Market Closed -
NSE India S.E.
07:43:54 2024-05-31 am EDT
|
5-day change
|
1st Jan Change
|
179.2
INR
|
-0.80%
|
|
-2.05%
|
+44.83%
|
Fiscal Period: März |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
624,830
|
424,550
|
1,547,399
|
-
|
-
|
Enterprise Value (EV)
1 |
593,461
|
330,421
|
1,551,458
|
1,425,414
|
1,423,758
|
P/E ratio
|
-49.3
x
|
-42.5
x
|
455
x
|
132
x
|
66.3
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
14.9
x
|
6
x
|
13
x
|
8.85
x
|
6.7
x
|
EV / Revenue
|
14.2
x
|
4.67
x
|
12.8
x
|
8.15
x
|
6.17
x
|
EV / EBITDA
|
-32.1
x
|
-27.3
x
|
3,694
x
|
139
x
|
62.5
x
|
EV / FCF
|
-78.9
x
|
-34.9
x
|
360
x
|
98
x
|
52
x
|
FCF Yield
|
-1.27%
|
-2.87%
|
0.28%
|
1.02%
|
1.92%
|
Price to Book
|
3.81
x
|
2.19
x
|
7.74
x
|
7.32
x
|
6.55
x
|
Nbr of stocks (in thousands)
|
7,592,101
|
8,324,518
|
8,637,451
|
-
|
-
|
Reference price
2 |
82.30
|
51.00
|
179.2
|
179.2
|
179.2
|
Announcement Date
|
5/23/22
|
5/19/23
|
5/13/24
|
-
|
-
|
Fiscal Period: März |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
41,924
|
70,794
|
121,140
|
174,827
|
230,904
|
EBITDA
1 |
-
|
-18,508
|
-12,103
|
420
|
10,261
|
22,788
|
EBIT
1 |
-
|
-20,011
|
-16,472
|
-4,840
|
6,874
|
19,566
|
Operating Margin
|
-
|
-47.73%
|
-23.27%
|
-4%
|
3.93%
|
8.47%
|
Earnings before Tax (EBT)
1 |
-
|
-12,205
|
-10,146
|
2,910
|
12,471
|
25,398
|
Net income
1 |
-8,128
|
-12,087
|
-9,713
|
3,510
|
11,816
|
24,465
|
Net margin
|
-
|
-28.83%
|
-13.72%
|
2.9%
|
6.76%
|
10.6%
|
EPS
2 |
-1.510
|
-1.670
|
-1.200
|
0.4000
|
1.357
|
2.700
|
Free Cash Flow
1 |
-
|
-7,520
|
-9,470
|
4,310
|
14,551
|
27,404
|
FCF margin
|
-
|
-17.94%
|
-13.38%
|
3.56%
|
8.32%
|
11.87%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
1,026.19%
|
141.81%
|
120.26%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
122.79%
|
123.15%
|
112.02%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
7/22/21
|
5/23/22
|
5/19/23
|
5/13/24
|
-
|
-
|
Fiscal Period: März |
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
8,444
|
10,242
|
11,120
|
12,118
|
14,139
|
16,613
|
19,482
|
20,560
|
24,160
|
26,288
|
32,602
|
35,205
|
38,874
|
EBITDA
1 |
-
|
-5,358
|
-4,888
|
-4,497
|
-3,073
|
-3,114
|
-3,662
|
-2,254
|
-480
|
-188.2
|
278.6
|
1,415
|
1,645
|
EBIT
1 |
-4,120
|
-5,742
|
-5,275
|
-4,874
|
-3,489
|
-4,181
|
-5,210
|
-3,592
|
-1,780
|
-1,382
|
-872.7
|
234.9
|
447.9
|
Operating Margin
|
-48.79%
|
-56.06%
|
-47.44%
|
-40.22%
|
-24.68%
|
-25.17%
|
-26.74%
|
-17.47%
|
-7.37%
|
-5.26%
|
-2.68%
|
0.67%
|
1.15%
|
Earnings before Tax (EBT)
1 |
-
|
-4,349
|
-672
|
-
|
-1,860
|
-2,605
|
-3,637
|
-2,404
|
-150
|
173
|
755
|
1,804
|
2,308
|
Net income
1 |
-
|
-4,296
|
-632
|
-3,597
|
-1,857
|
-2,508
|
-3,466
|
-1,882
|
20
|
169.6
|
739.2
|
1,926
|
2,234
|
Net margin
|
-
|
-41.94%
|
-5.68%
|
-29.68%
|
-13.13%
|
-15.1%
|
-17.79%
|
-9.15%
|
0.08%
|
0.65%
|
2.27%
|
5.47%
|
5.75%
|
EPS
2 |
-0.5600
|
-0.5900
|
-0.0800
|
-0.4700
|
-0.2400
|
-0.3100
|
-0.4200
|
-0.2300
|
-0.2229
|
0.0401
|
0.1192
|
0.2043
|
0.2567
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/10/21
|
11/10/21
|
2/10/22
|
5/23/22
|
8/1/22
|
11/10/22
|
2/9/23
|
5/19/23
|
8/3/23
|
-
|
-
|
-
|
-
|
Fiscal Period: März |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
31,369
|
94,129
|
20,110
|
121,985
|
123,642
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-7,520
|
-9,470
|
4,310
|
14,551
|
27,404
|
ROE (net income / shareholders' equity)
|
-
|
-9.83%
|
-5.4%
|
1.76%
|
5.41%
|
10.4%
|
ROA (Net income/ Total Assets)
|
-
|
-9.29%
|
-4.99%
|
3.25%
|
3.91%
|
10.1%
|
Assets
1 |
-
|
130,152
|
194,630
|
108,113
|
301,850
|
242,885
|
Book Value Per Share
2 |
-
|
21.60
|
23.30
|
23.50
|
24.50
|
27.30
|
Cash Flow per Share
2 |
-
|
-0.9600
|
-1.040
|
0.7400
|
2.460
|
4.330
|
Capex
1 |
-
|
590
|
1,030
|
2,150
|
3,573
|
4,637
|
Capex / Sales
|
-
|
1.41%
|
1.45%
|
1.77%
|
2.04%
|
2.01%
|
Announcement Date
|
7/22/21
|
5/23/22
|
5/19/23
|
5/13/24
|
-
|
-
|
Last Close Price
179.2
INR Average target price
214.8
INR Spread / Average Target +19.93% Consensus |
1st Jan change
|
Capi.
|
---|
| +44.83% | 18.54B | | +22.55% | 426B | | +31.87% | 276B | | +4.92% | 135B | | +6.46% | 92.01B | | +23.70% | 89.16B | | +57.95% | 58.86B | | +11.34% | 45.03B | | +19.19% | 34.77B | | -10.48% | 31.93B |
Other Internet Services
|