Nifty
:
25763.35
Sensex
:
83978.49
41.25 (0.16%)
39.78 (0.05%)
Nifty
Sensex
:
:
25763.35
83978.49
41.25 (0.16%)
39.78 (0.05%)

Mastek Ltd.

IT - Software Services

Rating :
49/99

BSE: 523704 | NSE: MASTEK

NSE BSE
2173.00
03-Nov-2025
  • Open
  • High
  • Low
  • Previous Close
  •  2146.5
  •  2199
  •  2134.1
  •  2139.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  51001
  •  110607043.8
  •  3375
  •  1887

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,733.49
  • 18.43
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,733.32
  • 1.06%
  • 2.52

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 35.79%
  • 2.12%
  • 21.93%
  • FII
  • DII
  • Others
  • 11.24%
  • 7.03%
  • 21.89%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.69
  • 14.95
  • 10.46

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 42.28
  • 8.44
  • 3.50

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 39.22
  • 12.42
  • 8.66

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.46
  • 22.77
  • 21.88

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.60
  • 4.74
  • 3.73

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.36
  • 13.63
  • 13.73

Earnings Forecasts:

(Updated: 01-11-2025)
Description
2024
2025
2026
2027
Adj EPS
121.78
124.63
150.33
163.4
P/E Ratio
17.84
17.44
14.45
13.30
Revenue
3455.23
3822.63
4371.37
4713.48
EBITDA
546.45
600.84
701.32
780.68
Net Income
375.93
389.95
471.38
511.9
ROA
9.96
14.46
16.14
16.4
P/B Ratio
2.73
2.44
2.18
1.90
ROE
16.53
14.86
16.16
15.2
FCFF
345.52
341.79
408.12
458.83
FCFF Yield
5.43
5.38
6.42
7.22
Net Debt
-39
-387.6
-707.15
-1102.5
BVPS
795.85
892.27
995.28
1143.68

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Net Sales
940.37
867.39
8.41%
914.70
812.89
12.52%
905.42
779.73
16.12%
869.53
784.27
10.87%
Expenses
794.86
724.28
9.74%
777.38
688.95
12.84%
766.67
654.62
17.12%
728.88
650.74
12.01%
EBITDA
145.51
143.11
1.68%
137.32
123.94
10.80%
138.75
125.11
10.90%
140.65
133.53
5.33%
EBIDTM
15.47%
16.50%
15.01%
15.25%
15.32%
16.05%
16.18%
17.03%
Other Income
15.09
5.04
199.40%
10.56
4.19
152.03%
3.58
5.45
-34.31%
9.47
3.37
181.01%
Interest
8.63
11.14
-22.53%
8.76
9.44
-7.20%
9.62
9.22
4.34%
11.86
13.34
-11.09%
Depreciation
17.87
19.85
-9.97%
18.42
20.06
-8.18%
18.66
27.49
-32.12%
16.55
21.82
-24.15%
PBT
134.10
128.92
4.02%
120.70
98.63
22.38%
105.92
93.85
12.86%
125.69
101.74
23.54%
Tax
36.65
0.27
13,474.07%
28.65
27.13
5.60%
24.85
-0.56
-
30.98
24.00
29.08%
PAT
97.45
128.65
-24.25%
92.05
71.50
28.74%
81.07
94.41
-14.13%
94.71
77.74
21.83%
PATM
10.36%
14.83%
10.06%
8.80%
8.95%
12.11%
10.89%
9.91%
EPS
31.46
41.69
-24.54%
29.75
23.17
28.40%
26.20
29.85
-12.23%
30.67
24.57
24.83%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
3,630.02
3,455.23
3,054.79
2,563.39
2,183.84
1,721.86
1,071.48
1,033.21
817.21
560.16
526.93
Net Sales Growth
11.89%
13.11%
19.17%
17.38%
26.83%
60.70%
3.70%
26.43%
45.89%
6.31%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
3,630.02
3,455.23
3,054.79
2,563.39
2,183.84
1,721.86
1,071.48
1,033.21
817.21
560.16
526.93
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
3,067.79
2,913.84
2,546.12
2,107.54
1,721.33
1,360.83
916.12
901.67
717.55
511.60
511.01
Power & Fuel Cost
-
2.62
2.84
2.61
1.98
1.99
2.50
2.80
3.34
3.85
4.08
% Of Sales
-
0.08%
0.09%
0.10%
0.09%
0.12%
0.23%
0.27%
0.41%
0.69%
0.77%
Employee Cost
-
1,859.03
1,670.91
1,376.75
1,095.45
882.72
584.14
587.17
480.94
323.24
281.13
% Of Sales
-
53.80%
54.70%
53.71%
50.16%
51.27%
54.52%
56.83%
58.85%
57.70%
53.35%
Manufacturing Exp.
-
812.66
632.06
570.11
477.50
350.98
230.80
223.48
153.79
119.84
137.58
% Of Sales
-
23.52%
20.69%
22.24%
21.87%
20.38%
21.54%
21.63%
18.82%
21.39%
26.11%
General & Admin Exp.
-
158.98
156.44
103.15
89.06
78.18
79.62
72.06
64.91
50.13
64.51
% Of Sales
-
4.60%
5.12%
4.02%
4.08%
4.54%
7.43%
6.97%
7.94%
8.95%
12.24%
Selling & Distn. Exp.
-
9.04
9.53
9.54
5.79
3.17
3.63
6.62
4.68
3.11
1.59
% Of Sales
-
0.26%
0.31%
0.37%
0.27%
0.18%
0.34%
0.64%
0.57%
0.56%
0.30%
Miscellaneous Exp.
-
57.40
56.46
39.52
41.24
25.85
12.35
9.37
9.89
11.43
1.59
% Of Sales
-
1.66%
1.85%
1.54%
1.89%
1.50%
1.15%
0.91%
1.21%
2.04%
4.20%
EBITDA
562.23
541.39
508.67
455.85
462.51
361.03
155.36
131.54
99.66
48.56
15.92
EBITDA Margin
15.49%
15.67%
16.65%
17.78%
21.18%
20.97%
14.50%
12.73%
12.20%
8.67%
3.02%
Other Income
38.70
27.34
16.01
38.29
36.08
31.35
41.30
24.78
20.99
12.60
22.28
Interest
38.87
42.06
44.47
24.72
7.68
8.10
3.62
6.13
5.86
3.77
0.50
Depreciation
71.50
75.12
89.91
67.37
42.87
44.95
24.89
17.35
18.76
14.93
18.67
PBT
486.41
451.55
390.30
402.05
448.04
339.33
168.15
132.84
96.03
42.46
19.03
Tax
121.13
83.23
75.22
117.10
114.62
87.58
30.27
31.92
26.07
6.65
2.74
Tax Rate
24.90%
18.13%
19.48%
27.40%
25.58%
25.81%
21.01%
23.93%
27.15%
17.03%
16.62%
PAT
365.28
375.93
300.29
293.01
295.13
209.35
108.86
101.47
69.96
32.41
13.74
PAT before Minority Interest
365.28
375.93
310.97
310.27
333.42
251.75
113.81
101.47
69.96
32.41
13.74
Minority Interest
0.00
0.00
-10.68
-17.26
-38.29
-42.40
-4.95
0.00
0.00
0.00
0.00
PAT Margin
10.06%
10.88%
9.83%
11.43%
13.51%
12.16%
10.16%
9.82%
8.56%
5.79%
2.61%
PAT Growth
-1.89%
25.19%
2.48%
-0.72%
40.97%
92.31%
7.28%
45.04%
115.86%
135.88%
 
