Company Valuation: BLUE CLOU

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 286.8 239 745.2 3,058 11,474 7,696
Change - -16.67% 211.79% 310.41% 275.17% -32.93%
Enterprise Value (EV) 1 286.8 239 747.1 3,060 12,047 8,601
Change - -16.67% 212.62% 309.62% 293.64% -28.6%
P/E 4,003x 3,336x 708x 479x 52.6x 17.5x
PBR 6.09x 5.07x 6.52x 24.7x 14.8x 6.32x
PEG - - 1x 1x 0x 0x
Capitalization / Revenue 285x 218x 339x 10.5x 2.28x 0.97x
EV / Revenue 285x 218x 340x 10.5x 2.4x 1.08x
EV / EBITDA 2,240x 1,753x 2,852x 406x 45.1x 12.8x
EV / EBIT 2,953x 2,265x 2,988x 406x 45.2x 12.9x
EV / FCF -6,645x -13,072x -8.59x -636x -13.4x -23.1x
FCF Yield -0.02% -0.01% -11.6% -0.16% -7.47% -4.33%
Dividend per Share 2 - - - - 0.01 -
Rate of return - - - - 0.04% -
EPS 2 0.001499 0.001499 0.009537 0.055 0.5 1.01
Distribution rate - - - - 2% -
Net sales 1 1.005 1.098 2.2 290.4 5,022 7,975
EBITDA 1 0.128 0.1364 0.262 7.536 267 671.4
EBIT 1 0.0971 0.1055 0.25 7.529 266.3 665
Net income 1 0.0733 0.0884 1.053 6.648 160.8 442.7
Net Debt 1 -0.0271 -0.0291 1.895 1.885 572.4 905.2
Reference price 2 6.00 5.00 6.75 26.32 26.30 17.64
Nbr of stocks (in thousands) 47,802 47,802 110,402 116,202 436,282 436,282
Announcement Date 05/09/20 07/09/21 05/09/22 20/06/23 06/09/24 08/09/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.2x8.52x14.17x0.96% 2,861B
93.99x37.9x63.36x-.--% 304B
126.3x40.33x127.55x0.14% 130B
85.38x17.16x37.28x-.--% 106B
465.2x20.01x80.43x-.--% 91.67B
164.63x9.59x23.69x-.--% 85.3B
36.94x1.96x15.33x-.--% 68.07B
123.9x5.18x25.62x-.--% 45.15B
-36.64x4.91x23.51x-.--% 39.63B
Average 120.21x 16.17x 45.66x 0.12% 414.46B
Weighted average by Cap. 48.49x 12.38x 24.88x 0.74%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA