 6,459
Net income 1 1,015 1,089 2,094 2,951 2,930 2,866 3,745 4,691
Net margin 9.59% 10.16% 12.16% 13.51% 11.43% 9.39% 10.66% 11.53%
EPS 2 40.32 42.93 81.88 103.8 95.53 92.27 120.6 151.1
Free Cash Flow 1 602.3 1,678 2,754 2,367 755.7 2,856 3,402 3,876
FCF margin 5.69% 15.67% 15.99% 10.84% 2.95% 9.36% 9.69% 9.53%
FCF Conversion (EBITDA) 45.8% 108.04% 75.56% 51.18% 16.58% 54.92% 53.97% 50.92%
FCF Conversion (Net income) 59.36% 154.19% 131.55% 80.2% 25.79% 99.65% 90.84% 82.64%
Dividend per Share 2 8.500 8.000 14.50 19.00 19.00 25.80 31.93 38.37
Announcement Date 4/16/19 6/14/20 4/28/21 4/20/22 4/19/23 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 4,428 4,832 5,165 5,339 5,519 5,702 6,253 6,587 7,092 7,252 7,479 7,840 7,956
EBITDA 1 1,039 1,059 1,128 1,128 1,162 1,092 1,074 1,137 1,255 1,270 1,194 1,232 1,374
EBIT 1 921.6 957.3 1,030 1,024 1,057 981.3 903.1 941.2 1,059 1,073 973 1,012 1,152
Operating Margin 20.81% 19.81% 19.95% 19.18% 19.15% 17.21% 14.44% 14.29% 14.94% 14.79% 13.01% 12.91% 14.48%
Earnings before Tax (EBT) 1 943.1 - 1,060 1,082 1,098 1,219 1,173 - - 1,003 - 1,021 1,050
Net income 1 574.2 - 693 722.9 736.4 771.6 791 641.8 725.7 700.9 661 685.2 787.7
Net margin 12.97% - 13.42% 13.54% 13.34% 13.53% 12.65% 9.74% 10.23% 9.66% 8.84% 8.74% 9.9%
EPS - - - - - - - 20.95 23.48 - 21.40 20.94 25.19
Dividend per Share - - - - - - - - - - - - -
Announcement Date 2/2/21 4/28/21 7/19/21 10/19/21 1/20/22 7/20/22 10/20/22 1/17/23 4/19/23 7/19/23 - - -
1INR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - 1,949 - - -
Net Cash position 1 - - - - - 829 3,327 6,460
Leverage (Debt/EBITDA) - - - - 0.4276 x - - -
Free Cash Flow 1 602 1,679 2,754 2,367 756 2,856 3,402 3,877
ROE (net income / shareholders' equity) 16% 14.4% 25.4% 29.5% 21.3% 15.9% 18.4% 19.8%
ROA (Net income/ Total Assets) - - - - 13.7% 13.6% 16.4% 18.9%
Assets 1 - - - - 21,382 21,006 22,858 24,777
Book Value Per Share 2 299.0 328.0 340.0 357.0 552.0 614.0 710.0 835.0
Cash Flow per Share 2 - - - - 34.90 127.0 161.0 196.0
Capex 1 148 157 118 365 315 582 703 1,013
Capex / Sales 1.4% 1.46% 0.68% 1.67% 1.23% 1.91% 2% 2.49%
Announcement Date 4/16/19 6/14/20 4/28/21 4/20/22 4/19/23 - - -
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Mastek Limited

Trading Rating
Investor Rating
ESG Refinitiv
A-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
2,777 INR
Average target price
3,225 INR
Spread / Average Target
+16.13%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other IT Services & Consulting

1st Jan change Capi.
MASTEK LIMITED Stock Mastek Limited
-1.44% 1.03B
ACCENTURE PLC Stock Accenture plc
-12.23% 194B
TATA CONSULTANCY SERVICES LTD. Stock Tata Consultancy Services Ltd.
+0.74% 166B
IBM Stock IBM
+2.19% 153B
AUTOMATIC DATA PROCESSING, INC. Stock Automatic Data Processing, Inc.
+4.34% 99.85B
RELX PLC Stock RELX PLC
+7.04% 77.56B
CROWDSTRIKE HOLDINGS, INC. Stock CrowdStrike Holdings, Inc.
+19.09% 73.55B
INFOSYS LIMITED Stock Infosys Limited
-7.30% 71B
SNOWFLAKE INC. Stock Snowflake Inc.
-20.54% 52.81B
HCL TECHNOLOGIES LIMITED Stock HCL Technologies Limited
+0.53% 47.86B
Other IT Services & Consulting
  1. Stock Market
  2. Equities
  3. MASTEK Stock
  4. Financials Mastek Limited