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 9/8/20 8/3/21 9/6/22 5/30/23 8/17/24 9/6/25
1INR in Million2INR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 17.17M
22.01x6.03x10.64x1.44% 405B
19.24x3.95x12.33x1.95% 184B
53.56x6.42x17.66x-.--% 111B
33.39x3.17x11.41x0.2% 42B
6.33x78.87x668.02x-.--% 33.28B
33x12.81x20.87x-.--% 29.01B
33.08x2.01x18.37x-.--% 17B
23.51x3.36x11.33x - 12.31B
77.12x7.37x31.58x-.--% 11.33B
Average 33.47x 13.78x 89.13x 0.45% 84.48B
Weighted average by Cap. 26.87x 8.49x 38.66x 1.14%

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