Financials MIC ELECTRONICS NSE India S.E.

Equities

MIC

INE287C01029

Semiconductors

End-of-day quote NSE India S.E. 06:00:00 2024-02-04 pm EST 5-day change 1st Jan Change
40.7 INR +4.90% Intraday chart for MIC ELECTRONICS +16.95% +20.41%

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024
Capitalization 1 55.06 24.78 35.79 922.3 2,624 8,747
Enterprise Value (EV) 1 1,226 1,186 363.3 999.7 2,786 8,855
P/E ratio -0.2 x -0.1 x -0.65 x 129 x 1,185 x 14.2 x
Yield - - - - - -
Capitalization / Revenue 1.14 x 1.33 x 3.28 x 2.05 x 11.5 x 16 x
EV / Revenue 25.3 x 63.8 x 33.3 x 2.22 x 12.2 x 16.2 x
EV / EBITDA -6.72 x -8.79 x -34.3 x 14.2 x 180 x 70.9 x
EV / FCF 10.9 x 10.3 x -0.55 x -2.48 x -28.9 x -49.8 x
FCF Yield 9.16% 9.74% -182% -40.3% -3.46% -2.01%
Price to Book -0.05 x -0.02 x 0.71 x 5.91 x 4.16 x 7.17 x
Nbr of stocks (in thousands) 55,064 55,064 55,064 55,064 221,446 221,446
Reference price 2 1.000 0.4500 0.6500 16.75 11.85 39.50
Announcement Date 1/3/20 12/9/20 11/30/21 7/23/22 7/25/23 6/12/24
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024
Net sales 1 48.38 18.58 10.9 449.5 229.1 545.7
EBITDA 1 -182.5 -135 -10.6 70.41 15.44 124.9
EBIT 1 -258.8 -210.1 -78.76 41.63 -7.967 109.5
Operating Margin -534.92% -1,130.28% -722.77% 9.26% -3.48% 20.07%
Earnings before Tax (EBT) 1 -274.9 -239.5 -54.16 30.32 2.624 177.3
Net income 1 -274.9 -239.5 -54.16 29.63 2.436 618.4
Net margin -568.22% -1,288.78% -497.07% 6.59% 1.06% 113.31%
EPS 2 -4.992 -4.360 -1.000 0.1300 0.009999 2.790
Free Cash Flow 1 112.4 115.5 -662.9 -402.5 -96.48 -177.9
FCF margin 232.26% 621.52% -6,083.4% -89.55% -42.12% -32.61%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 1/3/20 12/9/20 11/30/21 7/23/22 7/25/23 6/12/24
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024
Net Debt 1 1,171 1,161 327 77.4 162 108
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) -6.418 x -8.605 x -30.9 x 1.099 x 10.49 x 0.8617 x
Free Cash Flow 1 112 116 -663 -403 -96.5 -178
ROE (net income / shareholders' equity) 30.2% 20.6% 8.82% 8.62% 0.38% 66.5%
ROA (Net income/ Total Assets) -8.55% -7.75% -4.36% 3.72% -0.61% 6%
Assets 1 3,215 3,090 1,241 797.2 -397.5 10,305
Book Value Per Share 2 -19.00 -23.20 0.9100 2.830 2.850 5.510
Cash Flow per Share 2 0.0100 0.0100 0.0200 0.0100 0.0200 0.0400
Capex - 0.03 - 82.8 24.7 -
Capex / Sales - 0.18% - 18.42% 10.78% -
Announcement Date 1/3/20 12/9/20 11/30/21 7/23/22 7/25/23 6/12/24
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA