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 | ||
| 3,483 INR | +2.52% |
|
+5.71% | +31.36% |
| 05-10 | Transcript : Computer Age Management Services Limited, Q4 2024 Earnings Call, May 10, 2024 | |
| 05-09 | Computer Age Management's Consolidated Profit Jumps in Fiscal Q4 | MT |
Valuation
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 90,395 | 113,172 | 99,550 | 166,887 | - | - |
| Enterprise Value (EV) 1 | 90,395 | 113,172 | 99,550 | 142,121 | 166,887 | 166,887 |
| P/E ratio | - | 39.6 x | 35.1 x | 40.7 x | 40.4 x | 34.8 x |
| Yield | - | 1.67% | 1.86% | 1.6% | 1.58% | 1.82% |
| Capitalization / Revenue | 12.8 x | 12.4 x | 10.2 x | 12.6 x | 12.6 x | 11.2 x |
| EV / Revenue | 12.8 x | 12.4 x | 10.2 x | 12.5 x | 12.6 x | 11.2 x |
| EV / EBITDA | 30.5 x | 26.7 x | 23.6 x | 24.2 x | 27.8 x | 24 x |
| EV / FCF | - | 43.7 x | 36.3 x | 39.1 x | 24.6 x | 31.4 x |
| FCF Yield | - | 2.29% | 2.76% | 2.56% | 4.06% | 3.18% |
| Price to Book | - | 17.5 x | 12.7 x | 15.7 x | 15.5 x | 13.3 x |
| Nbr of stocks (in thousands) | 48,791 | 48,903 | 48,994 | 49,193 | - | - |
| Reference price 2 | 1,853 | 2,314 | 2,032 | 3,392 | 3,392 | 3,392 |
| 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 | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 6,936 | 7,055 | 9,097 | 9,718 | 11,365 | 13,199 | 14,959 |
| EBITDA 1 | - | 2,960 | 4,241 | 4,212 | 5,862 | 5,996 | 6,946 |
| EBIT 1 | - | - | 3,725 | - | 5,157 | 5,298 | 6,069 |
| Operating Margin | - | - | 40.95% | - | 45.38% | 40.14% | 40.57% |
| Earnings before Tax (EBT) 1 | - | - | 3,826 | 3,802 | 4,668 | 5,472 | 6,346 |
| Net income 1 | - | 2,053 | 2,869 | 2,852 | 3,536 | 4,131 | 4,816 |
| Net margin | - | 29.1% | 31.54% | 29.35% | 31.12% | 31.3% | 32.19% |
| EPS 2 | 26.75 | - | 58.41 | 57.88 | 71.68 | 83.92 | 97.59 |
| Free Cash Flow 1 | - | - | 2,592 | 2,746 | 3,631 | 6,775 | 5,314 |
| FCF margin | - | - | 28.49% | 28.25% | 31.95% | 51.33% | 35.52% |
| FCF Conversion (EBITDA) | - | - | 61.11% | 65.19% | 61.95% | 113% | 76.5% |
| FCF Conversion (Net income) | - | - | 90.33% | 96.26% | 102.68% | 164.02% | 110.34% |
| Dividend per Share 2 | - | - | 38.56 | 37.75 | 46.50 | 53.44 | 61.90 |
| Announcement Date | 08/01/20 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,377 | 2,432 | 2,366 | 2,424 | 2,436 | 2,492 | 2,613 | 2,789 | 2,863 | 3,129 | 3,166 |
| EBITDA 1 | 1,133 | - | 978.7 | 1,061 | 1,082 | 1,091 | 1,101 | 1,240 | 1,272 | 1,405 | 1,426 |
| EBIT | - | - | - | - | - | - | - | - | - | 1,312 | - |
| Operating Margin | - | - | - | - | - | - | - | - | - | 41.93% | - |
| Earnings before Tax (EBT) 1 | 1,022 | 989.4 | 869 | 969.5 | 977.9 | 985.4 | 1,012 | 1,148 | 1,160 | 1,306 | 1,319 |
| Net income 1 | 773.1 | 738.4 | 646 | 721 | 737.2 | 746.1 | 763.4 | 848.2 | 865.8 | 963.3 | 987 |
| Net margin | 32.52% | 30.36% | 27.3% | 29.75% | 30.27% | 29.94% | 29.22% | 30.42% | 30.24% | 30.79% | 31.17% |
| EPS 2 | 15.71 | 15.00 | 13.14 | 14.64 | 14.95 | 15.13 | 15.48 | 16.70 | 17.50 | 19.47 | - |
| 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 | - | - | - | - |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - |
| Net Cash position 1 | - | - | - | - | 1,148 | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | - | 2,592 | 2,746 | 3,631 | 6,775 | 5,314 |
| ROE (net income / shareholders' equity) | - | 38.6% | 49.3% | 39.9% | 41.7% | 41.4% | 42.6% |
| ROA (Net income/ Total Assets) | - | - | - | 27.8% | 28.2% | 27.9% | 28.7% |
| Assets 1 | - | - | - | 10,274 | 12,559 | 14,805 | 16,760 |
| Book Value Per Share 2 | - | - | 132.0 | 160.0 | 186.0 | 219.0 | 256.0 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | - | - | 623 | 445 | 384 | 593 | 626 |
| Capex / Sales | - | - | 6.84% | 4.58% | 3.38% | 4.5% | 4.18% |
| Announcement Date | 08/01/20 | 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
3,392
INR
Average target price
3,358
INR
Spread / Average Target
-1.01%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +18.50% | 4.54B | |
| -17.69% | 2.36B | |
| -9.83% | 1.59B | |
| +0.99% | 1.57B | |
| -19.10% | 1.54B | |
| -34.24% | 1.21B | |
| -8.43% | 1.16B | |
| -7.12% | 1.02B | |
| +118.67% | 692M |
- Stock Market
- Equities
- CAMS Stock
- CAMS Stock
- Financials Computer Age Management Services Limited
