TANLA PLATFORMS LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 934.7 INR | -3.36% |
|
+0.24% | -14.61% |
| Apr. 25 | Tanla Platforms Limited Proposes Final Dividend for the Financial Year Ended March 31, 2024 | CI |
| Apr. 25 | Tanla Platforms Limited Appoints Rahul Khanna as Lead Independent Director | CI |
Valuation
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 7,072 | 110,679 | 207,658 | 71,066 | 125,680 | - | - |
| Enterprise Value (EV) 1 | 7,072 | 110,679 | 207,658 | 71,066 | 110,217 | 125,680 | 125,680 |
| P/E ratio | -3.28 x | 32.2 x | 38.4 x | 15.8 x | 20.1 x | 20 x | 16.9 x |
| Yield | - | 0.12% | 0.13% | 0.76% | 1.18% | 1.47% | 1.74% |
| Capitalization / Revenue | 0.36 x | 4.73 x | 6.48 x | 2.12 x | 2.81 x | 2.6 x | 2.28 x |
| EV / Revenue | 0.36 x | 4.73 x | 6.48 x | 2.12 x | 2.81 x | 2.6 x | 2.28 x |
| EV / EBITDA | - | 25.5 x | 29.7 x | 12.1 x | 15.1 x | 14 x | 12 x |
| EV / FCF | - | 20.9 x | 48.9 x | 78.4 x | 144 x | 22.9 x | 19.4 x |
| FCF Yield | - | 4.78% | 2.05% | 1.28% | 0.7% | 4.37% | 5.16% |
| Price to Book | - | 12.4 x | 15.3 x | 4.63 x | 6.58 x | 5.33 x | 4.36 x |
| Nbr of stocks (in thousands) | 145,972 | 136,036 | 136,084 | 135,817 | 134,460 | - | - |
| Reference price 2 | 48.45 | 813.6 | 1,526 | 523.2 | 934.7 | 934.7 | 934.7 |
| Announcement Date | 6/10/20 | 5/19/21 | 4/29/22 | 4/26/23 | 4/25/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 19,428 | 23,415 | 32,060 | 33,546 | 39,278 | 48,328 | 55,227 |
| EBITDA 1 | - | 4,335 | 7,002 | 5,879 | 7,322 | 8,972 | 10,488 |
| EBIT 1 | - | 3,939 | 6,593 | 5,418 | 6,470 | 7,996 | 9,408 |
| Operating Margin | - | 16.82% | 20.57% | 16.15% | 16.47% | 16.54% | 17.03% |
| Earnings before Tax (EBT) 1 | - | 4,148 | 6,741 | 5,666 | 6,834 | 8,160 | 9,640 |
| Net income 1 | - | 3,561 | 5,393 | 4,476 | 5,483 | 6,324 | 7,472 |
| Net margin | - | 15.21% | 16.82% | 13.34% | 13.96% | 13.08% | 13.53% |
| EPS 2 | -14.77 | 25.27 | 39.74 | 33.04 | 40.71 | 46.85 | 55.35 |
| Free Cash Flow 1 | - | 5,293 | 4,248 | 906.6 | 875.5 | 5,498 | 6,490 |
| FCF margin | - | 22.61% | 13.25% | 2.7% | 2.18% | 11.38% | 11.75% |
| FCF Conversion (EBITDA) | - | 122.11% | 60.66% | 15.42% | 11.56% | 61.27% | 61.89% |
| FCF Conversion (Net income) | - | 148.62% | 78.76% | 20.25% | 16.02% | 86.94% | 86.87% |
| Dividend per Share 2 | - | 1.000 | 2.000 | 4.000 | 11.00 | 13.70 | 16.25 |
| Announcement Date | 6/10/20 | 5/19/21 | 4/29/22 | 4/26/23 | 4/25/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 6,264 | - | 8,849 | 8,531 | 8,001 | 8,510 | 8,696 | 8,335 | 9,111 | 9,729 | 9,640 |
| EBITDA 1 | 1,345 | - | 2,028 | 1,841 | 1,307 | 1,395 | 1,513 | 1,661 | 1,822 | 1,760 | 1,540 |
| EBIT 1 | 1,254 | - | 1,917 | 1,739 | 1,214 | 1,295 | 1,392 | 1,515 | 1,658 | 1,525 | 1,295 |
| Operating Margin | 20.02% | - | 21.67% | 20.39% | 15.17% | 15.22% | 16% | 18.17% | 18.2% | 15.67% | 13.43% |
| Earnings before Tax (EBT) 1 | 1,295 | - | 1,955 | 1,782 | 1,256 | 1,402 | 1,450 | 1,559 | 1,503 | 1,550 | 1,332 |
| Net income 1 | 1,045 | 1,362 | 1,580 | 1,406 | 1,004 | 1,104 | 1,165 | 1,203 | 1,354 | 1,209 | 1,066 |
| Net margin | 16.68% | - | 17.86% | 16.48% | 12.55% | 12.97% | 13.4% | 14.43% | 14.86% | 12.43% | 11.06% |
| EPS | - | - | - | - | - | - | - | 8.880 | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 7/22/21 | 10/21/21 | 1/21/22 | 4/29/22 | 7/25/22 | 10/20/22 | 1/20/23 | 4/26/23 | 7/20/23 | - | - |
1INR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | 5,293 | 4,248 | 907 | 876 | 5,498 | 6,491 |
| ROE (net income / shareholders' equity) | - | 44.7% | 48% | 31.2% | 31.8% | 29.6% | 28.5% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share 2 | - | 65.70 | 99.70 | 113.0 | 142.0 | 175.0 | 214.0 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | - | 317 | 617 | 1,560 | 2,821 | 1,122 | 1,273 |
| Capex / Sales | - | 1.35% | 1.92% | 4.65% | 7.02% | 2.32% | 2.3% |
| Announcement Date | 6/10/20 | 5/19/21 | 4/29/22 | 4/26/23 | 4/25/24 | - | - |
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-
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
934.7
INR
Average target price
1,270
INR
Spread / Average Target
+35.87%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -14.61% | 1.51B | |
| -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 |
- Stock Market
- Equities
- TANLA Stock
- Financials Tanla Platforms Limited
