Valuation KAIROSOF INR10

Stocks

Market Closed - Bombay S.E. 08:02:28 18/09/26 pm AEST			5-day change	1st Jan Change
19.70 ^INR	+4.90%		+27.43%	+320.67%

05/08	Kairosoft AI Solutions Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
30/05	Kairosoft Ai Solutions Limited Announces Redesignation of Deva Ram from Executive Director to Managing Director, Effective May 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	17.28	29.36	31.96	41.6	321.1	49.93
Change	-	69.91%	8.86%	30.16%	671.77%	-84.45%
Enterprise Value (EV) ¹	26.36	39.42	17.48	57.86	125.9	39.92
Change	-	49.54%	-55.67%	231.07%	117.67%	-68.3%
P/E	-22.9x	-63.3x	-60.5x	-0.92x	-13.4x	-11.7x
PBR	0.07x	0.12x	0.13x	0.2x	0.85x	0.13x
PEG	-	1.6x	-4.4x	-0x	0.2x	0.1x
Capitalization / Revenue	0.17x	1.44x	0.85x	2.31x	22x	1.14x
EV / Revenue	0.27x	1.93x	0.47x	3.21x	8.64x	0.91x
EV / EBITDA	22.2x	-395x	-155x	11x	-3.63x	-408x
EV / EBIT	25.5x	-160x	-69.4x	11.3x	-3.6x	-9.73x
EV / FCF	-0.57x	-2.24x	1.3x	2.1x	-42.9x	-0.45x
FCF Yield	-177%	-44.7%	76.6%	47.7%	-2.33%	-220%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.189	-0.116	-0.132	-11.36	-2.023	-0.36
Distribution rate	-	-	-	-	-	-
Net sales ¹	99.28	20.42	37.46	18.01	14.57	43.66
EBITDA ¹	1.19	-0.0997	-0.1124	5.247	-34.73	-0.0979
EBIT ¹	1.035	-0.2467	-0.2519	5.115	-35.03	-4.105
Net income ¹	-0.7573	-0.4626	-0.5268	-45.45	-23.93	-4.254
Net Debt ¹	9.084	10.06	-14.48	16.26	-195.1	-10.01
Reference price ²	4.32	7.34	7.99	10.40	27.14	4.22
Nbr of stocks (in thousands)	4,000	4,000	4,000	4,000	11,830	11,830
Announcement Date	27/8/21	6/9/22	5/9/23	3/9/24	22/8/25	6/8/26

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.($)
KAIROSOF INR10	-	-	-	-	2.43M
MORGAN STANLEY	15.61x	7.05x	-	2.12%	318B
THE GOLDMAN SACHS GROUP, INC.	13.36x	10.29x	-	2.02%	285B
CITIGROUP INC.	11.79x	-	-	1.91%	221B
CHARLES SCHWAB	16.92x	6.76x	11.25x	1.21%	182B
CITIC SECURITIES COMPANY LIMITED	9.8x	1.47x	-	3.78%	59.13B
YUANTA FINANCIAL HOLDING CO., LTD.	15.66x	5.38x	-	3.74%	30.49B
NOMURA HOLDINGS, INC.	10.44x	7.69x	-	3.96%	29.44B
LPL FINANCIAL HOLDINGS INC.	16.97x	-	-	0.37%	25.83B
CSC FINANCIAL CO., LTD.	6.65x	-	-	4.56%	24.75B
Average	13.02x	6.44x	11.25x	2.63%	117.61B
Weighted average by Cap.	13.97x	7.61x	11.25x	2.1%