Stock COSYN6 COSYN LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Cosyn Limited

Equities

COSYN6

INE029B01019

IT Services & Consulting

Market Closed - Bombay S.E.
Other stock markets
 03:30:51 29/05/2024 pm IST 		5-day change 1st Jan Change
42.39 INR -1.65% Intraday chart for Cosyn Limited -3.81% +17.39%
17/05 Cosyn Limited Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2024 CI
13/02 Cosyn Names CFO; Shares Drop 4% MT

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 541.1 324.8 93.38 151.1 157.9 132.8
Enterprise Value (EV) 1 549.7 349.1 86.7 148.9 162.3 132.6
P/E ratio 8.23 x 16.5 x 6.36 x -37.5 x -104 x 53.8 x
Yield 1.39% 1.15% - - - -
Capitalization / Revenue 1.26 x 0.82 x 0.31 x 0.76 x 1.17 x 0.88 x
EV / Revenue 1.28 x 0.88 x 0.29 x 0.75 x 1.21 x 0.88 x
EV / EBITDA 5.54 x 6.15 x 2.23 x 13.9 x -8.83 x 8.6 x
EV / FCF -94.1 x -13.6 x 2.45 x -381 x 25.4 x 31.8 x
FCF Yield -1.06% -7.33% 40.7% -0.26% 3.94% 3.14%
Price to Book 2.01 x 1.14 x 0.34 x 0.56 x 0.59 x 0.49 x
Nbr of stocks (in thousands) 7,500 7,500 7,500 7,500 7,500 7,500
Reference price 2 72.15 43.30 12.45 20.15 21.05 17.71
Announcement Date 29/05/18 06/09/19 04/09/20 03/09/21 05/09/22 06/09/23
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 428.2 395.7 299 199 134.5 150.8
EBITDA 1 99.26 56.77 38.92 10.7 -18.38 15.42
EBIT 1 93.04 42.65 21.1 -4.728 -27.02 5.731
Operating Margin 21.73% 10.78% 7.06% -2.38% -20.09% 3.8%
Earnings before Tax (EBT) 1 80.11 29.05 18.77 -4.009 -0.653 4.355
Net income 1 65.76 19.72 14.68 -4.026 -1.513 2.468
Net margin 15.36% 4.98% 4.91% -2.02% -1.12% 1.64%
EPS 2 8.768 2.629 1.957 -0.5368 -0.2017 0.3291
Free Cash Flow 1 -5.839 -25.59 35.32 -0.3906 6.399 4.165
FCF margin -1.36% -6.47% 11.81% -0.2% 4.76% 2.76%
FCF Conversion (EBITDA) - - 90.75% - - 27.02%
FCF Conversion (Net income) - - 240.63% - - 168.76%
Dividend per Share 2 1.000 0.5000 - - - -
Announcement Date 29/05/18 06/09/19 04/09/20 03/09/21 05/09/22 06/09/23
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 8.56 24.4 - - 4.39 -
Net Cash position 1 - - 6.68 2.25 - 0.23
Leverage (Debt/EBITDA) 0.0862 x 0.4292 x - - -0.2389 x -
Free Cash Flow 1 -5.84 -25.6 35.3 -0.39 6.4 4.17
ROE (net income / shareholders' equity) 25.9% 6.69% 4.91% -1.53% -0.58% 0.91%
ROA (Net income/ Total Assets) 15.9% 6.56% 3.13% -0.77% -4.87% 1.04%
Assets 1 413.8 300.7 469.7 522.7 31.04 237.7
Book Value Per Share 2 35.90 37.80 36.60 36.20 36.00 36.30
Cash Flow per Share 2 0.7600 1.500 2.750 0.7300 0.2900 0.6800
Capex 1 25 58.3 18.2 15.6 9.99 9.61
Capex / Sales 5.85% 14.73% 6.09% 7.85% 7.43% 6.37%
Announcement Date 29/05/18 06/09/19 04/09/20 03/09/21 05/09/22 06/09/23
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other IT Services & Consulting

1st Jan change Capi.
COSYN LIMITED Stock Cosyn Limited
+17.39% 38.86L
ACCENTURE PLC Stock Accenture plc
-16.28% 19TCr
TATA CONSULTANCY SERVICES LTD. Stock Tata Consultancy Services Ltd.
+0.27% 17TCr
IBM Stock IBM
+2.14% 16TCr
AUTOMATIC DATA PROCESSING, INC. Stock Automatic Data Processing, Inc.
+3.04% 9.96TCr
CROWDSTRIKE HOLDINGS, INC. Stock CrowdStrike Holdings, Inc.
+36.85% 8.39TCr
RELX PLC Stock RELX PLC
+9.81% 8.17TCr
INFOSYS LIMITED Stock Infosys Limited
-5.96% 7.3TCr
SNOWFLAKE INC. Stock Snowflake Inc.
-25.53% 5.05TCr
HCL TECHNOLOGIES LIMITED Stock HCL Technologies Limited
-7.71% 4.42TCr
Other IT Services & Consulting
  1. Stock Market
  2. Equities
  3. COSYN6 Stock
  4. Financials Cosyn Limited