End-of-day quote
NSE India S.E.
18:00:00 2024-04-29 EDT
|
5-day change
|
1st Jan Change
|
1,494
INR
|
-0.95%
|
|
+8.38%
|
-1.30%
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
9,664
|
47,740
|
161,709
|
249,792
|
402,834
|
410,134
|
-
|
-
|
Enterprise Value (EV)
1 |
7,424
|
41,762
|
153,977
|
246,777
|
402,834
|
399,491
|
393,698
|
386,785
|
P/E ratio
|
6.48
x
|
34.2
x
|
59.8
x
|
66.3
x
|
68.3
x
|
54.5
x
|
42.6
x
|
36.2
x
|
Yield
|
2.84%
|
0.84%
|
0.52%
|
0.44%
|
-
|
0.56%
|
0.75%
|
0.91%
|
Capitalization / Revenue
|
0.45
x
|
2.35
x
|
6.65
x
|
7.42
x
|
8.27
x
|
6.88
x
|
5.71
x
|
4.91
x
|
EV / Revenue
|
0.34
x
|
2.05
x
|
6.33
x
|
7.33
x
|
8.27
x
|
6.7
x
|
5.48
x
|
4.63
x
|
EV / EBITDA
|
2.56
x
|
13.6
x
|
35.1
x
|
39
x
|
40.6
x
|
32.3
x
|
25.8
x
|
21.4
x
|
EV / FCF
|
2.32
x
|
7.36
x
|
37.9
x
|
74.1
x
|
-
|
59.3
x
|
47.2
x
|
38
x
|
FCF Yield
|
43.1%
|
13.6%
|
2.64%
|
1.35%
|
-
|
1.69%
|
2.12%
|
2.63%
|
Price to Book
|
0.91
x
|
3.98
x
|
12.4
x
|
15.1
x
|
-
|
15.3
x
|
12.3
x
|
9.9
x
|
Nbr of stocks (in thousands)
|
274,144
|
268,880
|
269,044
|
270,017
|
271,013
|
271,217
|
-
|
-
|
Reference price
2 |
35.25
|
177.6
|
601.0
|
925.1
|
1,486
|
1,512
|
1,512
|
1,512
|
Announcement Date
|
20-05-27
|
21-04-28
|
22-04-27
|
23-04-26
|
24-04-29
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
21,562
|
20,357
|
24,324
|
33,650
|
48,715
|
59,605
|
71,872
|
83,615
|
EBITDA
1 |
2,897
|
3,071
|
4,385
|
6,329
|
9,913
|
12,370
|
15,252
|
18,052
|
EBIT
1 |
1,816
|
1,740
|
3,189
|
4,865
|
7,955
|
10,068
|
12,721
|
15,183
|
Operating Margin
|
8.42%
|
8.55%
|
13.11%
|
14.46%
|
16.33%
|
16.89%
|
17.7%
|
18.16%
|
Earnings before Tax (EBT)
1 |
1,806
|
1,776
|
3,443
|
4,968
|
8,004
|
10,187
|
13,054
|
15,392
|
Net income
1 |
1,466
|
1,404
|
2,742
|
3,810
|
5,945
|
7,561
|
9,659
|
11,399
|
Net margin
|
6.8%
|
6.9%
|
11.27%
|
11.32%
|
12.2%
|
12.68%
|
13.44%
|
13.63%
|
EPS
2 |
5.440
|
5.190
|
10.05
|
13.95
|
21.77
|
27.76
|
35.50
|
41.80
|
Free Cash Flow
1 |
3,201
|
5,676
|
4,064
|
3,329
|
-
|
6,734
|
8,340
|
10,174
|
FCF margin
|
14.85%
|
27.88%
|
16.71%
|
9.89%
|
-
|
11.3%
|
11.6%
|
12.17%
|
FCF Conversion (EBITDA)
|
110.51%
|
184.81%
|
92.67%
|
52.61%
|
-
|
54.44%
|
54.68%
|
56.36%
|
FCF Conversion (Net income)
|
218.38%
|
404.2%
|
148.19%
|
87.39%
|
-
|
89.07%
|
86.34%
|
89.25%
|
Dividend per Share
2 |
1.000
|
1.500
|
3.100
|
4.100
|
-
|
8.510
|
11.28
|
13.70
|
Announcement Date
|
20-05-27
|
21-04-28
|
22-04-27
|
23-04-26
|
24-04-29
|
-
|
-
|
-
|
