Valuation Sonata Software Limited

Equities

Market Closed - NSE India S.E. Other stock markets 11:05:05 13/03/2026 GMT			5-day change	1st Jan Change
235.75 ^INR	-2.76%		-4.34%	-34.49%

03-03	Analyst recommendations: Amazon, Paramount, Pinterest, Cigna, Tesla…
03-03	From Calm to Caution

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	52,910	76,830	115,865	200,387	95,950	65,373	-	-
Change	-	45.21%	50.81%	72.95%	-52.12%	-31.87%	-	-
Enterprise Value (EV) ¹	52,910	76,830	112,409	196,159	93,420	66,699	63,069	59,834
Change	-	45.21%	46.31%	74.51%	-52.38%	-28.6%	-5.44%	-5.13%
P/E ratio	21.7x	20.4x	25.7x	65.1x	22.6x	14.1x	11.9x	10.7x
PBR	5.92x	6.99x	8.92x	14.3x	5.63x	3.33x	2.82x	2.25x
PEG	-	0.4x	1.3x	-2x	0.6x	1.52x	0.7x	0.9x
Capitalization / Revenue	1.25x	1.38x	1.54x	2.29x	0.94x	0.61x	0.57x	0.51x
EV / Revenue	1.25x	1.38x	1.49x	2.24x	0.92x	0.62x	0.55x	0.47x
EV / EBITDA	13.9x	16.6x	18.6x	27x	13.6x	9.26x	7.79x	6.61x
EV / EBIT	15.6x	18.4x	20.6x	32.9x	16.5x	10.9x	9.11x	7.65x
EV / FCF	12x	16.1x	49.4x	76.9x	16.2x	21.2x	12.1x	9.8x
FCF Yield	8.33%	6.2%	2.02%	1.3%	6.16%	4.71%	8.24%	10.2%
Dividend per Share ²	5.25	7.875	7.875	7.9	4.4	6.28	6.84	7.45
Rate of return	2.75%	2.84%	1.88%	1.09%	1.27%	2.66%	2.9%	3.16%
EPS ²	8.805	13.58	16.29	11.1	15.28	16.7	19.74	22.08
Distribution rate	59.6%	58%	48.3%	71.2%	28.8%	37.6%	34.7%	33.7%
Net sales ¹	42,281	55,534	75,199	87,386	101,572	107,706	114,892	127,270
EBITDA ¹	3,794	4,638	6,041	7,274	6,892	7,203	8,100	9,050
EBIT ¹	3,398	4,164	5,450	5,955	5,678	6,108	6,921	7,825
Net income ¹	2,440	3,764	4,519	3,085	4,247	4,596	5,502	6,138
Net Debt ¹	-	-	-3,456	-4,228	-2,530	1,326	-2,304	-5,539
Reference price ²	190.95	277.28	418.15	722.35	345.70	235.75	235.75	235.75
Nbr of stocks (in thousands)	277,088	277,088	277,088	277,410	277,552	277,300	-	-
Announcement Date	12/05/21	29/04/22	13/05/23	07/05/24	07/05/25	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SONATA SOFTWARE LIMITED	14.52x	0.64x	9.52x	2.59%	728M
IBM	22.81x	3.81x	13.61x	2.73%	232B
ACCENTURE PLC	14.55x	1.55x	8.25x	3.32%	121B
TATA CONSULTANCY SERVICES LTD.	17.41x	3.19x	11.74x	4.94%	95.71B
AUTOMATIC DATA PROCESSING, INC.	18.9x	3.23x	11.07x	3.11%	83.53B
RELX PLC	20.4x	5.34x	13.17x	2.8%	62.01B
SNOWFLAKE INC.	-45.3x	12.48x	91.47x	-.--%	60.65B
INFOSYS LIMITED	18.17x	2.69x	11.44x	3.92%	55.48B
HCL TECHNOLOGIES LIMITED	21.49x	2.64x	12.68x	4.21%	39.8B
FUJITSU LIMITED	14.2x	1.61x	11.17x	1.03%	38.7B
Average	11.71x	3.72x	19.41x	2.87%	78.97B
Weighted average by Cap.	14.24x	3.87x	17.92x	3%