Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 22 November, 2025
Author: Getaka|Social: XLinkedIn

Mazda Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: November 22, 2025, 9:09 am

Market Cap 485 Cr.
Current Price 243
High / Low 429/205
Stock P/E19.0
Book Value 117
Dividend Yield1.48 %
ROCE15.2 %
ROE11.2 %
Face Value 2.00
PEG Ratio5.15

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Mazda Ltd

Competitors of Mazda Ltd

Stock Name Market Cap Current Price High / Low Stock P/E Book Value Dividend Yield ROCE ROE Face Value
KPT Industries Ltd 217 Cr. 637 1,086/54117.3 2180.47 %25.5 %22.5 % 5.00
Miven Machine Tools Ltd 27.5 Cr. 91.7 112/58.9 19.40.00 %%% 10.0
Incon Engineers Ltd 5.84 Cr. 13.5 18.4/9.31 1.250.00 %64.2 %% 10.0
Hittco Tools Ltd 8.62 Cr. 14.0 16.0/10.3 4.680.00 %3.21 %0.29 % 10.0
Harshil Agrotech Ltd 50.4 Cr. 0.54 12.8/0.486.06 1.270.00 %17.4 %16.4 % 1.00
Industry Average3,610.87 Cr466.5453.55118.970.28%37.74%16.87%6.04

All Competitor Stocks of Mazda Ltd

Quarterly Result

MetricJun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025
Sales 29.5351.7743.3166.9051.1962.7153.9757.5536.1756.7946.7853.5249.63
Expenses 21.8546.0134.7051.7742.1954.2743.7245.4634.4547.8036.0945.6346.40
Operating Profit 7.685.768.6115.139.008.4410.2512.091.728.9910.697.893.23
OPM % 26.01%11.13%19.88%22.62%17.58%13.46%18.99%21.01%4.76%15.83%22.85%14.74%6.51%
Other Income 0.070.631.020.611.851.001.771.963.143.880.200.924.27
Interest 0.180.190.100.160.190.100.110.150.150.070.210.100.16
Depreciation 0.460.830.910.951.001.001.001.020.960.970.980.981.02
Profit before tax 7.115.378.6214.639.668.3410.9112.883.7511.839.707.736.32
Tax % 22.93%27.19%23.32%27.41%20.39%25.78%24.20%27.25%22.93%24.09%23.51%28.07%22.31%
Net Profit 5.503.906.6110.637.706.198.269.372.908.987.425.564.91
EPS in Rs 2.751.953.305.323.853.104.134.681.454.493.712.782.45

Last Updated: August 20, 2025, 7:05 am

Below is a detailed analysis of the quarterly data for Mazda Ltd based on the most recent figures (Jun 2025) and their trends compared to the previous period:

