Company Valuation: CLPS Incorporation

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 34.38 87.21 33.13 27.88 22.57 26.03
Change - 153.64% -62.01% -15.85% -19.04% 15.32%
Enterprise Value (EV) 1 23.28 65.85 29.21 17.04 17.59 30.82
Change - 182.93% -55.65% -41.68% 3.23% 75.27%
P/E 10.8x 11x 7.33x 142x -9.53x -3.58x
PBR 1.26x 1.54x 0.52x 0.43x 0.36x 0.47x
PEG - 0.1x -0.2x -1.5x 0x -0x
Capitalization / Revenue 0.38x 0.69x 0.22x 0.19x 0.16x 0.16x
EV / Revenue 0.26x 0.52x 0.19x 0.11x 0.12x 0.19x
EV / EBITDA 12.4x 7.27x 3.51x 4.63x -13.7x -9.14x
EV / EBIT 18.2x 7.86x 3.94x 6.93x -6.93x -5.87x
EV / FCF 5.23x -7.54x -1.56x 1.47x 3.77x -8.92x
FCF Yield 19.1% -13.3% -64.3% 67.8% 26.6% -11.2%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.2 0.39 0.21 0.008315 -0.0924 -0.26
Distribution rate - - - - - -
Net sales 1 89.42 126.1 152 150.4 142.8 164.5
EBITDA 1 1.872 9.052 8.318 3.679 -1.286 -3.371
EBIT 1 1.279 8.375 7.406 2.459 -2.538 -5.248
Net income 1 2.938 6.817 4.455 0.1925 -2.33 -7.05
Net Debt 1 -11.11 -21.35 -3.923 -10.84 -4.983 4.797
Reference price 2 2.160 4.300 1.540 1.180 0.881 0.930
Nbr of stocks (in thousands) 15,917 20,280 21,514 23,626 25,616 27,986
Announcement Date 10/22/20 A 10/15/21 A 10/20/22 A 10/18/23 A 10/18/24 A 10/17/25 A
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 30.14M
23.14x3.77x13.17x2.87% 222B
-116.79x18.57x106.98x-.--% 115B
13.73x1.52x7.97x3.49% 113B
14.91x2.72x10.28x5.51% 87.05B
20.45x5.36x13.17x2.79% 62.19B
14.69x2.13x9.06x5.31% 47.45B
20.59x1.68x10.33x1.42% 39.79B
20.4x1.55x9.86x0.92% 38.85B
17.74x2.3x10.68x4.87% 36.84B
Average 3.21x 4.40x 21.28x 3.02% 76.29B
Weighted average by Cap. -1.63x 5.29x 25.56x 2.9%

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. CLPS Stock
  4. Valuation CLPS Incorporation