UPDATER SERVICES LIMITED |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 300.5 INR | +1.37% |
|
+7.61% | -10.82% |
Valuation
| Fiscal Period: March | 2024 | 2025 | 2026 |
|---|---|---|---|
| Capitalization 1 | 20,118 | - | - |
| Enterprise Value (EV) 1 | 20,469 | 15,877 | 15,558 |
| P/E ratio | 28.3 x | 17.3 x | 12.5 x |
| Yield | - | - | - |
| Capitalization / Revenue | 0.88 x | 0.72 x | 0.58 x |
| EV / Revenue | 0.84 x | 0.57 x | 0.45 x |
| EV / EBITDA | 13.5 x | 7.68 x | 6.05 x |
| EV / FCF | 31.9 x | 28.6 x | 10.1 x |
| FCF Yield | 3.13% | 3.5% | 9.93% |
| Price to Book | 2.29 x | 2.09 x | 1.77 x |
| Nbr of stocks (in thousands) | 66,948 | - | - |
| Reference price 2 | 300.5 | 300.5 | 300.5 |
| Announcement Date | 24-05-20 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net sales 1 | - | 24,444 | 27,816 | 34,611 |
| EBITDA 1 | - | 1,518 | 2,068 | 2,572 |
| EBIT 1 | - | 978.1 | 1,437 | 1,921 |
| Operating Margin | - | 4% | 5.17% | 5.55% |
| Earnings before Tax (EBT) 1 | - | 845.8 | 1,521 | 2,107 |
| Net income 1 | 357.9 | 679.5 | 1,161 | 1,610 |
| Net margin | - | 2.78% | 4.17% | 4.65% |
| EPS 2 | 6.700 | 11.30 | 17.40 | 24.13 |
| Free Cash Flow 1 | - | 640.9 | 555 | 1,546 |
| FCF margin | - | 2.62% | 2% | 4.47% |
| FCF Conversion (EBITDA) | - | 42.23% | 26.84% | 60.08% |
| FCF Conversion (Net income) | - | 94.32% | 47.8% | 96.01% |
| Dividend per Share | - | - | - | - |
| Announcement Date | 23-07-24 | 24-05-20 | - | - |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: Marzo | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net Debt 1 | - | - | - | - |
| Net Cash position 1 | - | 978 | 4,241 | 4,560 |
| Leverage (Debt/EBITDA) | - | - | - | - |
| Free Cash Flow 1 | - | 641 | 555 | 1,546 |
| ROE (net income / shareholders' equity) | - | 11.1% | 12.7% | 14.9% |
| ROA (Net income/ Total Assets) | - | - | - | - |
| Assets 1 | - | - | - | - |
| Book Value Per Share 2 | - | 140.0 | 144.0 | 170.0 |
| Cash Flow per Share 2 | - | 17.10 | 8.300 | 12.90 |
| Capex 1 | - | 386 | 111 | 486 |
| Capex / Sales | - | 1.58% | 0.4% | 1.41% |
| Announcement Date | 23-07-24 | 24-05-20 | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
300.5
INR
Average target price
432
INR
Spread / Average Target
+43.76%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -10.82% | 237M | |
| +14.90% | 69.7B | |
| +7.72% | 17.47B | |
| +20.68% | 14.55B | |
| +24.44% | 13.55B | |
| +14.51% | 9.82B | |
| -24.08% | 6.35B | |
| -6.57% | 5.88B | |
| +4.78% | 5.16B | |
| +8.28% | 4.77B |
- Stock Market
- Equities
- UDS Stock
- Financials Updater Services Limited
