Financials CyberTech Systems and Software Limited

Equities

CYBERTECH

INE214A01019

IT Services & Consulting

Market Closed - NSE India S.E. 07:43:47 2024-04-26 am EDT 5-day change 1st Jan Change
166.4 INR +0.60% Intraday chart for CyberTech Systems and Software Limited +7.01% -16.66%

Valuation

Fiscal Period: Marzo 2018 2019 2020 2021 2022 2023
Capitalization 1 1,567 1,208 784.2 3,333 4,804 2,836
Enterprise Value (EV) 1 1,522 1,089 470.2 2,816 4,064 1,905
P/E ratio 50.1 x 11.9 x 5.97 x 14.1 x 21.2 x 13.1 x
Yield 1.75% 2.28% 3.51% 0.83% 0.88% 2.01%
Capitalization / Revenue 1.8 x 1.25 x 0.7 x 2.83 x 3.46 x 1.61 x
EV / Revenue 1.75 x 1.12 x 0.42 x 2.39 x 2.93 x 1.08 x
EV / EBITDA 20.9 x 7.37 x 1.86 x 12 x 14.8 x 6.18 x
EV / FCF 48.3 x 15 x 4.47 x 22.2 x 22 x 8.87 x
FCF Yield 2.07% 6.65% 22.4% 4.51% 4.55% 11.3%
Price to Book 2.07 x 1.45 x 0.83 x 2.9 x 3.47 x 1.77 x
Nbr of stocks (in thousands) 27,415 27,516 27,516 27,599 28,174 28,473
Reference price 2 57.15 43.90 28.50 120.8 170.5 99.60
Announcement Date 9/5/18 9/4/19 9/6/20 8/23/21 9/2/22 9/6/23
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Marzo 2018 2019 2020 2021 2022 2023
Net sales 1 870.5 967.6 1,128 1,178 1,388 1,762
EBITDA 1 72.72 147.8 253.1 235.1 274.1 308.2
EBIT 1 41.42 114.2 219.7 196 234.9 268.9
Operating Margin 4.76% 11.8% 19.48% 16.64% 16.91% 15.26%
Earnings before Tax (EBT) 1 39.5 122.1 176.7 227 300.6 313.8
Net income 1 31.69 102.3 132.2 240.9 227.1 216.9
Net margin 3.64% 10.57% 11.72% 20.45% 16.36% 12.31%
EPS 2 1.140 3.692 4.770 8.580 8.040 7.620
Free Cash Flow 1 31.54 72.36 105.3 127.1 185 214.8
FCF margin 3.62% 7.48% 9.33% 10.79% 13.32% 12.19%
FCF Conversion (EBITDA) 43.37% 48.97% 41.6% 54.06% 67.51% 69.71%
FCF Conversion (Net income) 99.53% 70.74% 79.62% 52.75% 81.46% 99.04%
Dividend per Share 2 1.000 1.000 1.000 1.000 1.500 2.000
Announcement Date 9/5/18 9/4/19 9/6/20 8/23/21 9/2/22 9/6/23
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 44.3 119 314 517 740 931
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 31.5 72.4 105 127 185 215
ROE (net income / shareholders' equity) 4.22% 12.9% 14.9% 23.1% 17.9% 14.5%
ROA (Net income/ Total Assets) 2.28% 5.79% 10.5% 8.99% 9.61% 9.3%
Assets 1 1,388 1,768 1,258 2,678 2,364 2,333
Book Value Per Share 2 27.60 30.20 34.20 41.60 49.10 56.30
Cash Flow per Share 2 3.350 6.200 2.880 4.150 2.040 4.990
Capex 1 74.3 54.4 116 9.43 15 13.2
Capex / Sales 8.53% 5.63% 10.29% 0.8% 1.08% 0.75%
Announcement Date 9/5/18 9/4/19 9/6/20 8/23/21 9/2/22 9/6/23
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. CYBERTECH Stock
  4. Financials CyberTech Systems and Software Limited