Nifty
:
24500.90
Sensex
:
80080.57
-211.15 (-0.85%)
-705.97 (-0.87%)
Nifty
Sensex
:
:
24500.90
80080.57
-211.15 (-0.85%)
-705.97 (-0.87%)

Mastek Ltd.

IT - Software Services

Rating :
51/99

BSE: 523704 | NSE: MASTEK

NSE BSE
2527.00
26-Aug-2025
  • Open
  • High
  • Low
  • Previous Close
  •  2603
  •  2612.4
  •  2515
  •  2601.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  50592
  •  129372433
  •  3375
  •  1887

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,825.14
  • 19.74
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,918.84
  • 0.91%
  • 3.06

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 35.95%
  • 2.09%
  • 21.76%
  • FII
  • DII
  • Others
  • 11.05%
  • 6.12%
  • 23.03%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.67
  • 23.31
  • 11.84

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.02
  • 26.77
  • 1.92

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 32.70
  • 22.50
  • 0.58

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.32
  • 22.77
  • 21.82

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.59
  • 4.73
  • 3.85

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.31
  • 13.49
  • 13.55

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
98.01
121.78
125.8
151.3
P/E Ratio
25.78
20.75
20.09
16.70
Revenue
3055
3455
3889
4365
EBITDA
509
546
623
724
Net Income
300
376
394
479
ROA
8.8
10
P/B Ratio
9.30
3.18
2.84
ROE
15.93
16.53
15.2
15.92
FCFF
362
346
323
406
FCFF Yield
5.23
5
4.67
5.87
Net Debt
60
-39
-388
-754
BVPS
271.86
795.84
890.86

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
914.70
812.89
12.52%
905.42
779.73
16.12%
869.53
784.27
10.87%
867.39
765.54
13.30%
Expenses
777.38
688.95
12.84%
766.67
654.62
17.12%
728.88
650.74
12.01%
724.28
642.50
12.73%
EBITDA
137.32
123.94
10.80%
138.75
125.11
10.90%
140.65
133.53
5.33%
143.11
123.04
16.31%
EBIDTM
15.01%
15.25%
15.32%
16.05%
16.18%
17.03%
16.50%
16.07%
Other Income
10.56
4.19
152.03%
3.58
5.45
-34.31%
9.47
3.37
181.01%
5.04
4.83
4.35%
Interest
8.76
9.44
-7.20%
9.62
9.22
4.34%
11.86
13.34
-11.09%
11.14
12.60
-11.59%
Depreciation
18.42
20.06
-8.18%
18.66
27.49
-32.12%
16.55
21.82
-24.15%
19.85
20.90
-5.02%
PBT
120.70
98.63
22.38%
105.92
93.85
12.86%
125.69
101.74
23.54%
128.92
90.26
42.83%
Tax
28.65
27.13
5.60%
24.85
-0.56
-
30.98
24.00
29.08%
0.27
24.97
-98.92%
PAT
92.05
71.50
28.74%
81.07
94.41
-14.13%
94.71
77.74
21.83%
128.65
65.29
97.04%
PATM
10.06%
8.80%
8.95%
12.11%
10.89%
9.91%
14.83%
8.53%
EPS
29.75
23.17
28.40%
26.20
29.85
-12.23%
30.67
24.57
24.83%
41.69
20.50
103.37%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
3,557.04
3,054.79
2,563.39
2,183.84
1,721.86
1,071.48
1,033.21
817.21
560.16
526.93
1,012.58
Net Sales Growth
13.19%
19.17%
17.38%
26.83%
60.70%
3.70%
26.43%
45.89%
6.31%
-47.96%
 
