Company Valuation: California Software Company Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 130.6 550.3 178.5 217.2 793.7 900.1
Change - 321.3% -67.56% 21.65% 265.46% 13.41%
Enterprise Value (EV) 1 147.3 550.3 241.7 299.8 781.2 856.1
Change - 273.57% -56.08% 24.06% 160.57% 9.59%
P/E -60.4x 12.7x 82.5x 35.1x 92.9x 7.13x
PBR 2.04x - 1.6x 1.84x 2.77x 1.86x
PEG - -0x -0.9x 0x -1.3x 0x
Capitalization / Revenue 14.5x 5.07x 6.46x 5.07x 14.6x 4.58x
EV / Revenue 16.4x 5.07x 8.74x 7x 14.3x 4.36x
EV / EBITDA 4,109x 7.41x 17.1x 19.2x 49.9x 5.75x
EV / EBIT -50.4x 8.72x 80.8x 35.3x 78.3x 5.98x
EV / FCF -13.2x - - -14.9x -36x -18.3x
FCF Yield -7.59% - - -6.72% -2.78% -5.48%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.14 2.809 0.14 0.4 0.1164 1.719
Distribution rate - - - - - -
Net sales 1 9 108.6 27.64 42.8 54.46 196.6
EBITDA 1 0.0358 74.27 14.12 15.65 15.65 148.9
EBIT 1 -2.923 63.14 2.989 8.492 9.983 143.2
Net income 1 -2.163 43.42 2.212 6.236 7.194 106.3
Net Debt 1 16.69 - 63.13 82.64 -12.46 -44.03
Reference price 2 8.45 35.60 11.55 14.05 10.81 12.26
Nbr of stocks (in thousands) 15,457 15,457 15,457 15,457 73,421 73,421
Announcement Date 03/08/21 06/09/22 30/05/23 17/08/24 06/09/25 07/09/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 27.81M
26.27x9.71x15.87x0.75% 3,843B
121.59x53.78x87.57x-.--% 454B
21.42x6.06x10.62x1.4% 431B
255.85x22.84x66.87x-.--% 330B
2700.4x45.28x148.08x-.--% 277B
26.03x5.22x16.46x1.46% 239B
86.99x8.45x22.61x-.--% 139B
58.52x15.77x41.53x-.--% 133B
495.26x21.25x83.97x-.--% 99.54B
Average 421.37x 20.93x 54.84x 0.4% 594.5B
Weighted average by Cap. 180.55x 15.31x 31.85x 0.65%

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