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 9/5/20 9/7/21 9/5/22 6/20/23 9/6/24 9/8/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
25.14x9.29x15.12x0.79% 3,679B
114.9x49.61x80.52x-.--% 418B
453.09x19.52x76.87x-.--% 91.73B
67.65x14.27x30.09x-.--% 89.45B
156.19x9.11x23.26x-.--% 80.71B
40.6x2.09x16.67x-.--% 74.69B
128.83x5.3x25.56x-.--% 46.17B
163.95x5.21x20.04x-.--% 41.06B
27.79x5.71x27.4x-.--% 36.58B
Average 130.90x 13.34x 35.06x 0.09% 506.36B
Weighted average by Cap. 47.72x 13.06x 23.07x 0.64%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA