COMPUTER AGE MANAGEMENT SERVICES LIMITED Financials Computer Age Management Services Limited
Equities
CAMS
INE596I01012
Business Support Services
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,209 INR | -1.31% |
|
+1.91% | +20.98% |
| 04-15 | Computer Age Management Services Limited Announces Board Resignations | CI |
| 04-11 | Computer Age Management Gets RBI Approval to Operate as Online Payment Aggregator | MT |
Valuation
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 90,395 | 113,172 | 99,550 | 157,708 | - | - |
| Enterprise Value (EV) 1 | 90,395 | 113,172 | 99,550 | 156,470 | 155,087 | 153,505 |
| P/E ratio | - | 39.6 x | 35.1 x | 45.8 x | 39.3 x | 33.9 x |
| Yield | - | 1.67% | 1.86% | 1.42% | 1.65% | 1.92% |
| Capitalization / Revenue | 12.8 x | 12.4 x | 10.2 x | 13.9 x | 12.1 x | 10.7 x |
| EV / Revenue | 12.8 x | 12.4 x | 10.2 x | 13.8 x | 11.9 x | 10.4 x |
| EV / EBITDA | 30.5 x | 26.7 x | 23.6 x | 31.2 x | 26.5 x | 22.9 x |
| EV / FCF | - | 43.7 x | 36.3 x | 47.7 x | 36.4 x | 30.9 x |
| FCF Yield | - | 2.29% | 2.76% | 2.1% | 2.75% | 3.24% |
| Price to Book | - | 17.5 x | 12.7 x | 17.3 x | 14.8 x | 12.7 x |
| Nbr of stocks (in thousands) | 48,791 | 48,903 | 48,994 | 49,143 | - | - |
| Reference price 2 | 1,853 | 2,314 | 2,032 | 3,209 | 3,209 | 3,209 |
| Announcement Date | 21-05-25 | 22-05-05 | 23-05-06 | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 6,936 | 7,055 | 9,097 | 9,718 | 11,371 | 13,032 | 14,693 |
| EBITDA 1 | - | 2,960 | 4,241 | 4,212 | 5,008 | 5,851 | 6,712 |
| EBIT 1 | - | - | 3,725 | - | 4,292 | 5,135 | 5,948 |
| Operating Margin | - | - | 40.95% | - | 37.75% | 39.4% | 40.48% |
| Earnings before Tax (EBT) 1 | - | - | 3,826 | 3,802 | 4,561 | 5,321 | 6,114 |
| Net income 1 | - | 2,053 | 2,869 | 2,852 | 3,435 | 4,019 | 4,629 |
| Net margin | - | 29.1% | 31.54% | 29.35% | 30.21% | 30.84% | 31.5% |
| EPS 2 | 26.75 | - | 58.41 | 57.88 | 69.99 | 81.75 | 94.77 |
| Free Cash Flow 1 | - | - | 2,592 | 2,746 | 3,279 | 4,258 | 4,971 |
| FCF margin | - | - | 28.49% | 28.25% | 28.84% | 32.67% | 33.83% |
| FCF Conversion (EBITDA) | - | - | 61.11% | 65.19% | 65.48% | 72.78% | 74.06% |
| FCF Conversion (Net income) | - | - | 90.33% | 96.26% | 95.46% | 105.94% | 107.38% |
| Dividend per Share 2 | - | - | 38.56 | 37.75 | 45.56 | 52.98 | 61.48 |
| Announcement Date | 20-01-08 | 21-05-25 | 22-05-05 | 23-05-06 | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,377 | 2,432 | 2,366 | 2,424 | 2,436 | 2,492 | 2,613 | 2,789 | 2,863 | 3,129 |
| EBITDA 1 | 1,133 | - | 978.7 | 1,061 | 1,082 | 1,091 | 1,101 | 1,240 | 1,272 | 1,405 |
| EBIT | - | - | - | - | - | - | - | - | - | 1,312 |
| Operating Margin | - | - | - | - | - | - | - | - | - | 41.93% |
| Earnings before Tax (EBT) 1 | 1,022 | 989.4 | 869 | 969.5 | 977.9 | 985.4 | 1,012 | 1,148 | 1,160 | 1,306 |
| Net income 1 | 773.1 | 738.4 | 646 | 721 | 737.2 | 746.1 | 763.4 | 848.2 | 865.8 | 963.3 |
| Net margin | 32.52% | 30.36% | 27.3% | 29.75% | 30.27% | 29.94% | 29.22% | 30.42% | 30.24% | 30.79% |
| EPS 2 | 15.71 | 15.00 | 13.14 | 14.64 | 14.95 | 15.13 | 15.48 | 16.70 | 17.50 | 19.47 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 22-02-10 | 22-05-05 | 22-08-05 | 22-11-04 | 23-02-07 | 23-05-06 | 23-08-04 | - | - | - |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - |
| Net Cash position 1 | - | - | - | - | 1,238 | 2,621 | 4,203 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | - | 2,592 | 2,746 | 3,279 | 4,258 | 4,971 |
| ROE (net income / shareholders' equity) | - | 38.6% | 49.3% | 39.9% | 40.4% | 40.2% | 41.2% |
| ROA (Net income/ Total Assets) | - | - | - | 27.8% | 28.9% | 29.7% | 30.5% |
| Assets 1 | - | - | - | 10,274 | 11,886 | 13,532 | 15,190 |
| Book Value Per Share 2 | - | - | 132.0 | 160.0 | 186.0 | 217.0 | 252.0 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | - | - | 623 | 445 | 723 | 687 | 746 |
| Capex / Sales | - | - | 6.84% | 4.58% | 6.36% | 5.27% | 5.08% |
| Announcement Date | 20-01-08 | 21-05-25 | 22-05-05 | 23-05-06 | - | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
B-
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
12
Last Close Price
3,209
INR
Average target price
3,160
INR
Spread / Average Target
-1.52%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +20.98% | 1.89B | |
| +5.21% | 4.03B | |
| 0.00% | 1.84B | |
| -3.22% | 1.71B | |
| -16.98% | 1.58B | |
| -23.29% | 1.36B | |
| -7.67% | 1.16B | |
| -4.66% | 1.05B | |
| +119.33% | 694M | |
| -25.60% | 619M |
- Stock Market
- Equities
- CAMS Stock
- Financials Computer Age Management Services Limited
