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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 304M
21.83x3.49x12.38x3.17% 200B
-94.18x14.89x86.21x-.--% 93.2B
10.67x1.17x6.15x4.52% 87.86B
14.71x2.68x10.13x5.59% 85.25B
19.53x5.14x12.69x2.89% 59.17B
14.24x2.08x8.72x5.47% 46.1B
20.09x1.49x9.43x0.98% 35.57B
18.84x1.52x9.54x1.58% 35.24B
16.4x2.11x9.79x5.27% 33.83B
Average 4.68x 3.84x 18.34x 3.27% 67.64B
Weighted average by Cap. 2.25x 4.43x 20.81x 3.25%

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