EPS
117.83
121.27
96.87
94.52
95.20
67.53
35.12
32.73
22.57
10.45
4.43

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
2,462.34
2,087.41
1,683.41
1,071.36
858.54
790.46
716.40
549.28
469.06
319.33
Share Capital
15.47
15.42
15.26
15.01
12.62
12.14
11.99
11.85
11.69
11.50
Total Reserves
2,422.12
2,049.89
1,652.91
1,030.32
819.48
757.45
686.23
527.14
449.35
307.08
Non-Current Liabilities
306.46
399.68
526.03
343.95
470.20
459.16
64.96
48.39
103.34
-8.37
Secured Loans
379.23
313.30
269.04
120.80
190.24
240.85
69.21
49.61
65.23
0.18
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
51.76
40.08
33.57
27.20
23.67
15.88
11.66
6.64
9.67
4.93
Current Liabilities
938.45
1,090.44
735.51
852.02
731.78
477.97
168.83
189.27
122.57
102.53
Trade Payables
255.99
220.41
182.94
187.18
30.69
105.39
9.48
18.89
19.89
9.50
Other Current Liabilities
602.59
807.99
457.41
574.79
635.08
264.80
141.15
152.88
95.24
87.53
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
74.80
0.00
3.91
0.02
0.00
Short Term Provisions
79.87
62.04
95.16
90.05
66.01
32.98
18.20
13.59
7.42
5.51
Total Liabilities
3,707.25
3,577.53
3,036.05
2,417.67
2,242.55
1,864.64
950.19
786.94
694.97
413.49
Net Block
1,817.91
1,949.93
1,740.25
836.89
802.30
851.89
167.39
178.86
179.78
65.74
Gross Block
2,257.99
2,313.37
2,055.92
1,085.53
1,012.11
1,060.49
344.18
347.07
357.65
227.87
Accumulated Depreciation
426.64
363.44
315.67
248.64
209.81
208.60
176.79
168.21
177.87
162.12
Non Current Assets
1,881.40
2,033.56
1,795.85
902.54
877.18
1,000.12
465.79
358.57
375.00
136.86
Capital Work in Progress
1.98
0.94
6.66
4.35
1.54
1.67
1.41
2.08
0.22
0.14
Non Current Investment
17.37
16.55
12.94
10.77
45.69
126.67
282.20
166.37
168.82
18.77
Long Term Loans & Adv.
38.76
48.29
26.09
35.43
4.11
15.53
13.30
11.26
23.34
49.62
Other Non Current Assets
5.38
17.85
9.91
10.96
23.54
4.36
1.49
0.00
2.84
2.59
Current Assets
1,825.85
1,543.97
1,240.20
1,515.13
1,365.37
864.52
484.40
428.37
319.97
276.63
Current Investments
160.66
77.26
55.77
14.88
192.91
153.76
113.96
117.70
105.02
31.14
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
737.61
561.31
506.63
435.57
374.88
315.72
208.49
174.02
85.09
97.13
Cash & Bank
461.47
382.61
208.48
766.93
608.12
220.97
93.39
88.02
47.97
88.71
Other Current Assets
466.11
98.48
58.96
57.69
189.46
174.07
68.56
48.63
81.89
59.65
Short Term Loans & Adv.
336.79
424.31
410.36
240.06
140.58
8.98
4.25
3.82
2.02
3.63
Net Current Assets
887.40
453.53
504.69
663.11
633.59
386.55
315.57
239.10
197.40
174.10
Total Assets
3,707.25
3,577.53
3,036.05
2,417.67
2,242.55
1,864.64
950.19
786.94
694.97
413.49

