Company Valuation: BLUE CLOU

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 286.8 239 745.2 3,058 11,474 7,696
Change - -16.67% 211.79% 310.41% 275.17% -32.93%
Enterprise Value (EV) 1 286.8 239 747.1 3,060 12,047 8,601
Change - -16.67% 212.62% 309.62% 293.64% -28.6%
P/E 4,003x 3,336x 708x 479x 52.6x 17.5x
PBR 6.09x 5.07x 6.52x 24.7x 14.8x 6.32x
PEG - - 1x 1x 0x 0x
Capitalization / Revenue 285x 218x 339x 10.5x 2.28x 0.97x
EV / Revenue 285x 218x 340x 10.5x 2.4x 1.08x
EV / EBITDA 2,240x 1,753x 2,852x 406x 45.1x 12.8x
EV / EBIT 2,953x 2,265x 2,988x 406x 45.2x 12.9x
EV / FCF -6,645x -13,072x -8.59x -636x -13.4x -23.1x
FCF Yield -0.02% -0.01% -11.6% -0.16% -7.47% -4.33%
Dividend per Share 2 - - - - 0.01 -
Rate of return - - - - 0.04% -
EPS 2 0.001499 0.001499 0.009537 0.055 0.5 1.01
Distribution rate - - - - 2% -
Net sales 1 1.005 1.098 2.2 290.4 5,022 7,975
EBITDA 1 0.128 0.1364 0.262 7.536 267 671.4
EBIT 1 0.0971 0.1055 0.25 7.529 266.3 665
Net income 1 0.0733 0.0884 1.053 6.648 160.8 442.7
Net Debt 1 -0.0271 -0.0291 1.895 1.885 572.4 905.2
Reference price 2 6.00 5.00 6.75 26.32 26.30 17.64
Nbr of stocks (in thousands) 47,802 47,802 1,10,402 1,16,202 4,36,282 4,36,282
Announcement Date 05/09/20 07/09/21 05/09/22 20/06/23 06/09/24 08/09/25
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
26.67x9.84x16.09x0.74% 3,90000Cr
122.01x53.97x87.88x-.--% 46TCr
21.45x6.07x10.63x1.4% 43TCr
258.08x23.04x67.46x-.--% 33TCr
2726.7x45.73x149.55x-.--% 28TCr
26.19x5.25x16.57x1.45% 24TCr
88.09x8.56x22.9x-.--% 14TCr
59.54x16.06x42.29x-.--% 14TCr
493.82x21.18x83.72x-.--% 9.93TCr
Average 424.73x 21.08x 55.23x 0.4% 66.82TCr
Weighted average by Cap. 181.80x 15.43x 32.07x 0.64%

Y-o-Y evolution of P/E

Valuation ratios - P/E - BLUE CLOU

Historical PBR trend

Valuation ratios - PBR - BLUE CLOU

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - BLUE CLOU

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - BLUE CLOU