Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 4:50 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 535205 | NSE: MYSTICELE

Mystic Electronics Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹3.03Fairly Valued by 1.00%vs CMP ₹3.00

P/E (7.0) × ROE (3.7%) × BV (₹14.50) × DY (2.00%)

₹9.10Undervalued by 203.33%vs CMP ₹3.00
MoS: +67% (Strong)Confidence: 58/100 (Moderate)Models: All 5: Undervalued
ModelCategoryValueWeightSignal
PE-ROEEarnings₹6.4637%Under (+115.3%)
Graham NumberEarnings₹11.9822%Under (+299.3%)
DCFCash Flow₹10.5518%Under (+251.7%)
Net Asset ValueAssets₹14.4712%Under (+382.3%)
Earnings YieldEarnings₹4.4012%Under (+46.7%)
Consensus (5 models)₹9.10100%Undervalued
Key Drivers: EPS CAGR 113.2% lifts DCF — verify sustainability. | ROE 3.7% is below cost of equity.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 113.2%

*Investments are subject to market risks

Investment Snapshot

48
Mystic Electronics Ltd scores 48/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health46/100 · Moderate
ROCE 3.9% WeakROE 3.7% WeakD/E 0.03 Low debtInterest Coverage 0.0x RiskyProfitable 2/5 years Inconsistent
Smart Money50/100 · Moderate
Promoter holding at 6.9% Stable
Earnings Quality50/100 · Moderate
OPM stable around 0% Steady
Quarterly Momentum50/100 · Moderate
Industry Rank45/100 · Moderate
P/E 7.0 vs industry 102.1 Cheaper than peersROCE 3.9% vs industry 15.2% Below peersROE 3.7% vs industry 8.8% Below peers

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Mystic Electronics Ltd Investor Signals

Computed from valuation, cash flow, balance sheet, ownership and quarterly trend data already available in this stock page.

Value Trap Score
60/100
Moderate
Derived from: Cheapness + weak quality + weak cash support
Current data: P/E 7.0 vs Ind 102.1 | ROCE 3.9% | ROE 3.7% | CFO/NP N/A
Balance Sheet Stress
0/100
Comfortable
Derived from: Leverage + debt servicing + liquidity + debt trend
Current data: D/E 0.03x | IntCov 0.0x | Current 58.01x | Borrow/Reserve 0.00x
Cash Flow Reliability
43/100
Mixed
Derived from: Cash backing of earnings + working capital pressure
Current data: CFO ₹0 Cr | NP ₹1 Cr | CFO/NP N/A
Ownership Accumulation
0
Neutral
Derived from: FII + DII + promoter direction, adjusted by crowding
Current data: FII N/A | DII N/A | Prom 0.00 pp
Business Momentum
-100
Watch closely
Derived from: Latest quarter sales + profit + OPM change
Current data: Q Sales N/A | Q NP -83.3% | Q OPM 0.0 pp
Derived FieldValueHow it is derived
Valuation Gap %+203.3%((Fair Value - CMP) / CMP) × 100
Borrowings / Reserves0.00xLatest borrowings divided by latest reserves
CFO / Net ProfitN/ALatest operating cash flow divided by latest net profit
FII ChangeN/ALatest FII% minus previous FII%
DII ChangeN/ALatest DII% minus previous DII%
Promoter Change0.00 ppLatest promoter% minus previous promoter%
Shareholder Count Change+141Latest shareholder count minus previous count
Quarterly Sales ChangeN/ALatest quarter sales vs previous quarter sales
Quarterly Profit Change-83.3%Latest quarter net profit vs previous quarter net profit
Quarterly OPM Change0.0 ppLatest quarter OPM minus previous quarter OPM

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 4:50 am

Market Cap 5.93 Cr.
Current Price 3.00
Intrinsic Value₹9.10
High / Low 5.00/2.67
Stock P/E6.98
Book Value 14.5
Dividend Yield0.00 %
ROCE3.87 %
ROE3.67 %
Face Value 10.0
PEG Ratio0.06

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

View Share Price Target for Mystic Electronics Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Mystic Electronics Ltd 5.93 Cr. 3.00 5.00/2.676.98 14.50.00 %3.87 %3.67 % 10.0
Oswal Agro Mills Ltd 543 Cr. 40.5 111/33.46.26 71.80.00 %16.3 %12.6 % 10.0
Getalong Enterprise Ltd 9.10 Cr. 4.30 17.0/4.308.83 7.020.00 %15.3 %15.7 % 1.00
IFL Enterprises Ltd 42.3 Cr. 0.34 1.32/0.304.90 1.070.00 %7.27 %5.54 % 1.00
Ausom Enterprise 135 Cr. 99.0 178/73.04.54 1161.01 %16.3 %14.6 % 10.0
Industry Average10,858.54 Cr140.30102.09119.050.48%15.22%8.81%7.62

All Competitor Stocks of Mystic Electronics Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 0.000.000.000.000.000.000.000.000.000.000.000.000.00
Expenses 0.050.270.080.060.050.030.090.050.050.030.080.050.05
Operating Profit -0.05-0.27-0.08-0.06-0.05-0.03-0.09-0.05-0.05-0.03-0.08-0.05-0.05
OPM %
Other Income -2.94-0.220.110.110.11-1.580.550.18-0.360.950.000.070.06
Interest 0.000.000.000.000.000.000.000.000.000.000.000.000.00
Depreciation 0.000.000.000.000.000.000.000.000.000.000.000.000.00
Profit before tax -2.99-0.490.030.050.06-1.610.460.13-0.410.92-0.080.020.01
Tax % 0.00%0.00%0.00%0.00%0.00%0.62%0.00%0.00%2.44%6.52%0.00%-200.00%0.00%
Net Profit -2.99-0.490.030.050.06-1.630.460.13-0.420.86-0.080.060.01
EPS in Rs -1.51-0.250.020.030.03-0.820.230.07-0.210.44-0.040.030.01

Last Updated: March 3, 2026, 9:00 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 17, 2026, 11:54 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 23.440.4116.083.370.490.000.000.000.00-0.050.000.000.00
Expenses 23.570.8116.466.124.780.790.470.200.610.380.240.220.21
Operating Profit -0.13-0.40-0.38-2.75-4.29-0.79-0.47-0.20-0.61-0.43-0.24-0.22-0.21
OPM % -0.55%-97.56%-2.36%-81.60%-875.51%
Other Income 0.451.281.250.830.450.85-2.95-0.450.67-3.00-1.231.321.08
Interest 0.000.010.040.030.020.130.260.000.040.000.000.000.00
Depreciation 0.000.000.000.010.010.000.000.000.000.000.000.000.00
Profit before tax 0.320.870.83-1.96-3.87-0.07-3.68-0.650.02-3.43-1.471.100.87
Tax % 31.25%31.03%31.33%2.04%0.00%0.00%0.00%10.77%0.00%0.00%0.68%6.36%
Net Profit 0.220.600.57-2.00-3.88-0.07-3.68-0.720.02-3.43-1.491.030.85
EPS in Rs 0.110.300.29-1.01-1.96-0.04-1.86-0.360.01-1.74-0.750.520.44
Dividend Payout % 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)172.73%-5.00%-450.88%-94.00%98.20%-5157.14%80.43%102.78%-17250.00%56.56%169.13%
Change in YoY Net Profit Growth (%)0.00%-177.73%-445.88%356.88%192.20%-5255.34%5237.58%22.34%-17352.78%17306.56%112.57%

Mystic Electronics 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 Years:%
3 Years:%
TTM:%
Compounded Profit Growth
10 Years:6%
5 Years:33%
3 Years:80%
TTM:-31%
Stock Price CAGR
10 Years:-30%
5 Years:9%
3 Years:-4%
1 Year:-45%
Return on Equity
10 Years:0%
5 Years:3%
3 Years:6%
Last Year:4%

Last Updated: September 5, 2025, 3:46 pm

Balance Sheet

Last Updated: March 3, 2026, 3:11 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 19.7719.7719.7719.7719.7719.7719.7719.7719.7719.7719.7719.7719.77
Reserves 14.1828.7929.3627.7020.1818.5813.8713.2713.249.177.808.858.83
Borrowings 0.000.000.150.120.003.742.931.251.201.201.200.000.00
Other Liabilities 8.234.145.354.550.032.560.080.060.02-0.010.010.040.02
Total Liabilities 42.1852.7054.6352.1439.9844.6536.6534.3534.2330.1328.7828.6628.62
Fixed Assets 0.000.000.000.010.000.000.000.000.000.000.000.000.00
CWIP 0.000.000.000.000.000.000.000.000.000.000.000.000.00
Investments 2.744.454.455.6825.4832.3622.9320.4719.5721.4019.6119.9919.22
Other Assets 39.4448.2550.1846.4514.5012.2913.7213.8814.668.739.178.679.40
Total Assets 42.1852.7054.6352.1439.9844.6536.6534.3534.2330.1328.7828.6628.62

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + -16.52-16.520.13-1.6323.057.55-9.10-2.29-1.152.41-0.670.98
Cash from Investing Activity + -3.19-0.441.24-0.08-23.02-7.549.092.331.06-2.410.670.09
Cash from Financing Activity + 23.0014.010.000.000.000.000.000.000.000.000.000.00
Net Cash Flow 3.29-2.951.37-1.710.030.02-0.010.04-0.090.000.001.07
Free Cash Flow -16.52-16.520.12-1.6523.057.55-9.10-2.29-1.152.41-0.670.98
CFO/OP 12,623%4,065%-100%59%-537%-956%1,936%1,145%189%-560%283%-445%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-0.13-0.40-0.53-2.87-4.29-4.53-3.40-1.45-1.81-1.63-1.44-0.22

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 Days 143.736,534.39133.24635.77104.290.00
Inventory Days 0.000.0039.7347.550.000.00
Days Payable 136.05599.94
Cash Conversion Cycle 143.736,534.3936.9283.38104.290.00
Working Capital Days 430.7133,562.20622.182,760.799,750.7155,407.00
ROCE %1.43%2.13%1.78%-3.98%-8.80%0.15%-0.51%-1.35%-0.67%12.06%1.05%3.87%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 6.90%6.90%6.90%6.90%6.90%6.90%6.90%6.90%6.90%6.90%6.90%6.90%
Public 93.11%93.09%93.09%93.10%93.10%93.11%93.11%93.09%93.10%93.09%93.10%93.09%
No. of Shareholders 4,1534,3654,4854,9906,0626,2066,6477,1267,1247,1167,3677,508

Shareholding Pattern Chart

No. of Shareholders

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

This stock is not held by any mutual fund.

ROCE / ROE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 0.52-0.75-1.730.01-0.37
Diluted EPS (Rs.) 0.52-0.75-1.730.01-0.37
Cash EPS (Rs.) 0.52-0.75-1.740.01-0.36
Book Value[Excl.RevalReserv]/Share (Rs.) 14.4813.9514.6416.7016.71
Book Value[Incl.RevalReserv]/Share (Rs.) 14.4813.9514.6416.7016.71
PBDIT / Share (Rs.) 0.550.151.910.02-0.32
PBIT / Share (Rs.) 0.550.151.910.02-0.32
PBT / Share (Rs.) 0.55-0.74-1.740.01-0.32
Net Profit / Share (Rs.) 0.52-0.75-1.740.01-0.36
Return on Networth / Equity (%) 3.59-5.40-11.860.05-2.18
Return on Capital Employeed (%) 3.821.0812.540.16-1.90
Return On Assets (%) 3.59-5.17-11.390.05-2.10
Long Term Debt / Equity (X) 0.000.040.040.030.03
Total Debt / Equity (X) 0.000.040.040.030.03
Current Ratio (X) 221.97616.092007.68504.2258.01
Quick Ratio (X) 221.97616.092007.68504.2258.01
Interest Coverage Ratio (X) 0.000.000.001.51-325.58
Interest Coverage Ratio (Post Tax) (X) 0.000.000.001.50-361.03
Enterprise Value (Cr.) 4.569.156.9513.188.33
EV / EBITDA (X) 4.1629.401.84236.72-12.84
Price / BV (X) 0.190.280.200.360.21
EarningsYield 0.18-0.18-0.590.00-0.10

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Mystic Electronics Ltd. is a Public Limited Listed company incorporated on 30/08/2011 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L72300MH2011PLC221448 and registration number is 221448. Currently company belongs to the Industry of Trading. Company's Total Operating Revenue is Rs. 0.00 Cr. and Equity Capital is Rs. 19.77 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Trading & Distributors401/A, Pearl Arcade, Opp. P.K. Jewellers, Mumbai Maharashtra 400058Contact not found
Management
NamePosition Held
Mr. Mohit KhadariaManaging Director
Mr. Krishan KhadariaDirector
Mrs. Manaklal AgrawalDirector
Mrs. Niraali ThingalayaDirector
Mr. Himanshu AgarwalDirector

FAQ

What is the intrinsic value of Mystic Electronics Ltd and is it undervalued?

As of 05 April 2026, Mystic Electronics Ltd's intrinsic value is ₹9.10, which is 203.33% higher than the current market price of ₹3.00, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (3.67 %), book value (₹14.5), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Mystic Electronics Ltd?

Mystic Electronics Ltd is trading at ₹3.00 as of 05 April 2026, with a FY2026-2027 high of ₹5.00 and low of ₹2.67. The stock is currently near its 52-week low. Market cap stands at ₹5.93 Cr..

How does Mystic Electronics Ltd's P/E ratio compare to its industry?

Mystic Electronics Ltd has a P/E ratio of 6.98, which is below the industry average of 102.09. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Mystic Electronics Ltd financially healthy?

Key indicators for Mystic Electronics Ltd: ROCE of 3.87 % is on the lower side compared to the industry average of 15.22%; ROE of 3.67 % is below ideal levels (industry average: 8.81%). Dividend yield is 0.00 %.

Is Mystic Electronics Ltd profitable and how is the profit trend?

Mystic Electronics Ltd reported a net profit of ₹1 Cr in Mar 2025. Compared to ₹0 Cr in Mar 2022, the net profit shows an improving trend.

Does Mystic Electronics Ltd pay dividends?

Mystic Electronics Ltd has a dividend yield of 0.00 % at the current price of ₹3.00. The company is currently not paying meaningful dividends.

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 Mystic Electronics 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
Explore Industry-wise Stock Analysis Reports