Market Closed -
NSE India S.E.
07:43:49 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
681
INR
|
+1.26%
|
|
+1.34%
|
-8.31%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
35,046
|
17,054
|
52,910
|
76,830
|
115,865
|
188,930
|
-
|
-
|
Enterprise Value (EV)
1 |
35,046
|
17,054
|
52,910
|
76,830
|
112,409
|
187,105
|
186,597
|
181,146
|
P/E ratio
|
14.1
x
|
6.16
x
|
21.7
x
|
20.4
x
|
25.7
x
|
44.7
x
|
29.5
x
|
23.2
x
|
Yield
|
3.78%
|
12.3%
|
2.75%
|
2.84%
|
1.88%
|
1.17%
|
1.6%
|
1.92%
|
Capitalization / Revenue
|
1.18
x
|
0.46
x
|
1.25
x
|
1.38
x
|
1.54
x
|
2.18
x
|
1.83
x
|
1.55
x
|
EV / Revenue
|
1.18
x
|
0.46
x
|
1.25
x
|
1.38
x
|
1.49
x
|
2.16
x
|
1.81
x
|
1.48
x
|
EV / EBITDA
|
10.4
x
|
4.57
x
|
13.9
x
|
16.6
x
|
18.6
x
|
23.5
x
|
19
x
|
15
x
|
EV / FCF
|
-246
x
|
4.72
x
|
12
x
|
16.1
x
|
49.4
x
|
29.2
x
|
25
x
|
20.7
x
|
FCF Yield
|
-0.41%
|
21.2%
|
8.33%
|
6.2%
|
2.02%
|
3.43%
|
4%
|
4.83%
|
Price to Book
|
4.57
x
|
2.55
x
|
5.92
x
|
6.99
x
|
8.92
x
|
13.3
x
|
11
x
|
8.75
x
|
Nbr of stocks (in thousands)
|
276,745
|
276,958
|
277,088
|
277,088
|
277,088
|
277,410
|
-
|
-
|
Reference price
2 |
126.6
|
61.58
|
191.0
|
277.3
|
418.2
|
681.0
|
681.0
|
681.0
|
Announcement Date
|
5/30/19
|
5/11/20
|
5/12/21
|
4/29/22
|
5/13/23
|
-
|
-
|
-
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
29,609
|
37,433
|
42,281
|
55,534
|
75,199
|
86,692
|
103,362
|
122,134
|
EBITDA
1 |
3,356
|
3,728
|
3,794
|
4,638
|
6,041
|
7,953
|
9,806
|
12,056
|
EBIT
1 |
-
|
3,363
|
3,398
|
4,164
|
5,450
|
6,630
|
8,471
|
10,685
|
Operating Margin
|
-
|
8.98%
|
8.04%
|
7.5%
|
7.25%
|
7.65%
|
8.2%
|
8.75%
|
Earnings before Tax (EBT)
1 |
3,495
|
3,795
|
3,521
|
5,004
|
5,973
|
5,432
|
8,548
|
10,992
|
Net income
1 |
2,493
|
2,769
|
2,440
|
3,764
|
4,519
|
4,233
|
6,464
|
8,312
|
Net margin
|
8.42%
|
7.4%
|
5.77%
|
6.78%
|
6.01%
|
4.88%
|
6.25%
|
6.81%
|
EPS
2 |
8.989
|
9.998
|
8.805
|
13.58
|
16.29
|
15.25
|
23.06
|
29.34
|
Free Cash Flow
1 |
-142.3
|
3,613
|
4,408
|
4,762
|
2,274
|
6,410
|
7,455
|
8,754
|
FCF margin
|
-0.48%
|
9.65%
|
10.42%
|
8.57%
|
3.02%
|
7.39%
|
7.21%
|
7.17%
|
FCF Conversion (EBITDA)
|
-
|
96.91%
|
116.19%
|
102.67%
|
37.64%
|
80.6%
|
76.02%
|
72.62%
|
FCF Conversion (Net income)
|
-
|
130.46%
|
180.66%
|
126.49%
|
50.31%
|
151.42%
|
115.34%
|
105.33%
|
Dividend per Share
