Company Valuation: Colab Platforms Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 59.7 59.7 111.3 489.9 2,224 9,677
Change - 0% 86.43% 340.17% 353.88% 335.18%
Enterprise Value (EV) 1 101.7 65.55 110.3 491.5 2,197 9,642
Change - -35.58% 68.27% 345.62% 347.1% 338.77%
P/E -36.1x -58x 78.5x 57.7x 124x 338x
PBR 1.63x 1.57x 2.83x 2.46x 10.2x 39.4x
PEG - 1.5x -0x 0.8x 1x 5.6x
Capitalization / Revenue 22.5x - 58.6x 32.7x 140x 14x
EV / Revenue 38.4x - 58x 32.9x 139x 14x
EV / EBITDA - - - - - -
EV / EBIT -40.7x -35x 123x 43x 186x 342x
EV / FCF -25.2x 4.17x 23.5x -618x 199x 1,198x
FCF Yield -3.96% 24% 4.26% -0.16% 0.5% 0.08%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0276 -0.0172 0.0236 0.0416 0.0877 0.1403
Distribution rate - - - - - -
Net sales 1 2.648 - 1.9 14.96 15.85 690.3
EBITDA - - - - 11.93 28.38
EBIT 1 -2.502 -1.871 0.8975 11.44 11.82 28.22
Net income 1 -1.655 -1.029 1.418 8.483 17.89 28.63
Net Debt 1 42.05 5.846 -1.007 1.576 -26.19 -35.13
Reference price 2 1.00 1.00 1.86 2.40 10.90 47.44
Nbr of stocks (in thousands) 60,000 60,000 60,000 204,000 204,000 204,000
Announcement Date 8/24/20 8/26/21 8/22/22 9/8/23 9/4/24 9/5/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 298M
23.55x3.79x13.24x2.85% 224B
-115.86x18.44x106.47x-.--% 115B
13.01x1.44x7.55x3.69% 108B
15.89x2.91x10.99x5.17% 93.24B
20.57x5.38x13.22x2.77% 61.92B
15.39x2.25x9.54x5.07% 50B
21.69x1.61x10.15x0.88% 40.89B
20.74x1.69x10.38x1.41% 40.43B
18.48x2.37x11.38x4.68% 38.57B
Average 3.72x 4.43x 21.44x 2.95% 77.1B
Weighted average by Cap. -0.84x 5.27x 25.38x 2.87%

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. JSGLEASING Stock
  4. Valuation Colab Platforms Limited