Market Closed -
NSE India S.E.
07:43:48 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
4,788
INR
|
+3.31%
|
|
+2.74%
|
-23.94%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
295,418
|
248,801
|
708,491
|
1,078,858
|
1,408,013
|
1,417,767
|
-
|
-
|
Enterprise Value (EV)
1 |
292,204
|
228,869
|
701,756
|
1,048,074
|
1,352,618
|
1,414,938
|
1,341,711
|
1,314,920
|
P/E ratio
|
19.7
x
|
16.5
x
|
36.8
x
|
47.1
x
|
32
x
|
32
x
|
28.1
x
|
23.9
x
|
Yield
|
1.64%
|
1.96%
|
0.99%
|
0.73%
|
1.26%
|
0.91%
|
1.5%
|
1.69%
|
Capitalization / Revenue
|
3.13
x
|
2.29
x
|
5.73
x
|
6.89
x
|
4.24
x
|
4.12
x
|
3.75
x
|
3.36
x
|
EV / Revenue
|
3.09
x
|
2.1
x
|
5.67
x
|
6.69
x
|
4.08
x
|
3.98
x
|
3.55
x
|
3.11
x
|
EV / EBITDA
|
15.5
x
|
11.3
x
|
25.8
x
|
34.3
x
|
22.1
x
|
22.2
x
|
19.3
x
|
16.3
x
|
EV / FCF
|
23.5
x
|
16.4
x
|
33
x
|
132
x
|
62.8
x
|
29.3
x
|
32.1
x
|
25.5
x
|
FCF Yield
|
4.25%
|
6.1%
|
3.03%
|
0.76%
|
1.59%
|
3.41%
|
3.12%
|
3.92%
|
Price to Book
|
6.05
x
|
4.6
x
|
9.71
x
|
12.2
x
|
8.49
x
|
7.3
x
|
6.24
x
|
5.42
x
|
Nbr of stocks (in thousands)
|
173,510
|
174,127
|
174,751
|
175,270
|
295,823
|
296,105
|
-
|
-
|
Reference price
2 |
1,703
|
1,429
|
4,054
|
6,155
|
4,760
|
4,788
|
4,788
|
4,788
|
Announcement Date
|
5/2/19
|
5/19/20
|
5/4/21
|
4/19/22
|
4/27/23
|
4/24/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
94,458
|
108,786
|
123,698
|
156,687
|
331,830
|
355,170
|
377,715
|
422,365
|
EBITDA
1 |
18,833
|
20,294
|
27,251
|
30,584
|
61,077
|
63,874
|
69,457
|
80,606
|
EBIT
1 |
17,361
|
17,564
|
23,926
|
27,035
|
53,850
|
55,685
|
60,231
|
70,553
|
Operating Margin
|
18.38%
|
16.15%
|
19.34%
|
17.25%
|
16.23%
|
15.68%
|
15.95%
|
16.7%
|
Earnings before Tax (EBT)
1 |
20,278
|
20,029
|
25,882
|
30,974
|
57,915
|
60,487
|
66,887
|
78,904
|
Net income
1 |
15,159
|
15,201
|
19,361
|
22,985
|
44,083
|
45,846
|
50,606
|
59,524
|
Net margin
|
16.05%
|
13.97%
|
15.65%
|
14.67%
|
13.28%
|
12.91%
|
13.4%
|
14.09%
|
EPS
2 |
86.43
|
86.61
|
110.3
|
130.8
|
148.8
|
154.5
|
170.3
|
200.3
|
Free Cash Flow
1 |
12,417
|
13,970
|
21,277
|
7,930
|
21,553
|
48,263
|
41,806
|
51,561
|
FCF margin
|
13.15%
|
12.84%
|
17.2%
|
5.06%
|
6.5%
|
13.59%
|
11.07%
|
12.21%
|
FCF Conversion (EBITDA)
|
65.93%
|
68.84%
|
78.08%
|
25.93%
|
35.29%
|
75.56%
|
60.19%
|
63.97%
|
FCF Conversion (Net income)
|
81.91%
|
91.9%
|
109.9%
|
34.5%
|
48.89%
|
105.27%
|
82.61%
|
86.62%
|
Dividend per Share
2 |
28.00
|
28.00
|
40.00
|
45.00
|
60.00
|
45.00
|
71.66
|
80.82
|
Announcement Date
|
5/2/19
|
5/19/20
|
5/4/21
|
4/19/22
|
4/27/23
|
4/24/24
|
-
|
-
|
Fiscal Period: March |
2021 Q3
|
2021 Q4
|
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 |
31,528
|
32,694
|
34,625
|
37,670
|
41,376
|
43,016
|
45,228
|
48,367
|
86,200
|
86,910
|
87,021
|
88,734
|
90,513
|
89,641
|
90,513
|
EBITDA
1 |
7,320
|
7,155
|
6,478
|
7,332
|
8,311
|
8,464
|
8,308
|
9,117
|
13,748
|
16,037
|
16,355
|
15,693
|
16,315
|
15,545
|
15,959
|
EBIT
1 |
6,502
|
6,329
|
5,682
|
6,482
|
7,426
|
7,445
|
7,243
|
7,809
|
11,967
|
14,214
|
14,508
|
13,821
|
14,250
|
13,602
|
13,882
|
Operating Margin
|
20.62%
|
19.36%
|
16.41%
|
17.21%
|
17.95%
|
17.31%
|
16.01%
|
16.15%
|
13.88%
|
16.35%
|
16.67%
|
15.58%
|
15.74%
|
15.17%
|
15.34%
|
Earnings before Tax (EBT)
1 |
6,994
|
7,168
|
6,721
|
7,420
|
8,237
|
8,596
|
8,510
|
9,013
|
13,106
|
14,442
|
15,364
|
15,055
|
15,309
|
15,083
|
14,483
|
Net income
1 |
5,187
|
5,452
|
4,963
|
5,515
|
6,120
|
6,375
|
6,335
|
6,793
|
10,005
|
11,137
|
11,515
|
11,218
|
11,628
|
11,348
|
11,484
|
Net margin
|
16.45%
|
16.68%
|
14.33%
|
14.64%
|
14.79%
|
14.82%
|
14.01%
|
14.04%
|
11.61%
|
12.81%
|
13.23%
|
12.64%
|
12.85%
|
12.66%
|
12.69%
|
EPS
2 |
29.53
|
31.04
|
28.27
|
31.41
|
34.87
|
36.27
|
36.08
|
38.70
|
33.78
|
37.57
|
38.85
|
38.63
|
39.46
|
38.26
|
39.21
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/19/21
|
5/4/21
|
7/15/21
|
10/18/21
|
1/19/22
|
4/19/22
|
7/14/22
|
10/15/22
|
1/20/23
|
4/27/23
|
7/17/23
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
3,214
|
19,932
|
6,735
|
30,784
|
55,395
|
47,348
|
76,056
|
102,847
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
12,417
|
13,970
|
21,277
|
7,930
|
21,553
|
48,263
|
41,806
|
51,561
|
ROE (net income / shareholders' equity)
|
34.6%
|
29.5%
|
30.5%
|
28.5%
|
28.6%
|
25%
|
23.5%
|
24%
|
ROA (Net income/ Total Assets)
|
25.2%
|
19.6%
|
19.8%
|
19.8%
|
20%
|
18%
|
17.4%
|
18%
|
Assets
1 |
60,095
|
77,471
|
97,670
|
115,892
|
220,393
|
255,296
|
291,286
|
330,221
|
Book Value Per Share
2 |
281.0
|
311.0
|
417.0
|
504.0
|
561.0
|
677.0
|
767.0
|
883.0
|
Cash Flow per Share
2 |
79.50
|
93.60
|
137.0
|
94.40
|
105.0
|
192.0
|
186.0
|
218.0
|
Capex
1 |
1,531
|
2,465
|
2,719
|
8,590
|
9,393
|
8,432
|
9,765
|
10,548
|
Capex / Sales
|
1.62%
|
2.27%
|
2.2%
|
5.48%
|
2.83%
|
2.37%
|
2.59%
|
2.5%
|
Announcement Date
|
5/2/19
|
5/19/20
|
5/4/21
|
4/19/22
|
4/27/23
|
4/24/24
|
-
|
-
|
Last Close Price
4,788
INR Average target price
5,035
INR Spread / Average Target +5.17% Consensus |
1st Jan change
|
Capi.
|
---|
| -23.94% | 17B | | -12.23% | 194B | | +0.74% | 166B | | +2.19% | 153B | | +4.34% | 99.85B | | +7.04% | 77.56B | | +19.09% | 73.55B | | -7.30% | 71B | | -20.54% | 52.81B | | +0.53% | 47.86B |
Other IT Services & Consulting
|