Financials Infibeam Avenues Limited

Equities

INFIBEAM

INE483S01020

Financial Technology (Fintech)

Market Closed - Bombay S.E. 06:22:22 2024-04-26 am EDT 5-day change 1st Jan Change
35.01 INR -0.65% Intraday chart for Infibeam Avenues Limited +4.35% +63.67%

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 28,418 22,505 62,827 51,570 37,786 96,967 - -
Enterprise Value (EV) 1 28,418 22,505 62,827 51,570 37,786 96,967 96,967 96,967
P/E ratio 22.7 x 21 x 91.2 x 62.4 x 28.3 x 68 x 47.3 x 35 x
Yield - - - - - 0.29% 0.29% 0.57%
Capitalization / Revenue 2.45 x 3.47 x 9.29 x 3.99 x 1.93 x 2.93 x 2.04 x 1.42 x
EV / Revenue 2.45 x 3.47 x 9.29 x 3.99 x 1.93 x 2.93 x 2.04 x 1.42 x
EV / EBITDA 16.1 x 14.7 x 47.3 x 33.7 x 21 x 40.1 x 29.5 x 22.3 x
EV / FCF - - - - - -109 x -1,054 x 156 x
FCF Yield - - - - - -0.92% -0.09% 0.64%
Price to Book - 0.79 x 2.18 x 1.75 x 1.2 x 2.9 x 2.76 x 2.57 x
Nbr of stocks (in thousands) 2,646,653 2,647,696 2,650,922 2,665,125 2,666,596 2,769,690 - -
Reference price 2 10.74 8.500 23.70 19.35 14.17 35.01 35.01 35.01
Announcement Date 5/30/19 6/5/20 5/27/21 5/9/22 5/25/23 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 11,591 6,481 6,760 12,939 19,623 33,086 47,473 68,376
EBITDA 1 1,762 1,533 1,329 1,529 1,796 2,421 3,292 4,352
EBIT 1 - 619.3 854.3 902.9 1,180 1,699 2,525 3,550
Operating Margin - 9.56% 12.64% 6.98% 6.01% 5.14% 5.32% 5.19%
Earnings before Tax (EBT) 1 - 1,293 817.7 983.6 1,822 1,934 2,762 3,792
Net income 1 - 1,080 702.5 836.5 1,363 1,438 2,054 2,813
Net margin - 16.67% 10.39% 6.46% 6.94% 4.34% 4.33% 4.11%
EPS 2 0.4725 0.4050 0.2600 0.3100 0.5000 0.5150 0.7400 1.000
Free Cash Flow 1 - - - - - -891 -92 623
FCF margin - - - - - -2.69% -0.19% 0.91%
FCF Conversion (EBITDA) - - - - - - - 14.32%
FCF Conversion (Net income) - - - - - - - 22.15%
Dividend per Share 2 - - - - - 0.1000 0.1000 0.2000
Announcement Date 5/30/19 6/5/20 5/27/21 5/9/22 5/25/23 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q3 2024 Q4
Net sales 1 2,278 2,013 - 3,110 3,970 - 4,767 - 6,527 7,424 8,512 8,998
EBITDA - - - 344.8 378.6 - 399.9 - 495.5 - - -
EBIT 1 229.1 267.5 - - - - - - - 323.6 429 385
Operating Margin 10.06% 13.29% - - - - - - - 4.36% 5.04% 4.28%
Earnings before Tax (EBT) - - - - - - - - - - - -
Net income 1 163.8 315.9 140.7 185.8 250.2 237.4 407.4 358.1 384.3 260.6 346 326.5
Net margin 7.19% 15.69% - 5.97% 6.3% - 8.55% - 5.89% 3.51% 4.06% 3.63%
EPS - - 0.0500 - - - - 0.1300 - - 0.1000 0.1000
Dividend per Share - - - - - - - - - - - -
Announcement Date 2/11/21 5/27/21 8/10/21 10/28/21 1/31/22 8/4/22 11/4/22 2/6/23 5/25/23 8/8/23 - -
1INR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 - - - - - -891 -92 623
ROE (net income / shareholders' equity) - 3.87% 2.54% 2.83% 4.45% 4.4% 5.6% 7.45%
ROA (Net income/ Total Assets) - - - - - - - -
Assets 1 - - - - - - - -
Book Value Per Share 2 - 10.70 10.80 11.10 11.80 12.10 12.70 13.60
Cash Flow per Share - - - - - - - -
Capex 1 - - - - - 1,120 1,170 1,370
Capex / Sales - - - - - 3.39% 2.46% 2%
Announcement Date 5/30/19 6/5/20 5/27/21 5/9/22 5/25/23 - - -
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
35.01 INR
Average target price
36.5 INR
Spread / Average Target
+4.26%
Consensus
  1. Stock Market
  2. Equities
  3. INFIBEAM Stock
  4. Financials Infibeam Avenues Limited