  • For Sales, as of Jun 2025, the value is 49.63 Cr.. The value appears to be declining and may need further review. It has decreased from 53.52 Cr. (Mar 2025) to 49.63 Cr., marking a decrease of 3.89 Cr..
  • For Expenses, as of Jun 2025, the value is 46.40 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 45.63 Cr. (Mar 2025) to 46.40 Cr., marking an increase of 0.77 Cr..
  • For Operating Profit, as of Jun 2025, the value is 3.23 Cr.. The value appears to be declining and may need further review. It has decreased from 7.89 Cr. (Mar 2025) to 3.23 Cr., marking a decrease of 4.66 Cr..
  • For OPM %, as of Jun 2025, the value is 6.51%. The value appears to be declining and may need further review. It has decreased from 14.74% (Mar 2025) to 6.51%, marking a decrease of 8.23%.
  • For Other Income, as of Jun 2025, the value is 4.27 Cr.. The value appears strong and on an upward trend. It has increased from 0.92 Cr. (Mar 2025) to 4.27 Cr., marking an increase of 3.35 Cr..
  • For Interest, as of Jun 2025, the value is 0.16 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 0.10 Cr. (Mar 2025) to 0.16 Cr., marking an increase of 0.06 Cr..
  • For Depreciation, as of Jun 2025, the value is 1.02 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 0.98 Cr. (Mar 2025) to 1.02 Cr., marking an increase of 0.04 Cr..
  • For Profit before tax, as of Jun 2025, the value is 6.32 Cr.. The value appears to be declining and may need further review. It has decreased from 7.73 Cr. (Mar 2025) to 6.32 Cr., marking a decrease of 1.41 Cr..
  • For Tax %, as of Jun 2025, the value is 22.31%. The value appears to be improving (decreasing) as expected. It has decreased from 28.07% (Mar 2025) to 22.31%, marking a decrease of 5.76%.
  • For Net Profit, as of Jun 2025, the value is 4.91 Cr.. The value appears to be declining and may need further review. It has decreased from 5.56 Cr. (Mar 2025) to 4.91 Cr., marking a decrease of 0.65 Cr..
  • For EPS in Rs, as of Jun 2025, the value is 2.45. The value appears to be declining and may need further review. It has decreased from 2.78 (Mar 2025) to 2.45, marking a decrease of 0.33.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: November 15, 2025, 4:53 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 103118122110107139180152165192225193201
Expenses 871011049793120155129137154186163168
Operating Profit 15171813141925242838403032
OPM % 15%15%15%12%13%14%14%16%17%20%18%16%16%
Other Income 2125432232776
Interest 1010111111111
Depreciation 1223333323444
Profit before tax 15161715141922222836423334
Tax % 31%30%29%14%29%24%26%26%23%25%25%25%
Net Profit 10111213101417162127322525
EPS in Rs 4.815.275.656.074.846.628.328.1610.6213.3215.7612.4112.73
Dividend Payout % 23%23%23%24%34%27%24%27%23%21%20%29%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)10.00%9.09%8.33%-23.08%40.00%21.43%-5.88%31.25%28.57%18.52%-21.88%
Change in YoY Net Profit Growth (%)0.00%-0.91%-0.76%-31.41%63.08%-18.57%-27.31%37.13%-2.68%-10.05%-40.39%

Mazda Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:5%
5 Years:1%
3 Years:5%
TTM:-2%
Compounded Profit Growth
10 Years:8%
5 Years:8%
3 Years:5%
TTM:1%
Stock Price CAGR
10 Years:19%
5 Years:30%
3 Years:34%
1 Year:9%
Return on Equity
10 Years:13%
5 Years:14%
3 Years:14%
Last Year:11%

Last Updated: Unknown

Balance Sheet

Last Updated: June 16, 2025, 11:43 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Equity Capital 444444444444
Reserves 798795114120130128143160182208226
Borrowings 432232110100
Other Liabilities 292931202437342428382835
Total Liabilities 116123132141151173167173192224240265
Fixed Assets 202123343434333535767574
CWIP 003448172540001
Investments 303341475743284031437889
Other Assets 67696556568889738610588101
Total Assets 116123132141151173167173192224240265

Below is a detailed analysis of the balance sheet data for Mazda Ltd based on the most recent figures (Mar 2025) and their trends compared to the previous period:

  • For Equity Capital, as of Mar 2025, the value is 4.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 4.00 Cr..
  • For Reserves, as of Mar 2025, the value is 226.00 Cr.. The value appears strong and on an upward trend. It has increased from 208.00 Cr. (Mar 2024) to 226.00 Cr., marking an increase of 18.00 Cr..
  • For Borrowings, as of Mar 2025, the value is 0.00 Cr.. The value remains steady. Additionally, since Reserves exceed Borrowings, this is considered a positive sign. There is no change compared to the previous period (Mar 2024) which recorded 0.00 Cr..
  • For Other Liabilities, as of Mar 2025, the value is 35.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 28.00 Cr. (Mar 2024) to 35.00 Cr., marking an increase of 7.00 Cr..
  • For Total Liabilities, as of Mar 2025, the value is 265.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 240.00 Cr. (Mar 2024) to 265.00 Cr., marking an increase of 25.00 Cr..
  • For Fixed Assets, as of Mar 2025, the value is 74.00 Cr.. The value appears to be declining and may need further review. It has decreased from 75.00 Cr. (Mar 2024) to 74.00 Cr., marking a decrease of 1.00 Cr..
  • For CWIP, as of Mar 2025, the value is 1.00 Cr.. The value appears strong and on an upward trend. It has increased from 0.00 Cr. (Mar 2024) to 1.00 Cr., marking an increase of 1.00 Cr..
  • For Investments, as of Mar 2025, the value is 89.00 Cr.. The value appears strong and on an upward trend. It has increased from 78.00 Cr. (Mar 2024) to 89.00 Cr., marking an increase of 11.00 Cr..
  • For Other Assets, as of Mar 2025, the value is 101.00 Cr.. The value appears strong and on an upward trend. It has increased from 88.00 Cr. (Mar 2024) to 101.00 Cr., marking an increase of 13.00 Cr..
  • For Total Assets, as of Mar 2025, the value is 265.00 Cr.. The value appears strong and on an upward trend. It has increased from 240.00 Cr. (Mar 2024) to 265.00 Cr., marking an increase of 25.00 Cr..