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
395.14
420.37
107.67
273.49
287.14
184.47
75.07
64.88
42.85
31.50
PBT
459.16
386.19
402.05
448.04
251.75
113.81
101.47
69.96
32.41
19.03
Adjustment
121.41
159.50
103.99
41.13
135.89
81.27
54.86
48.96
20.92
12.90
Changes in Working Capital
-63.38
-18.38
-262.29
-106.64
-52.56
36.48
-50.68
-44.79
-6.78
7.23
Cash after chg. in Working capital
517.19
527.31
243.75
382.53
335.08
231.56
105.65
74.13
46.55
39.17
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-122.05
-106.94
-136.08
-109.04
-47.94
-47.09
-30.58
-9.25
-3.70
-4.62
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-3.05
Cash From Investing Activity
-275.35
-256.49
-737.64
-20.15
198.03
-268.65
-53.30
-24.47
-119.01
15.60
Net Fixed Assets
8.02
-11.78
-11.00
-13.25
27.96
13.06
-3.58
15.22
-10.18
75.80
Net Investments
-17.65
-106.81
-183.05
-3.06
-309.03
-23.32
-24.17
-12.67
-85.76
170.18
Others
-265.72
-137.90
-543.59
-3.84
479.10
-258.39
-25.55
-27.02
-23.07
-230.38
Cash from Financing Activity
-56.85
1.83
92.57
-128.50
-117.64
204.96
-16.15
-6.83
64.59
-4.42
Net Cash Inflow / Outflow
62.94
165.71
-537.40
124.84
367.53
120.78
5.62
33.58
-11.57
42.68
Opening Cash & Equivalents
381.12
207.64
726.58
607.61
220.33
92.95
87.73
47.72
67.23
124.12
Closing Cash & Equivalent
460.76
381.12
207.64
726.58
607.61
220.33
92.95
87.73
47.72
67.37

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
787.84
669.69
546.58
348.21
329.68
316.96
291.17
227.42
197.19
138.53
ROA
10.32%
9.40%
11.38%
14.31%
12.26%
8.09%
11.68%
9.44%
5.85%
2.25%
ROE
16.70%
16.66%
22.87%
35.52%
31.44%
15.51%
16.40%
13.99%
8.31%
3.01%
ROCE
17.93%
18.61%
27.26%
38.29%
30.98%
15.46%
19.86%
17.66%
10.03%
3.60%
Fixed Asset Turnover
1.51
1.40
1.63
2.08
1.66
1.53
2.99
2.32
1.91
1.38
Receivable days
68.61
63.80
67.08
67.73
73.20
89.29
67.56
57.86
59.37
79.87
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
0.00
24.72
6.16
10.66
11.51
9.05
Cash Conversion Cycle
68.61
63.80
67.08
67.73
73.20
64.56
61.40
47.20
47.86
70.82
Total Debt/Equity
0.23
0.24
0.22
0.18
0.31
0.43
0.10
0.13
0.14
0.00
Interest Cover
11.92
9.68
18.29
59.34
42.89
40.80
22.76
17.39
11.36
33.77

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Mastek, KarbonWise enter into strategic partnership
    31st Oct 2025, 16:15 PM

    The company will leverage KarbonWise’s AI-driven platform and advisory services to translate sustainability commitments into verifiable action

    Read More
  • Mastek - Quarterly Results
    17th Oct 2025, 00:00 AM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.