Company Valuation: Netsol Technologies Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 4,466 15,270 8,960 6,573 11,925 11,321
Change - 241.94% -41.32% -26.65% 81.42% -5.06%
Enterprise Value (EV) 1 4,015 13,347 6,967 5,616 8,852 9,555
Change - 232.46% -47.8% -19.39% 57.62% 7.94%
P/E 124x 79.1x 10.3x 6.35x 9.99x 8.45x
PBR 0.65x 2.15x 1.12x 0.74x 1.18x 1.05x
PEG - 0x 0x 0.3x 0.7x 0.5x
Capitalization / Revenue 0.95x 3.09x 1.45x 0.84x 1.24x 1.14x
EV / Revenue 0.85x 2.7x 1.13x 0.72x 0.92x 0.96x
EV / EBITDA 16.5x 24.7x 15.4x -28.5x 5.79x 9.28x
EV / EBIT 59.8x 41.2x 35x -10.4x 7.1x 12.2x
EV / FCF -41.2x 9.59x -9.26x -2.04x 5.87x -5.97x
FCF Yield -2.43% 10.4% -10.8% -49% 17% -16.7%
Dividend per Share 2 - - - - 3 -
Rate of return - - - - 2.21% -
EPS 2 0.4 2.148 9.72 11.79 13.59 15.74
Distribution rate - - - - 22.1% -
Net sales 1 4,708 4,948 6,185 7,788 9,580 9,905
EBITDA 1 243.5 540.1 451.4 -197 1,528 1,029
EBIT 1 67.18 323.9 199.1 -537.5 1,247 785.8
Net income 1 36.02 193 872.3 1,038 1,203 1,385
Net Debt 1 -451.1 -1,923 -1,993 -956.5 -3,072 -1,766
Reference price 2 49.71 169.98 99.74 74.83 135.76 132.96
Nbr of stocks (in thousands) 89,837 89,837 89,837 87,837 87,837 85,147
Announcement Date 01/10/20 04/10/21 04/10/22 04/10/23 27/09/24 06/10/25
1PKR in Million2PKR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 37.06M
22.01x8.43x13.96x0.96% 2,835B
91.27x36.82x61.39x-.--% 296B
112.67x35.95x113.71x0.15% 116B
73.46x14.77x32.2x-.--% 91.15B
441.45x18.93x76.11x-.--% 86.99B
138.41x8.16x20.83x-.--% 71.52B
33.11x1.72x13.47x-.--% 60.94B
116.88x4.9x24.23x-.--% 42.75B
-31.96x4.17x19.99x-.--% 34.04B
Average 110.81x 14.87x 41.77x 0.12% 363.36B
Weighted average by Cap. 44.96x 11.83x 23.25x 0.76%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. NETSOL Stock
  4. Valuation Netsol Technologies Limited