Notably, the Reserves (226.00 Cr.) exceed the Borrowings (0.00 Cr.), indicating a solid financial buffer.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity +121617714-522208244311
Cash from Investing Activity +-11-9-17-10-7104-20-5-15-30-9
Cash from Financing Activity +-1-4-4-4-4-9-19-2-6-6-6-7
Net Cash Flow-03-4-73-47-2-336-5

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow11.0014.0016.0011.0011.0017.0024.0023.0028.0037.0040.0030.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days787068758579677692705477
Inventory Days162114111116132181133131156208113178
Days Payable9471757093112665570734463
Cash Conversion Cycle147113104120124148135152178205122191
Working Capital Days8873598479105849411811678111
ROCE %18%18%17%14%12%15%17%16%18%21%21%15%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
Promoters48.34%48.34%48.34%48.34%48.34%48.34%48.34%48.52%48.52%48.58%48.58%48.58%
FIIs0.06%0.00%0.16%0.21%0.20%0.21%0.21%0.20%0.27%0.15%0.15%0.08%
DIIs0.02%0.02%0.02%0.02%0.02%0.02%0.02%0.02%0.05%0.05%0.05%0.05%
Public51.58%51.64%51.47%51.41%51.43%51.43%51.42%51.24%51.16%51.21%51.21%51.29%
No. of Shareholders6,1645,9886,6416,4538,52110,10510,68510,44511,88612,98112,92314,900

Shareholding Pattern Chart

No. of Shareholders

Mazda Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 2.0010.0010.0010.0010.00
Basic EPS (Rs.) 12.4178.7066.4853.0440.77
Diluted EPS (Rs.) 12.4178.7066.4853.0440.77
Cash EPS (Rs.) 14.3588.7374.3659.0848.93
Book Value[Excl.RevalReserv]/Share (Rs.) 114.82529.94464.18409.56368.11
Book Value[Incl.RevalReserv]/Share (Rs.) 114.82529.94464.18409.56368.11
Dividend / Share (Rs.) 3.6016.0014.0012.1011.00
Revenue From Operations / Share (Rs.) 96.51562.87478.20411.97380.58
PBDIT / Share (Rs.) 18.69115.7398.6476.7565.10
PBIT / Share (Rs.) 16.75105.7090.7770.7256.94
PBT / Share (Rs.) 16.48104.3489.1969.0455.16
Net Profit / Share (Rs.) 12.4178.7066.4853.0440.77
PBDIT Margin (%) 19.3620.5620.6218.6217.10
PBIT Margin (%) 17.3518.7718.9817.1614.95
PBT Margin (%) 17.0718.5318.6516.7514.49
Net Profit Margin (%) 12.8613.9813.9012.8710.71
Return on Networth / Equity (%) 10.8014.8514.3212.9511.07
Return on Capital Employeed (%) 14.2019.5219.1117.0115.19
Return On Assets (%) 9.3813.1011.8711.089.43
Total Debt / Equity (X) 0.000.000.000.000.01
Asset Turnover Ratio (%) 0.760.970.920.900.89
Current Ratio (X) 6.446.824.254.474.52
Quick Ratio (X) 4.915.302.703.103.26
Inventory Turnover Ratio (X) 4.852.242.462.672.25
Dividend Payout Ratio (NP) (%) 25.7817.7818.2020.736.13
Dividend Payout Ratio (CP) (%) 22.2915.7716.2718.615.10
Earning Retention Ratio (%) 74.2282.2281.8079.2793.87
Cash Earning Retention Ratio (%) 77.7184.2383.7381.3994.90
Interest Coverage Ratio (X) 69.8485.2362.7745.7236.62
Interest Coverage Ratio (Post Tax) (X) 47.3858.9643.3032.6023.94
Enterprise Value (Cr.) 482.67500.35240.03192.88173.22
EV / Net Operating Revenue (X) 2.502.221.251.171.14
EV / EBITDA (X) 12.9010.806.086.286.64
MarketCap / Net Operating Revenue (X) 2.552.281.301.201.18
Retention Ratios (%) 74.2182.2181.7979.2693.86
Price / BV (X) 2.142.421.331.201.22
Price / Net Operating Revenue (X) 2.552.281.301.201.18
EarningsYield 0.050.060.100.100.09

