Master Components Limited

NSE: MASTER · Other · sector

₹375.95NSE close 2026-10-26

Key numbers

Market cap₹150 cr

Price₹375.95

52w high / low₹502 / ₹282

P/E20.2xSector median 14.4x

P/B4.6xSector median 1.7x

Book value₹82.0

Dividend yield0.14%Sector median 0.37%

ROE25.6%Sector median 13.8%

ROCE32.9%Sector median 19.6%

OPM16.5%Sector median 10.4%

Debt / equity–Sector median 0.29x

EV/EBITDA12.0xSector median 8.4x

Interest cover13.2x

Current ratio1.72x

Sales growth 3y–Sector median +7.7%

Profit growth 3y–Sector median +16.6%

PEG–

Last 12 months to Mar 2026, Standalone. "Sector median" = middle value of 688 companies in Other (P/E median leaves out loss-making companies). Tap ? for what a number means.

Things to know

Operating profit covered interest 13.2x in the last 12 months.
Operating cash flow was below net profit in 3 of the last 3 years (FY26, FY25, FY24).
Other income was 4% of net profit in the last 12 months.
No dividend in the last 3 financial years.
Price ₹375.95 on 2026-10-26: -25.1% from the 52-week high, +33.1% from the 52-week low.

Plain facts from the filings, built by the same fixed rules for every company. A line appears only when the data for it is available. Not a view on the stock.

Charts

Weekly close · high ₹485.00 · low ₹252.75

Quarterly results

₹ cr	Sep 2023	Mar 2024	Sep 2024	Mar 2025	Sep 2025	Mar 2026
Revenue	11	14	18	25	37	38
EBITDA	2	2	3	7	5	7
OPM %	16.7%	17.1%	16.7%	27.3%	14.5%	18.5%
Other income	0	0	0	0	0	0
Net profit	1	2	2	5	3	4
EPS (₹)	3.01	4.32	4.18	12.05	8.11	10.50
Revenue YoY					+220.0%	+172.5%
Profit YoY					+224.0%	+150.0%

Standalone figures where filed. Latest quarter Mar 2026.

Profit & loss (yearly)

₹ cr	FY24	FY25	FY26	TTM
Revenue	25	42	74	74
EBITDA	4	10	12	12
Net profit	3	6	7	7
EPS (₹)	7.33	16.23	18.61	18.61
Revenue growth		+67.7%	+75.4%	–
Profit growth		+142.2%	+14.6%	–
Dividend / share (₹)	–	–	–

Compounded growth	3 years	5 years	Last 12 months
Sales	–	–	–
Net profit	–	–	–
EPS	–	–	–
Share price	–	+14.7% (2y)	+11.9%

Balance sheet

₹ cr	FY24	FY25	FY26
Shareholders' equity	–	25	33
Cash & equivalents	–	0	3
Total assets	–	43	59
Fixed assets	–	24	28
Investments	–	0	0
Inventory	–	6	9

Year-end figures from the March annual filing.

Cash flow

₹ cr	FY24	FY25	FY26
Cash from operations	2	2	2
Cash from investing	-3	-11	-6
Cash from financing	8	4	6
Capex	0	11	6
Free cash flow	2	-10	-3

Free cash flow = cash from operations − capex.

Ratios by year

₹ cr	FY24	FY25	FY26
ROE %	–	25.5%	22.7%
ROCE %	–	34.8%	32.9%
Inventory days	–	92	81
Working capital days	–	55	62

Peers in Other

Company	Market cap	P/E	P/B	ROE	ROCE	OPM	Sales 3y	Div yield
TSFINV	₹8,585 cr	17.6x	1.4x	8.4%	3.6%	20.5%	+121.7%	2.30%
KRISHANA	₹6,339 cr	39.9x	11.3x	41.6%	23.2%	12.6%	+95.7%	0.05%
MARINE	₹5,431 cr	84.2x	11.0x	14.3%	18.0%	10.8%	+25.6%	0.07%
ZOTA	₹4,139 cr	–	6.0x	-22.5%	-12.4%	-0.5%	+56.7%	0.07%
AIMTRON	₹3,319 cr	71.7x	17.1x	28.0%	31.8%	21.8%	–	–
ACCORD	₹2,984 cr	–	261.7x	12.4%	12.0%	2.4%	–	–
MONOLITH	₹2,646 cr	64.6x	24.3x	36.0%	48.7%	24.4%	–	–
UTSSAV	₹2,390 cr	40.2x	14.1x	43.4%	54.7%	7.9%	–	–
BETA	₹2,200 cr	40.6x	5.0x	16.4%	17.0%	20.8%	–	–
MASTER	₹150 cr	20.2x	4.6x	25.6%	32.9%	16.5%	–	0.14%

All 688 companies in Other →

Documents

Links go to the original files on the exchange website.

About the company


Sector
Industry	Other
Sub-industry
Symbol	MASTER
BSE code	–
ISIN	INE0OJM01017
Face value	₹10.0
Incorporated	–
Website	–
Plants (India / abroad)	–

Data built 2026-10-23 from NSE company filings (XBRL: Integrated Filing - Financials + financial results); price = NSE close 2026-10-26.