Company Valuation: Compucom Software Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 701.8 1,749 1,467 1,859 1,380 970.1
Change - 149.15% -16.11% 26.7% -25.76% -29.7%
Enterprise Value (EV) 1 138.7 1,344 834.9 1,707 1,175 1,057
Change - 869.29% -37.9% 104.45% -31.16% -10.02%
P/E 36x 13.7x 29.4x 35.1x 93.2x 34.1x
PBR 0.55x 1.27x 1.05x 1.31x 0.98x 0.68x
PEG - 0x -0.5x 5.53x -1.3x 0.4x
Capitalization / Revenue 4.06x 5.9x 2.69x 2.64x 4.1x 2.84x
EV / Revenue 0.8x 4.53x 1.53x 2.43x 3.49x 3.1x
EV / EBITDA 18.8x 7.6x 7.2x 14.5x 20x 41x
EV / EBIT -15.6x 9.36x 17.8x 31.3x -535x -30.7x
EV / FCF 1.02x -8.11x 4.36x -4.03x 4.14x -10.1x
FCF Yield 98% -12.3% 22.9% -24.8% 24.2% -9.9%
Dividend per Share 2 0.3 0.4 0.4 0.4 0.2 0.25
Rate of return 3.38% 1.81% 2.16% 1.7% 1.15% 2.04%
EPS 2 0.2464 1.61 0.63 0.67 0.187 0.36
Distribution rate 122% 24.8% 63.5% 59.7% 107% 69.4%
Net sales 1 172.7 296.5 546.2 703.2 336.8 341.4
EBITDA 1 7.361 176.8 115.9 117.8 58.69 25.8
EBIT 1 -8.882 143.7 46.8 54.56 -2.195 -34.44
Net income 1 19.5 127.7 50.15 53.06 14.8 28.77
Net Debt 1 -563.1 -404.3 -632.1 -151.7 -204.9 87.32
Reference price 2 8.87 22.10 18.54 23.49 17.44 12.26
Nbr of stocks (in thousands) 79,125 79,125 79,125 79,125 79,125 79,125
Announcement Date 23/08/21 26/08/22 28/08/23 30/07/24 01/09/25 13/08/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.03Cr
25.79x4.14x14.42x2.62% 24TCr
21.93x4.63x11.36x0.76% 19TCr
17.63x2x10.31x2.68% 15TCr
-121.61x16.7x91.84x-.--% 11TCr
-484.24x34.35x141.12x-.--% 10TCr
16.32x2.94x11.35x4.93% 9.54TCr
23.17x6x14.73x2.43% 6.97TCr
15.55x2.26x9.62x4.96% 5.05TCr
20.45x1.56x9.85x0.9% 4.09TCr
Average -51.67x 8.29x 34.95x 2.14% 10.49TCr
Weighted average by Cap. -41.57x 7.91x 32.63x 2.02%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Compucom Software Limited

Historical PBR trend

Valuation ratios - PBR - Compucom Software Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Compucom Software Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Compucom Software Limited

  1. Stock Market
  2. Stocks
  3. COMPUSOFT Stock
  4. Valuation Compucom Software Limited