Company Valuation: California Software Company Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 95.83 130.6 550.3 178.5 217.2 793.7
Change - 36.3% 321.3% -67.56% 21.65% 265.46%
Enterprise Value (EV) 1 106.9 147.3 550.3 241.7 299.8 781.2
Change - 37.75% 273.57% -56.08% 24.06% 160.57%
P/E 155x -60.4x 12.7x 82.5x 35.1x 92.9x
PBR 3.09x 2.04x - 1.6x 1.84x 2.77x
PEG - 0x -0x -0.9x 0x -1.3x
Capitalization / Revenue 8.16x 14.5x 5.07x 6.46x 5.07x 14.6x
EV / Revenue 9.1x 16.4x 5.07x 8.74x 7x 14.3x
EV / EBITDA - - - - - -
EV / EBIT -129x -50.4x 8.72x 80.8x 35.3x 78.3x
EV / FCF -15.3x -13.2x - - -14.9x -36x
FCF Yield -6.53% -7.59% - - -6.72% -2.78%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.05 -0.14 2.809 0.14 0.4 0.1164
Distribution rate - - - - - -
Net sales 1 11.75 9 108.6 27.64 42.8 54.46
EBITDA - 0.0358 74.27 14.12 15.65 15.65
EBIT 1 -0.8314 -2.923 63.14 2.989 8.492 9.983
Net income 1 0.6307 -2.163 43.42 2.212 6.236 7.194
Net Debt 1 11.1 16.69 - 63.13 82.64 -12.46
Reference price 2 7.75 8.45 35.60 11.55 14.05 10.81
Nbr of stocks (in thousands) 12,365 15,457 15,457 15,457 15,457 73,421
Announcement Date 08/09/20 03/08/21 06/09/22 30/05/23 17/08/24 06/09/25
1INR in Million2INR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 16.98M
22.85x6.23x11.13x1.39% 423B
25.26x5.05x15.8x1.5% 237B
80.84x7.86x21.03x-.--% 129B
38.79x3.68x13.31x0.17% 48.98B
-224.04x83.08x716.03x-.--% 38.43B
27.59x10.93x17.84x-.--% 22.49B
36.73x2.38x21.7x-.--% 19.93B
97.49x9.31x39.91x-.--% 14.2B
26.35x3.77x12.7x - 13.87B
Average 14.65x 14.70x 96.61x 0.38% 94.8B
Weighted average by Cap. 23.74x 9.18x 43.17x 1.02%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. CALSOFT Stock
  4. Valuation California Software Company Limited