COMPUTER AGE MANAGEMENT SERVICES LIMITED Financials Computer Age Management Services Limited NSE India S.E.
Equities
CAMS
INE596I01012
Business Support Services
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,649 INR | -0.97% |
|
-0.00% | +37.63% |
| 13/06 | CAMS' Insurance Repository Arm Launches Insurance Portfolio Management Platform | MT |
| 10/05 | Transcript : Computer Age Management Services Limited, Q4 2024 Earnings Call, May 10, 2024 |
Valuation
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 90,395 | 1,13,172 | 99,550 | 1,43,269 | 1,79,524 | - | - |
| Enterprise Value (EV) 1 | 90,395 | 1,13,172 | 99,550 | 1,42,121 | 1,79,524 | 1,79,524 | 1,79,524 |
| P/E ratio | - | 39.6 x | 35.1 x | 40.7 x | 43.2 x | 37 x | 32.9 x |
| Yield | - | 1.67% | 1.86% | 1.6% | 1.47% | 1.71% | 1.93% |
| Capitalization / Revenue | 12.8 x | 12.4 x | 10.2 x | 12.6 x | 13.5 x | 11.9 x | 10.6 x |
| EV / Revenue | 12.8 x | 12.4 x | 10.2 x | 12.6 x | 13.5 x | 11.9 x | 10.6 x |
| EV / EBITDA | 30.5 x | 26.7 x | 23.6 x | 24.4 x | 29.9 x | 25.7 x | 22.6 x |
| EV / FCF | - | 43.7 x | 36.3 x | 39.5 x | 38.2 x | 32.9 x | 29.3 x |
| FCF Yield | - | 2.29% | 2.76% | 2.53% | 2.62% | 3.04% | 3.41% |
| Price to Book | - | 17.5 x | 12.7 x | 15.7 x | 16.7 x | 14.3 x | 12.1 x |
| Nbr of stocks (in thousands) | 48,791 | 48,903 | 48,994 | 49,143 | 49,193 | - | - |
| Reference price 2 | 1,853 | 2,314 | 2,032 | 2,915 | 3,649 | 3,649 | 3,649 |
| Announcement Date | 25/05/21 | 05/05/22 | 06/05/23 | 09/05/24 | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 7,055 | 9,097 | 9,718 | 11,365 | 13,288 | 15,116 | 16,859 |
| EBITDA 1 | 2,960 | 4,241 | 4,212 | 5,862 | 6,012 | 6,991 | 7,956 |
| EBIT 1 | - | 3,725 | - | 5,157 | 5,268 | 6,108 | 7,065 |
| Operating Margin | - | 40.95% | - | 45.38% | 39.64% | 40.4% | 41.91% |
| Earnings before Tax (EBT) 1 | - | 3,826 | 3,802 | 4,668 | 5,507 | 6,440 | 7,146 |
| Net income 1 | 2,053 | 2,869 | 2,852 | 3,536 | 4,157 | 4,861 | 5,417 |
| Net margin | 29.1% | 31.54% | 29.35% | 31.12% | 31.28% | 32.16% | 32.13% |
| EPS 2 | - | 58.41 | 57.88 | 71.68 | 84.40 | 98.56 | 110.8 |
| Free Cash Flow 1 | - | 2,592 | 2,746 | 3,631 | 4,698 | 5,449 | 6,117 |
| FCF margin | - | 28.49% | 28.25% | 31.95% | 35.35% | 36.05% | 36.28% |
| FCF Conversion (EBITDA) | - | 61.11% | 65.19% | 61.95% | 78.14% | 77.95% | 76.89% |
| FCF Conversion (Net income) | - | 90.33% | 96.26% | 102.68% | 113.01% | 112.11% | 112.91% |
| Dividend per Share 2 | - | 38.56 | 37.75 | 46.50 | 53.77 | 62.46 | 70.26 |
| Announcement Date | 25/05/21 | 05/05/22 | 06/05/23 | 09/05/24 | - | - | - |
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 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,377 | 2,432 | 2,366 | 2,424 | 2,436 | 2,492 | 2,613 | 2,751 | 2,897 | 3,105 | 3,166 | 3,253 | 3,353 | 3,543 |
| EBITDA 1 | 1,133 | - | 978.7 | 1,061 | 1,082 | 1,091 | 1,101 | 1,221 | 1,294 | 1,662 | 1,426 | 1,461 | 1,532 | 1,650 |
| EBIT | - | - | - | - | - | - | - | - | - | 1,481 | - | - | - | - |
| Operating Margin | - | - | - | - | - | - | - | - | - | 47.7% | - | - | - | - |
| Earnings before Tax (EBT) 1 | 1,022 | 989.4 | 869 | 969.5 | 977.9 | 985.4 | 1,012 | 1,124 | 1,187 | 1,346 | 1,319 | 1,349 | 1,414 | 1,540 |
| Net income 1 | 773.1 | 738.4 | 646 | 721 | 737.2 | 746.1 | 763.4 | 837.8 | 885.4 | 1,035 | 987 | 1,010 | 1,058 | 1,153 |
| Net margin | 32.52% | 30.36% | 27.3% | 29.75% | 30.27% | 29.94% | 29.22% | 30.46% | 30.56% | 33.34% | 31.17% | 31.05% | 31.55% | 32.54% |
| EPS | 15.71 | 15.00 | 13.14 | 14.64 | 14.95 | 15.13 | 15.48 | 17.12 | 18.02 | 20.95 | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 10/02/22 | 05/05/22 | 05/08/22 | 04/11/22 | 07/02/23 | 06/05/23 | 04/08/23 | 08/11/23 | 06/02/24 | 09/05/24 | - | - | - | - |
1INR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | 1,148 | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | 2,592 | 2,746 | 3,631 | 4,698 | 5,449 | 6,117 |
| ROE (net income / shareholders' equity) | 38.6% | 49.3% | 39.9% | 41.7% | 41.6% | 42.9% | 40.9% |
| ROA (Net income/ Total Assets) | - | - | 27.8% | 28.2% | 27.9% | 28.9% | 29.5% |
| Assets 1 | - | - | 10,274 | 12,559 | 14,899 | 16,848 | 18,396 |
| Book Value Per Share 2 | - | 132.0 | 160.0 | 186.0 | 219.0 | 256.0 | 302.0 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | - | 623 | 445 | 384 | 500 | 646 | 600 |
| Capex / Sales | - | 6.84% | 4.58% | 3.38% | 3.76% | 4.27% | 3.56% |
| Announcement Date | 25/05/21 | 05/05/22 | 06/05/23 | 09/05/24 | - | - | - |
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
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
12
Last Close Price
3,649
INR
Average target price
3,427
INR
Spread / Average Target
-6.10%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -18.80% | 2.28B | |
| +13.81% | 1.74B | |
| -20.15% | 1.37B | |
| -21.13% | 1.34B | |
| -28.53% | 1.28B | |
| -14.86% | 1B | |
| -25.75% | 792M | |
| +118.67% | 692M | |
| +39.66% | 546M |
- Stock Market
- Equities
- CAMS Stock
- CAMS Stock
- Financials Computer Age Management Services Limited
