Valuation Cosyn Limited

Stocks

Market Closed - Bombay S.E. Other stock markets 06:17:29 2026-07-13 EDT			5-day change	1st Jan Change
19.93 ^INR	+1.22%		-1.58%	-15.19%

05-26	Cosyn Limited Announces Completion of Tenure of Rama Rao Karumanch as Independent Director, Effective 27 May 2026	CI
05-26	Cosyn Limited Appoints Madhuri Muddana as Additional Director and Independent Director, Effective May 26, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	93.38	151.1	157.9	132.8	263.3	157
Change	-	61.85%	4.47%	-15.87%	98.25%	-40.39%
Enterprise Value (EV) ¹	86.7	148.9	162.3	132.6	275	196.5
Change	-	71.72%	8.99%	-18.28%	107.39%	-28.56%
P/E	6.36x	-37.5x	-104x	53.8x	748x	98.4x
PBR	0.34x	0.56x	0.59x	0.49x	0.97x	0.57x
PEG	-	0x	1.7x	-0x	-8.7x	0x
Capitalization / Revenue	0.31x	0.76x	1.17x	0.88x	1.7x	1.06x
EV / Revenue	0.29x	0.75x	1.21x	0.88x	1.77x	1.33x
EV / EBITDA	2.23x	13.9x	-8.83x	8.6x	9.52x	-80.5x
EV / EBIT	4.11x	-31.5x	-6.01x	23.1x	13x	-24.5x
EV / FCF	2.45x	-381x	25.4x	31.8x	-32.4x	-3.35x
FCF Yield	40.7%	-0.26%	3.94%	3.14%	-3.09%	-29.8%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	1.957	-0.5368	-0.2017	0.3291	0.0469	0.2127
Distribution rate	-	-	-	-	-	-
Net sales ¹	299	199	134.5	150.8	155	148.1
EBITDA ¹	38.92	10.7	-18.38	15.42	28.9	-2.441
EBIT ¹	21.1	-4.728	-27.02	5.731	21.2	-8.017
Net income ¹	14.68	-4.026	-1.513	2.468	0.352	1.595
Net Debt ¹	-6.676	-2.249	4.392	-0.226	11.67	39.48
Reference price ²	12.45	20.15	21.05	17.71	35.11	20.93
Nbr of stocks (in thousands)	7,500	7,500	7,500	7,500	7,500	7,500
Announcement Date	9/4/20	9/3/21	9/5/22	9/6/23	9/6/24	9/8/25

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
COSYN LIMITED	-	-	-	-	1.55M
IBM	27.94x	4.49x	15.67x	2.35%	270B
SNOWFLAKE INC.	-91.57x	14.47x	83.76x	-.--%	90.62B
ACCENTURE PLC	10.05x	1.1x	5.78x	4.8%	82.75B
TATA CONSULTANCY SERVICES LTD.	13.42x	2.44x	9.2x	6.12%	78.49B
RELX PLC	19x	5.01x	12.36x	2.99%	57.15B
INFOSYS LIMITED	13.87x	2.02x	8.47x	5.61%	45.32B
FUJITSU LIMITED	19.09x	1.53x	9.63x	1.5%	35.95B
NEC CORPORATION	20.08x	1.48x	9.43x	0.99%	35.58B
HCL TECHNOLOGIES LIMITED	15.86x	2.03x	9.43x	5.45%	33.03B
Average	5.30x	3.84x	18.19x	3.31%	72.92B
Weighted average by Cap.	6.55x	4.61x	20.72x	3.03%