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
3,557.04
3,054.79
2,563.39
2,183.84
1,721.86
1,071.48
1,033.21
817.21
560.16
526.93
1,012.58
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
2,997.21
2,546.12
2,107.54
1,721.33
1,360.83
916.12
901.67
717.55
511.60
511.01
958.06
Power & Fuel Cost
-
2.84
2.61
1.98
1.99
2.50
2.80
3.34
3.85
4.08
7.51
% Of Sales
-
0.09%
0.10%
0.09%
0.12%
0.23%
0.27%
0.41%
0.69%
0.77%
0.74%
Employee Cost
-
1,670.91
1,376.75
1,095.45
882.72
584.14
587.17
480.94
323.24
281.13
620.55
% Of Sales
-
54.70%
53.71%
50.16%
51.27%
54.52%
56.83%
58.85%
57.70%
53.35%
61.28%
Manufacturing Exp.
-
632.06
570.11
477.50
350.98
230.80
223.48
153.79
119.84
137.58
182.29
% Of Sales
-
20.69%
22.24%
21.87%
20.38%
21.54%
21.63%
18.82%
21.39%
26.11%
18.00%
General & Admin Exp.
-
156.44
103.15
89.06
78.18
79.62
72.06
64.91
50.13
64.51
100.77
% Of Sales
-
5.12%
4.02%
4.08%
4.54%
7.43%
6.97%
7.94%
8.95%
12.24%
9.95%
Selling & Distn. Exp.
-
9.53
9.54
5.79
3.17
3.63
6.62
4.68
3.11
1.59
8.33
% Of Sales
-
0.31%
0.37%
0.27%
0.18%
0.34%
0.64%
0.57%
0.56%
0.30%
0.82%
Miscellaneous Exp.
-
56.46
39.52
41.24
25.85
12.35
9.37
9.89
11.43
22.11
8.33
% Of Sales
-
1.85%
1.54%
1.89%
1.50%
1.15%
0.91%
1.21%
2.04%
4.20%
3.43%
EBITDA
559.83
508.67
455.85
462.51
361.03
155.36
131.54
99.66
48.56
15.92
54.52
EBITDA Margin
15.74%
16.65%
17.78%
21.18%
20.97%
14.50%
12.73%
12.20%
8.67%
3.02%
5.38%
Other Income
28.65
16.01
38.29
36.08
31.35
41.30
24.78
20.99
12.60
22.28
18.21
Interest
41.38
44.47
24.72
7.68
8.10
3.62
6.13
5.86
3.77
0.50
1.47
Depreciation
73.48
89.91
67.37
42.87
44.95
24.89
17.35
18.76
14.93
18.67
37.33
PBT
481.23
390.30
402.05
448.04
339.33
168.15
132.84
96.03
42.46
19.03
33.93
Tax
84.75
75.22
117.10
114.62
87.58
30.27
31.92
26.07
6.65
2.74
4.54
Tax Rate
17.61%
19.48%
27.40%
25.58%
25.81%
21.01%
23.93%
27.15%
17.03%
16.62%
20.39%
PAT
396.48
300.29
293.01
295.13
209.35
108.86
101.47
69.96
32.41
13.74
17.73
PAT before Minority Interest
396.48
310.97
310.27
333.42
251.75
113.81
101.47
69.96
32.41
13.74
17.73
Minority Interest
0.00
-10.68
-17.26
-38.29
-42.40
-4.95
0.00
0.00
0.00
0.00
0.00
PAT Margin
11.15%
9.83%
11.43%
13.51%
12.16%
10.16%
9.82%
8.56%
5.79%
2.61%
1.75%
PAT Growth
28.34%
2.48%
-0.72%
40.97%
92.31%
7.28%
45.04%
115.86%
135.88%
-22.50%
 
EPS
128.31
97.18
94.83
95.51
67.75
35.23
32.84
22.64
10.49
4.45
5.74

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
2,087.41
1,683.41
1,071.36
858.54
790.46
716.40
549.28
469.06
319.33
595.86
Share Capital
15.42
15.26
15.01
12.62
12.14
11.99
11.85
11.69
11.50
11.27
Total Reserves
2,049.89
1,652.91
1,030.32
819.48
757.45
686.23
527.14
449.35
307.08
583.26
Non-Current Liabilities
399.68
526.03
343.95
470.20
459.16
64.96
48.39
103.34
-8.37
23.00
Secured Loans
313.30
269.04
120.80
190.24
240.85
69.21
49.61
65.23
0.18
19.61
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
40.08
33.57
27.20
23.67
15.88
11.66
6.64
9.67
4.93
20.21
Current Liabilities
1,090.44
735.51
852.02
731.78
477.97
168.83
189.27
122.57
102.53
189.08
Trade Payables
220.41
182.94
187.18
30.69
105.39
9.48
18.89
19.89
9.50
12.55
Other Current Liabilities
807.99
457.41
574.79
635.08
264.80
141.15
152.88
95.24
87.53
150.51
Short Term Borrowings
0.00
0.00
0.00
0.00
74.80
0.00
3.91
0.02
0.00
9.19
Short Term Provisions
62.04
95.16
90.05
66.01
32.98
18.20
13.59
7.42
5.51
16.83
Total Liabilities
3,577.53
3,036.05
2,417.67
2,242.55
1,864.64
950.19
786.94
694.97
413.49
807.94
Net Block
1,949.93
1,740.25
836.89
802.30
851.89
167.39
178.86
179.78
65.74
278.87
Gross Block
2,313.37
2,055.92
1,085.53
1,012.11
1,060.49
344.18
347.07
357.65
227.87
534.81
Accumulated Depreciation
363.44
315.67
248.64
209.81
208.60
176.79
168.21
177.87
162.12
255.94
Non Current Assets
2,034.09
1,795.85
902.54
877.18
1,000.12
465.79
358.57
375.00
136.86
335.72
Capital Work in Progress
0.94
6.66
4.35
1.54
1.67
1.41
2.08
0.22
0.14
1.31
Non Current Investment
17.08
12.94
10.77
45.69
126.67
282.20
166.37
168.82
18.77
2.41
Long Term Loans & Adv.
48.29
26.09
35.43
4.11
15.53
13.30
11.26
23.34
49.62
49.84
Other Non Current Assets
17.85
9.91
10.96
23.54
4.36
1.49
0.00
2.84
2.59
3.30
Current Assets
1,543.44
1,240.20
1,515.13
1,365.37
864.52
484.40
428.37
319.97
276.63
472.20
Current Investments
76.73
55.77
14.88
192.91
153.76
113.96
117.70
105.02
31.14
51.21
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
561.31
506.63
435.57
374.88
315.72
208.49
174.02
85.09
97.13
133.49
Cash & Bank
382.61
208.48
766.93
608.12
220.97
93.39
88.02
47.97
88.71
163.04
Other Current Assets
522.79
58.96
57.69
48.88
174.07
68.56
48.63
81.89
59.65
124.47
Short Term Loans & Adv.
424.31
410.36
240.06
140.58
8.98
4.25
3.82
2.02
3.63
10.00
Net Current Assets
453.00
504.69
663.11
633.59
386.55
315.57
239.10
197.40
174.10
283.13
Total Assets
3,577.53
3,036.05
2,417.67
2,242.55
1,864.64
950.19
786.94
694.97
413.49
807.92

