Company Valuation: CLPS Incorporation

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 34.38 87.21 33.13 27.88 22.57 26.03
Change - 153.64% -62.01% -15.85% -19.04% 15.32%
Enterprise Value (EV) 1 23.28 65.85 29.21 17.04 17.59 30.82
Change - 182.93% -55.65% -41.68% 3.23% 75.27%
P/E 10.8x 11x 7.33x 142x -9.53x -3.58x
PBR 1.26x 1.54x 0.52x 0.43x 0.36x 0.47x
PEG - 0.1x -0.2x -1.5x 0x -0x
Capitalization / Revenue 0.38x 0.69x 0.22x 0.19x 0.16x 0.16x
EV / Revenue 0.26x 0.52x 0.19x 0.11x 0.12x 0.19x
EV / EBITDA 12.4x 7.27x 3.51x 4.63x -13.7x -9.14x
EV / EBIT 18.2x 7.86x 3.94x 6.93x -6.93x -5.87x
EV / FCF 5.23x -7.54x -1.56x 1.47x 3.77x -8.92x
FCF Yield 19.1% -13.3% -64.3% 67.8% 26.6% -11.2%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.2 0.39 0.21 0.008315 -0.0924 -0.26
Distribution rate - - - - - -
Net sales 1 89.42 126.1 152 150.4 142.8 164.5
EBITDA 1 1.872 9.052 8.318 3.679 -1.286 -3.371
EBIT 1 1.279 8.375 7.406 2.459 -2.538 -5.248
Net income 1 2.938 6.817 4.455 0.1925 -2.33 -7.05
Net Debt 1 -11.11 -21.35 -3.923 -10.84 -4.983 4.797
Reference price 2 2.1600 4.3000 1.5400 1.1800 0.8811 0.9300
Nbr of stocks (in thousands) 15,917 20,280 21,514 23,626 25,616 27,986
Announcement Date 10/22/20 10/15/21 10/20/22 10/18/23 10/18/24 10/17/25
1USD in Million2USD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 25.64M
22.19x3.61x12.6x3.02% 211B
-102.81x16.32x94.23x-.--% 102B
12.28x1.36x7.12x3.91% 102B
15.34x2.8x10.59x5.36% 89.66B
20.46x5.35x13.13x2.8% 61.3B
14.8x2.16x9.15x5.28% 47.94B
20.64x1.69x10.33x1.42% 39.83B
21.15x1.56x9.88x0.9% 39.45B
18.35x2.36x11.29x4.71% 38.18B
Average 4.71x 4.13x 19.81x 3.04% 73.03B
Weighted average by Cap. 1.60x 4.74x 22.43x 3.03%

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. CLPS Stock
  4. Valuation CLPS Incorporation