After reviewing the key financial ratios for Mazda Ltd, here is a detailed analysis based on the latest available data and recent trends:

  • For FaceValue, as of Mar 25, the value is 2.00. This value is within the healthy range. It has decreased from 10.00 (Mar 24) to 2.00, marking a decrease of 8.00.
  • For Basic EPS (Rs.), as of Mar 25, the value is 12.41. This value is within the healthy range. It has decreased from 78.70 (Mar 24) to 12.41, marking a decrease of 66.29.
  • For Diluted EPS (Rs.), as of Mar 25, the value is 12.41. This value is within the healthy range. It has decreased from 78.70 (Mar 24) to 12.41, marking a decrease of 66.29.
  • For Cash EPS (Rs.), as of Mar 25, the value is 14.35. This value is within the healthy range. It has decreased from 88.73 (Mar 24) to 14.35, marking a decrease of 74.38.
  • For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 114.82. It has decreased from 529.94 (Mar 24) to 114.82, marking a decrease of 415.12.
  • For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 114.82. It has decreased from 529.94 (Mar 24) to 114.82, marking a decrease of 415.12.
  • For Dividend / Share (Rs.), as of Mar 25, the value is 3.60. This value exceeds the healthy maximum of 3. It has decreased from 16.00 (Mar 24) to 3.60, marking a decrease of 12.40.
  • For Revenue From Operations / Share (Rs.), as of Mar 25, the value is 96.51. It has decreased from 562.87 (Mar 24) to 96.51, marking a decrease of 466.36.
  • For PBDIT / Share (Rs.), as of Mar 25, the value is 18.69. This value is within the healthy range. It has decreased from 115.73 (Mar 24) to 18.69, marking a decrease of 97.04.
  • For PBIT / Share (Rs.), as of Mar 25, the value is 16.75. This value is within the healthy range. It has decreased from 105.70 (Mar 24) to 16.75, marking a decrease of 88.95.
  • For PBT / Share (Rs.), as of Mar 25, the value is 16.48. This value is within the healthy range. It has decreased from 104.34 (Mar 24) to 16.48, marking a decrease of 87.86.
  • For Net Profit / Share (Rs.), as of Mar 25, the value is 12.41. This value is within the healthy range. It has decreased from 78.70 (Mar 24) to 12.41, marking a decrease of 66.29.
  • For PBDIT Margin (%), as of Mar 25, the value is 19.36. This value is within the healthy range. It has decreased from 20.56 (Mar 24) to 19.36, marking a decrease of 1.20.
  • For PBIT Margin (%), as of Mar 25, the value is 17.35. This value is within the healthy range. It has decreased from 18.77 (Mar 24) to 17.35, marking a decrease of 1.42.
  • For PBT Margin (%), as of Mar 25, the value is 17.07. This value is within the healthy range. It has decreased from 18.53 (Mar 24) to 17.07, marking a decrease of 1.46.
  • For Net Profit Margin (%), as of Mar 25, the value is 12.86. This value exceeds the healthy maximum of 10. It has decreased from 13.98 (Mar 24) to 12.86, marking a decrease of 1.12.
  • For Return on Networth / Equity (%), as of Mar 25, the value is 10.80. This value is below the healthy minimum of 15. It has decreased from 14.85 (Mar 24) to 10.80, marking a decrease of 4.05.
  • For Return on Capital Employeed (%), as of Mar 25, the value is 14.20. This value is within the healthy range. It has decreased from 19.52 (Mar 24) to 14.20, marking a decrease of 5.32.
  • For Return On Assets (%), as of Mar 25, the value is 9.38. This value is within the healthy range. It has decreased from 13.10 (Mar 24) to 9.38, marking a decrease of 3.72.
  • For Total Debt / Equity (X), as of Mar 25, the value is 0.00. This value is within the healthy range. There is no change compared to the previous period (Mar 24) which recorded 0.00.
  • For Asset Turnover Ratio (%), as of Mar 25, the value is 0.76. It has decreased from 0.97 (Mar 24) to 0.76, marking a decrease of 0.21.
  • For Current Ratio (X), as of Mar 25, the value is 6.44. This value exceeds the healthy maximum of 3. It has decreased from 6.82 (Mar 24) to 6.44, marking a decrease of 0.38.
  • For Quick Ratio (X), as of Mar 25, the value is 4.91. This value exceeds the healthy maximum of 2. It has decreased from 5.30 (Mar 24) to 4.91, marking a decrease of 0.39.
  • For Inventory Turnover Ratio (X), as of Mar 25, the value is 4.85. This value is within the healthy range. It has increased from 2.24 (Mar 24) to 4.85, marking an increase of 2.61.
  • For Dividend Payout Ratio (NP) (%), as of Mar 25, the value is 25.78. This value is within the healthy range. It has increased from 17.78 (Mar 24) to 25.78, marking an increase of 8.00.
  • For Dividend Payout Ratio (CP) (%), as of Mar 25, the value is 22.29. This value is within the healthy range. It has increased from 15.77 (Mar 24) to 22.29, marking an increase of 6.52.
  • For Earning Retention Ratio (%), as of Mar 25, the value is 74.22. This value exceeds the healthy maximum of 70. It has decreased from 82.22 (Mar 24) to 74.22, marking a decrease of 8.00.
  • For Cash Earning Retention Ratio (%), as of Mar 25, the value is 77.71. This value exceeds the healthy maximum of 70. It has decreased from 84.23 (Mar 24) to 77.71, marking a decrease of 6.52.
  • For Interest Coverage Ratio (X), as of Mar 25, the value is 69.84. This value is within the healthy range. It has decreased from 85.23 (Mar 24) to 69.84, marking a decrease of 15.39.
  • For Interest Coverage Ratio (Post Tax) (X), as of Mar 25, the value is 47.38. This value is within the healthy range. It has decreased from 58.96 (Mar 24) to 47.38, marking a decrease of 11.58.
  • For Enterprise Value (Cr.), as of Mar 25, the value is 482.67. It has decreased from 500.35 (Mar 24) to 482.67, marking a decrease of 17.68.
  • For EV / Net Operating Revenue (X), as of Mar 25, the value is 2.50. This value is within the healthy range. It has increased from 2.22 (Mar 24) to 2.50, marking an increase of 0.28.
  • For EV / EBITDA (X), as of Mar 25, the value is 12.90. This value is within the healthy range. It has increased from 10.80 (Mar 24) to 12.90, marking an increase of 2.10.
  • For MarketCap / Net Operating Revenue (X), as of Mar 25, the value is 2.55. This value is within the healthy range. It has increased from 2.28 (Mar 24) to 2.55, marking an increase of 0.27.
  • For Retention Ratios (%), as of Mar 25, the value is 74.21. This value exceeds the healthy maximum of 70. It has decreased from 82.21 (Mar 24) to 74.21, marking a decrease of 8.00.
  • For Price / BV (X), as of Mar 25, the value is 2.14. This value is within the healthy range. It has decreased from 2.42 (Mar 24) to 2.14, marking a decrease of 0.28.
  • For Price / Net Operating Revenue (X), as of Mar 25, the value is 2.55. This value is within the healthy range. It has increased from 2.28 (Mar 24) to 2.55, marking an increase of 0.27.
  • For EarningsYield, as of Mar 25, the value is 0.05. This value is below the healthy minimum of 5. It has decreased from 0.06 (Mar 24) to 0.05, marking a decrease of 0.01.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Mazda Ltd as of November 22, 2025 is: 202.13

