End-of-day quote
NSE India S.E.
18:00:00 2024-04-25 EDT
|
5-day change
|
1st Jan Change
|
674.2
INR
|
+2.15%
|
|
-1.11%
|
-6.50%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
26,298
|
16,535
|
69,814
|
126,754
|
71,685
|
185,977
|
-
|
-
|
Enterprise Value (EV)
1 |
20,445
|
16,535
|
69,814
|
126,754
|
61,200
|
171,678
|
166,973
|
164,216
|
P/E ratio
|
7.37
x
|
7.57
x
|
22.4
x
|
27.7
x
|
21.9
x
|
31.1
x
|
26.2
x
|
22
x
|
Yield
|
2.03%
|
-
|
1.38%
|
0.99%
|
1.34%
|
0.92%
|
1.06%
|
1.24%
|
Capitalization / Revenue
|
1.03
x
|
0.5
x
|
1.96
x
|
3.07
x
|
1.5
x
|
3.51
x
|
3.11
x
|
2.71
x
|
EV / Revenue
|
0.8
x
|
0.5
x
|
1.96
x
|
3.07
x
|
1.28
x
|
3.24
x
|
2.79
x
|
2.39
x
|
EV / EBITDA
|
6.67
x
|
4.22
x
|
13.2
x
|
19.8
x
|
11.8
x
|
20.6
x
|
16.9
x
|
14.3
x
|
EV / FCF
|
-12.7
x
|
6.41
x
|
13.1
x
|
58.4
x
|
12.2
x
|
33.9
x
|
28.8
x
|
23.9
x
|
FCF Yield
|
-7.9%
|
15.6%
|
7.63%
|
1.71%
|
8.22%
|
2.95%
|
3.47%
|
4.18%
|
Price to Book
|
1.58
x
|
0.89
x
|
3.22
x
|
4.92
x
|
2.93
x
|
6.5
x
|
5.54
x
|
4.83
x
|
Nbr of stocks (in thousands)
|
266,576
|
271,067
|
275,889
|
278,612
|
274,498
|
275,868
|
-
|
-
|
Reference price
2 |
98.65
|
61.00
|
253.0
|
455.0
|
261.2
|
674.2
|
674.2
|
674.2
|
Announcement Date
|
19-05-24
|
20-05-21
|
21-05-21
|
22-05-23
|
23-05-08
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
25,507
|
32,910
|
35,557
|
41,304
|
47,948
|
52,917
|
59,808
|
68,739
|
EBITDA
1 |
3,064
|
3,919
|
5,292
|
6,401
|
5,205
|
8,345
|
9,891
|
11,487
|
EBIT
1 |
2,565
|
3,093
|
4,489
|
5,636
|
4,382
|
7,494
|
8,962
|
10,459
|
Operating Margin
|
10.06%
|
9.4%
|
12.62%
|
13.65%
|
9.14%
|
14.16%
|
14.98%
|
15.22%
|
Earnings before Tax (EBT)
1 |
2,893
|
3,362
|
4,548
|
6,167
|
4,424
|
8,080
|
9,608
|
11,216
|
Net income
1 |
2,895
|
2,243
|
3,208
|
4,636
|
3,316
|
6,050
|
7,196
|
8,400
|
Net margin
|
11.35%
|
6.82%
|
9.02%
|
11.23%
|
6.92%
|
11.43%
|
12.03%
|
12.22%
|
EPS
2 |
13.38
|
8.060
|
11.29
|
16.43
|
11.92
|
21.70
|
25.72
|
30.71
|
Free Cash Flow
1 |
-1,614
|
2,580
|
5,330
|
2,169
|
5,032
|
5,063
|
5,797
|
6,860
|
FCF margin
|
-6.33%
|
7.84%
|
14.99%
|
5.25%
|
10.49%
|
9.57%
|
9.69%
|
9.98%
|
FCF Conversion (EBITDA)
|
-
|
65.84%
|
100.71%
|
33.88%
|
96.68%
|
60.67%
|
58.61%
|
59.72%
|
FCF Conversion (Net income)
|
-
|
115.02%
|
166.14%
|
46.77%
|
151.75%
|
83.68%
|
80.57%
|
81.66%
|
Dividend per Share
2 |
2.000
|
-
|
3.500
|
4.500
|
3.500
|
6.210
|
7.146
|
8.330
|
Announcement Date
|
19-05-24
|
20-05-21
|
21-05-21
|
22-05-23
|
23-05-08
|
-
|
-
|
-
|
Fiscal Period: March |
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 |
9,079
|
9,453
|
10,117
|
10,719
|
11,014
|
11,544
|
11,921
|
12,219
|
12,264
|
12,628
|
12,917
|
13,325
|
13,683
|
-
|
EBITDA
1 |
1,434
|
1,511
|
1,518
|
1,628
|
1,745
|
1,698
|
1,764
|
73.59
|
1,670
|
1,931
|
1,928
|
2,037
|
2,222
|
-
|
EBIT
1 |
1,397
|
1,326
|
1,324
|
1,440
|
1,546
|
1,502
|
1,557
|
-136.4
|
1,460
|
1,717
|
1,779
|
1,811
|
2,008
|
2,025
|
Operating Margin
|
15.39%
|
14.03%
|
13.09%
|
13.43%
|
14.03%
|
13.01%
|
13.06%
|
-1.12%
|
11.9%
|
13.6%
|
13.77%
|
13.59%
|
14.68%
|
-
|
Earnings before Tax (EBT)
1 |
1,368
|
1,512
|
1,382
|
1,536
|
1,736
|
-
|
1,472
|
-68.31
|
1,397
|
1,816
|
1,679
|
1,952
|
-
|
-
|
Net income
1 |
989.8
|
1,136
|
1,031
|
1,140
|
1,329
|
1,207
|
1,151
|
-163.6
|
1,122
|
1,375
|
1,372
|
1,431
|
1,612
|
-
|
Net margin
|
10.9%
|
12.02%
|
10.19%
|
10.63%
|
12.07%
|
10.46%
|
9.65%
|
-1.34%
|
9.15%
|
10.89%
|
10.62%
|
10.74%
|
11.78%
|
-
|
EPS
2 |
-
|
-
|
3.630
|
4.020
|
4.680
|
4.250
|
4.080
|
-0.5900
|
4.020
|
4.920
|
5.035
|
5.102
|
5.874
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-05-21
|
21-07-28
|
21-10-26
|
22-01-27
|
22-05-23
|
22-08-03
|
22-10-21
|
23-02-02
|
23-05-08
|
23-07-27
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
5,853
|
-
|
-
|
-
|
10,485
|
14,299
|
19,004
|
21,760
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-1,614
|
2,580
|
5,330
|
2,169
|
5,032
|
5,063
|
5,797
|
6,860
|
ROE (net income / shareholders' equity)
|
16.4%
|
12.4%
|
15.8%
|
19.5%
|
13.2%
|
22.7%
|
23.1%
|
23.5%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
14.5%
|
10.1%
|
22.2%
|
22.5%
|
24.3%
|
Assets
1 |
-
|
-
|
-
|
31,889
|
32,853
|
27,226
|
31,925
|
34,591
|
Book Value Per Share
2 |
62.50
|
68.40
|
78.60
|
92.40
|
89.10
|
104.0
|
122.0
|
140.0
|
Cash Flow per Share
2 |
-
|
-
|
-
|
-
|
20.20
|
25.30
|
29.50
|
34.20
|
Capex
1 |
898
|
544
|
249
|
638
|
577
|
720
|
832
|
953
|
Capex / Sales
|
3.52%
|
1.65%
|
0.7%
|
1.55%
|
1.2%
|
1.36%
|
1.39%
|
1.39%
|
Announcement Date
|
19-05-24
|
20-05-21
|
21-05-21
|
22-05-23
|
23-05-08
|
-
|
-
|
-
|
Last Close Price
674.2
INR Average target price
846.9
INR Spread / Average Target +25.63% Consensus |
1st Jan change
|
Capi.
|
---|
| -6.50% | 2.23B | | -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
|