Fiscal Period: March |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
---|
Net sales
1 |
6,224
|
6,518
|
6,857
|
7,448
|
9,171
|
10,174
|
10,976
|
11,992
|
12,570
|
13,178
|
13,819
|
14,561
|
15,112
|
15,908
|
-
|
EBITDA
1 |
1,150
|
1,214
|
1,332
|
1,380
|
1,669
|
1,823
|
2,139
|
2,399
|
2,585
|
2,729
|
2,836
|
2,866
|
3,126
|
3,404
|
-
|
EBIT
1 |
838.2
|
906.8
|
1,022
|
1,052
|
1,265
|
1,401
|
1,688
|
1,918
|
2,085
|
2,202
|
2,325
|
2,357
|
2,554
|
2,781
|
-
|
Operating Margin
|
13.47%
|
13.91%
|
14.9%
|
14.13%
|
13.8%
|
13.77%
|
15.38%
|
16%
|
16.59%
|
16.71%
|
16.82%
|
16.19%
|
16.9%
|
17.48%
|
-
|
Earnings before Tax (EBT)
1 |
878.8
|
966.8
|
1,117
|
1,077
|
1,393
|
1,362
|
1,766
|
1,877
|
2,116
|
2,245
|
2,232
|
2,262
|
2,514
|
2,780
|
-
|
Net income
1 |
700.1
|
788.8
|
854.3
|
834.8
|
1,005
|
1,116
|
1,340
|
1,409
|
1,553
|
1,644
|
1,722
|
1,674
|
1,860
|
2,058
|
-
|
Net margin
|
11.25%
|
12.1%
|
12.46%
|
11.21%
|
10.96%
|
10.97%
|
12.21%
|
11.75%
|
12.36%
|
12.47%
|
12.46%
|
11.5%
|
12.31%
|
12.94%
|
-
|
EPS
2 |
2.560
|
2.890
|
3.130
|
3.060
|
3.680
|
4.090
|
4.910
|
5.160
|
5.690
|
6.020
|
6.329
|
6.261
|
6.869
|
7.538
|
8.010
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
22-02-01
|
22-04-27
|
22-07-26
|
22-10-19
|
23-01-31
|
23-04-26
|
23-07-25
|
23-10-30
|
24-01-30
|
24-04-29
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
2,239
|
5,977
|
7,731
|
3,016
|
-
|
10,643
|
16,436
|
23,349
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
3,201
|
5,676
|
4,064
|
3,329
|
-
|
6,734
|
8,340
|
10,174
|
ROE (net income / shareholders' equity)
|
14.6%
|
12.5%
|
21.8%
|
25.7%
|
-
|
31.1%
|
32%
|
30%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
13.3%
|
-
|
16.9%
|
18.4%
|
18.4%
|
Assets
1 |
-
|
-
|
-
|
28,684
|
-
|
44,636
|
52,396
|
62,040
|
Book Value Per Share
2 |
38.90
|
44.60
|
48.50
|
61.10
|
-
|
98.60
|
123.0
|
153.0
|
Cash Flow per Share
2 |
-
|
-
|
-
|
-
|
-
|
24.00
|
29.60
|
-
|
Capex
1 |
686
|
600
|
686
|
1,295
|
-
|
2,473
|
2,707
|
2,757
|
Capex / Sales
|
3.18%
|
2.95%
|
2.82%
|
3.85%
|
-
|
4.15%
|
3.77%
|
3.3%
|
Announcement Date
|
20-05-27
|
21-04-28
|
22-04-27
|
23-04-26
|
24-04-29
|
-
|
-
|
-
|
Last Close Price
1,512
INR Average target price
1,654
INR Spread / Average Target +9.37% Consensus |
1st Jan change
|
Capi.
|
---|
| -1.30% | 4.86B | | -20.40% | 25.82B | | -0.47% | 9.29B | | -2.88% | 475M | | -3.36% | 472M | | -8.48% | 278M | | -15.82% | 249M | | -38.51% | 202M | | -8.57% | 150M | | -41.89% | 142M |
System Software
|