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of November 22, 2025, Mazda Ltd is Overvalued by 16.82% compared to the current share price 243.00

Intrinsic Value of Mazda Ltd as of November 22, 2025 is: 209.59

Calculation basis:

  • Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of November 22, 2025, Mazda Ltd is Overvalued by 13.75% compared to the current share price 243.00

Last 5 Year EPS CAGR: 3.69%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a high average ROCE of 16.83%, which is a positive sign.
  2. The company has higher reserves (139.33 cr) compared to borrowings (1.58 cr), indicating strong financial stability.
  3. The company has shown consistent growth in sales (154.38 cr) and profit (24.08 cr) over the years.
  1. The stock has a high average Working Capital Days of 90.75, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 144.92, which may not be favorable.

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Mazda Ltd:
    1. Net Profit Margin: 12.86%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 14.2% (Industry Average ROCE: 37.74%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 10.8% (Industry Average ROE: 16.87%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 47.38
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 4.91
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 19 (Industry average Stock P/E: 53.55)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 0
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

Mazda Ltd. is a Public Limited Listed company incorporated on 03/09/1990 and has its registered office in the State of Gujarat, India. Company's Corporate Identification Number(CIN) is L29120GJ1990PLC014293 and registration number is 014293. Currently company belongs to the Industry of Engineering - General. Company's Total Operating Revenue is Rs. 193.26 Cr. and Equity Capital is Rs. 4.01 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Engineering - GeneralC/1-39/13/16, GIDC, Ahmedabad Gujarat 382330info@mazdalimited.com
http://www.mazdalimited.com
Management
NamePosition Held
Mr. Mohib N KherichaChairman
Mr. Percy X AvariWhole Time Director
Mrs. Shanaya Mody KhatuaWhole Time Director
Mr. Samuel W Croll- IIIDirector
Mrs. Sheila S ModyDirector
Mrs. Houtoxi F ContractorDirector
Mr. Mihir MehtaDirector
Mr. Ashok KavdiaDirector
Mrs. Shetal BhattDirector

FAQ

What is the intrinsic value of Mazda Ltd?

Mazda Ltd's intrinsic value (as of 22 November 2025) is 202.13 which is 16.82% lower the current market price of 243.00, indicating overvalued. Calculated using the PE ratio method, this valuation considers the company's 485 Cr. market cap, FY2025-2026 high/low of 429/205, reserves of ₹226 Cr, and liabilities of 265 Cr.

What is the Market Cap of Mazda Ltd?

The Market Cap of Mazda Ltd is 485 Cr..

What is the current Stock Price of Mazda Ltd as on 22 November 2025?

The current stock price of Mazda Ltd as on 22 November 2025 is 243.

What is the High / Low of Mazda Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of Mazda Ltd stocks is 429/205.

What is the Stock P/E of Mazda Ltd?

The Stock P/E of Mazda Ltd is 19.0.

What is the Book Value of Mazda Ltd?

The Book Value of Mazda Ltd is 117.

What is the Dividend Yield of Mazda Ltd?

The Dividend Yield of Mazda Ltd is 1.48 %.

What is the ROCE of Mazda Ltd?

The ROCE of Mazda Ltd is 15.2 %.

What is the ROE of Mazda Ltd?

The ROE of Mazda Ltd is 11.2 %.

What is the Face Value of Mazda Ltd?

The Face Value of Mazda Ltd is 2.00.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Mazda Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE