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.($)
26.87x9.92x16.21x0.73% 3,934B
125.05x55.35x90.13x-.--% 466B
21.61x6.11x10.63x1.39% 435B
257.32x22.97x67.26x-.--% 332B
2654.4x44.49x145.51x-.--% 272B
26.56x5.33x16.8x1.43% 242B
89.25x8.67x23.2x-.--% 143B
61.21x16.52x43.52x-.--% 139B
484.75x20.77x82.11x-.--% 97.43B
Average 416.34x 21.13x 55.04x 0.39% 673.42B
Weighted average by Cap. 174.35x 15.52x 31.98x 0.63%

Y-o-Y evolution of P/E

Valuation ratios - P/E - BLUE CLOU

Historical PBR trend

Valuation ratios - PBR - BLUE CLOU

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - BLUE CLOU

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - BLUE CLOU