Valuation MFS Intercorp Limited

Stocks

Market Closed - Bombay S.E. 09:02:31 13/11/26 pm AEDT			5-day change	1st Jan Change
13.35 ^INR	+4.62%		+26.78%	-13.59%

18/09	MFS Intercorp Limited Announces Resignation of Sayali Patil as Company Secretary and Compliance Officer, Effective September 30, 2026	CI
14/08	MFS Intercorp Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	46.49	94.07	39.7	27.81	70.5	62.93
Change	-	102.33%	-57.79%	-29.96%	153.5%	-10.74%
Enterprise Value (EV) ¹	48.62	93.27	38.33	26.63	68.95	58.8
Change	-	91.82%	-58.9%	-30.52%	158.9%	-14.73%
P/E	-327x	18x	11.8x	-129x	-815x	-268x
PBR	15.3x	11.2x	3.41x	2.43x	6.2x	1.24x
PEG	-	-0x	-0.3x	1x	13.6x	-2x
Capitalization / Revenue	-	879,661x	1,787,117x	-	24,002,680x	16,081,599x
EV / Revenue	-	-	-	-	-	-
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	-342x	15.1x	8.53x	-137x	-873x	-250x
EV / FCF	913x	65.8x	-25x	-35.3x	174x	-1.6x
FCF Yield	0.11%	1.52%	-4%	-2.83%	0.57%	-62.4%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0329	1.21	0.7794	-0.05	-0.02	-0.0543
Distribution rate	-	-	-	-	-	-
Net sales	-	106.9	22.22	-	2.937	3.913
EBITDA	-	-	-	-	-0.064	-0.196
EBIT ¹	-0.1421	6.191	4.493	-0.195	-0.079	-0.235
Net income ¹	-0.1421	5.242	3.37	-0.195	-0.079	-0.235
Net Debt ¹	2.13	-0.801	-1.371	-1.176	-1.542	-4.129
Reference price ²	10.75	21.75	9.18	6.43	16.30	14.55
Nbr of stocks (in thousands)	4,325	4,325	4,325	4,325	4,325	4,325
Announcement Date	2/9/21	9/9/23	9/9/23	2/9/24	29/8/25	4/9/26

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MFS INTERCORP LIMITED	-	-	-	-	612K
CK HUTCHISON HOLDINGS LIMITED	6.88x	1.18x	6.4x	3.81%	33.56B
ULTA BEAUTY, INC.	22.82x	2.1x	13.99x	-.--%	28.25B
POP MART INTERNATIONAL GROUP LIMITED	17.91x	4.38x	10.62x	1.49%	23.78B
TRACTOR SUPPLY COMPANY	19.39x	1.29x	10.9x	2.65%	18.9B
AMER SPORTS, INC.	24.41x	2.15x	11.15x	-.--%	17.42B
DICK'S SPORTING GOODS, INC.	12.74x	0.64x	6.64x	3.32%	13.31B
PUIG BRANDS SA	18.29x	2.34x	11.29x	2.18%	12.68B
CHEWY, INC.	29.25x	0.62x	9.25x	-.--%	9.05B
SANRIO COMPANY, LTD.	20.93x	5.16x	12.76x	1.48%	8.42B
Average	19.18x	2.21x	10.33x	1.66%	17B
Weighted average by Cap.	17.75x	2.13x	10.19x	1.8%