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
420.37
107.67
273.49
287.14
184.47
75.07
64.88
42.85
31.50
58.54
PBT
386.19
402.05
448.04
251.75
113.81
101.47
69.96
32.41
19.03
33.93
Adjustment
159.50
103.99
41.13
135.89
81.27
54.86
48.96
20.92
12.90
41.31
Changes in Working Capital
-18.38
-262.29
-106.64
-52.56
36.48
-50.68
-44.79
-6.78
7.23
-8.31
Cash after chg. in Working capital
527.31
243.75
382.53
335.08
231.56
105.65
74.13
46.55
39.17
66.94
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-106.94
-136.08
-109.04
-47.94
-47.09
-30.58
-9.25
-3.70
-4.62
1.06
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
-3.05
-9.45
Cash From Investing Activity
-256.49
-737.64
-20.15
198.03
-268.65
-53.30
-24.47
-119.01
15.60
-23.88
Net Fixed Assets
9.13
-11.00
-13.25
27.96
13.06
-3.58
15.22
-10.18
75.80
-17.41
Net Investments
-134.04
-183.05
-3.06
-309.03
-23.32
-24.17
-12.67
-85.76
170.18
14.47
Others
-131.58
-543.59
-3.84
479.10
-258.39
-25.55
-27.02
-23.07
-230.38
-20.94
Cash from Financing Activity
1.83
92.57
-128.50
-117.64
204.96
-16.15
-6.83
64.59
-4.42
22.00
Net Cash Inflow / Outflow
165.71
-537.40
124.84
367.53
120.78
5.62
33.58
-11.57
42.68
56.67
Opening Cash & Equivalents
207.64
726.58
607.61
220.33
92.95
87.73
47.72
67.23
124.12
71.32
Closing Cash & Equivalent
381.12
207.64
726.58
607.61
220.33
92.95
87.73
47.72
67.37
124.12

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
669.69
546.58
348.21
329.68
316.96
291.17
227.42
197.19
138.53
263.69
ROA
9.40%
11.38%
14.31%
12.26%
8.09%
11.68%
9.44%
5.85%
2.25%
2.30%
ROE
16.66%
22.87%
35.52%
31.44%
15.51%
16.40%
13.99%
8.31%
3.01%
3.07%
ROCE
18.61%
27.26%
38.29%
30.98%
15.46%
19.86%
17.66%
10.03%
3.60%
4.00%
Fixed Asset Turnover
1.40
1.63
2.08
1.66
1.53
2.99
2.32
1.91
1.38
1.99
Receivable days
63.80
67.08
67.73
73.20
89.29
67.56
57.86
59.37
79.87
45.11
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
24.72
6.16
10.66
11.51
9.05
3.49
Cash Conversion Cycle
63.80
67.08
67.73
73.20
64.56
61.40
47.20
47.86
70.82
41.62
Total Debt/Equity
0.24
0.22
0.18
0.31
0.43
0.10
0.13
0.14
0.00
0.05
Interest Cover
9.68
18.29
59.34
42.89
40.80
22.76
17.39
11.36
33.77
16.14

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Mastek reports 29% rise in Q1 consolidated net profit
    21st Jul 2025, 12:50 PM

    The total consolidated income of the company increased by 13.24% at Rs 925.26 crore for Q1FY26

    Read More
  • Mastek - Quarterly Results
    18th Jul 2025, 18:19 PM

    Read More
  • Mastek secures contract from NHS England
    17th Jun 2025, 09:39 AM

    This training is aimed at NHS Boards and executives to help enhance their understanding of the cyber landscape and build resilience across the healthcare system

    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.