2 |
4.781
|
7.594
|
5.250
|
7.875
|
7.875
|
7.967
|
10.87
|
13.10
|
Announcement Date
|
5/30/19
|
5/11/20
|
5/12/21
|
4/29/22
|
5/13/23
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
13,962
|
10,757
|
12,685
|
9,632
|
18,580
|
14,636
|
17,789
|
14,960
|
22,608
|
19,385
|
20,437
|
19,688
|
27,426
|
21,693
|
EBITDA
1 |
1,109
|
1,031
|
1,010
|
1,231
|
1,317
|
1,081
|
1,416
|
1,546
|
1,563
|
1,516
|
1,783
|
1,322
|
1,605
|
-
|
EBIT
1 |
1,010
|
937
|
910.9
|
1,114
|
1,190
|
-
|
1,287
|
1,410
|
1,426
|
1,327
|
1,471
|
1,385
|
1,745
|
1,756
|
Operating Margin
|
7.23%
|
8.71%
|
7.18%
|
11.56%
|
6.4%
|
-
|
7.23%
|
9.43%
|
6.31%
|
6.84%
|
7.2%
|
7.03%
|
6.36%
|
8.09%
|
Earnings before Tax (EBT)
1 |
996.3
|
1,091
|
1,148
|
1,202
|
1,296
|
-
|
1,431
|
1,483
|
1,553
|
1,505
|
1,544
|
1,309
|
1,685
|
-
|
Net income
1 |
537.9
|
830.6
|
867.3
|
911.7
|
976.7
|
1,009
|
1,078
|
1,127
|
1,177
|
1,138
|
1,201
|
1,115
|
1,327
|
1,192
|
Net margin
|
3.85%
|
7.72%
|
6.84%
|
9.47%
|
5.26%
|
6.89%
|
6.06%
|
7.53%
|
5.2%
|
5.87%
|
5.88%
|
5.66%
|
4.84%
|
5.49%
|
EPS
|
-
|
2.996
|
3.128
|
3.289
|
3.521
|
3.638
|
3.889
|
-
|
4.240
|
4.100
|
-
|
4.300
|
5.300
|
4.300
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/4/21
|
5/12/21
|
8/4/21
|
10/19/21
|
1/17/22
|
4/29/22
|
7/25/22
|
10/18/22
|
1/24/23
|
5/13/23
|
7/29/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
3,456
|
1,825
|
2,333
|
7,784
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-142
|
3,613
|
4,408
|
4,762
|
2,274
|
6,410
|
7,455
|
8,755
|
ROE (net income / shareholders' equity)
|
35.1%
|
38.5%
|
31%
|
37.6%
|
37.7%
|
37%
|
40.7%
|
43.1%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
16.7%
|
13.1%
|
9.9%
|
10.4%
|
11.4%
|
Assets
1 |
-
|
-
|
-
|
22,511
|
34,581
|
42,760
|
62,151
|
72,910
|
Book Value Per Share
2 |
27.70
|
24.20
|
32.30
|
39.70
|
46.90
|
51.20
|
62.10
|
77.90
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
80.3
|
84.7
|
18.8
|
96.3
|
411
|
415
|
482
|
562
|
Capex / Sales
|
0.27%
|
0.23%
|
0.04%
|
0.17%
|
0.55%
|
0.48%
|
0.47%
|
0.46%
|
Announcement Date
|
5/30/19
|
5/11/20
|
5/12/21
|
4/29/22
|
5/13/23
|
-
|
-
|
-
|
Average target price
873
INR Spread / Average Target +28.18% Consensus |
1st Jan change
|
Capi.
|
---|
| -8.31% | 2.27B | | -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
|