NIIT LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 103.4 INR | -1.52% |
|
-0.82% | -9.69% |
| May. 24 | NIIT Limited Provides Earnings Guidance for the Financial Year 2025 | CI |
| May. 24 | Transcript : NIIT Limited, Q4 2024 Earnings Call, May 24, 2024 |
Valuation
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 15,120 | 11,611 | 19,615 | 83,265 | 43,908 | 13,967 | - | - |
| Enterprise Value (EV) 1 | 15,294 | 11,611 | 19,615 | 83,265 | 37,701 | 14,245 | 13,967 | 13,967 |
| P/E ratio | 17.6 x | - | 13.8 x | - | - | 37.6 x | 22 x | 18.8 x |
| Yield | 5.53% | 12.2% | 1.81% | 0.88% | - | 0.97% | 0.97% | - |
| Capitalization / Revenue | 1.66 x | 1.31 x | 2.07 x | 6.04 x | 12.9 x | 4.73 x | 3.66 x | 3.06 x |
| EV / Revenue | 1.66 x | 1.31 x | 2.07 x | 6.04 x | 12.9 x | 4.73 x | 3.66 x | 3.06 x |
| EV / EBITDA | 18 x | 13.6 x | 11.2 x | 28.1 x | -957 x | 1,191 x | 41.9 x | 29.5 x |
| EV / FCF | -59 x | -67.1 x | 9.54 x | 31.9 x | -253 x | -119 x | 436 x | 254 x |
| FCF Yield | -1.69% | -1.49% | 10.5% | 3.14% | -0.4% | -0.84% | 0.23% | 0.39% |
| Price to Book | 1.82 x | 0.76 x | 1.19 x | 5.5 x | 4.41 x | 1.35 x | 1.3 x | 1.24 x |
| Nbr of stocks (in thousands) | 167,348 | 141,508 | 142,345 | 133,867 | 134,564 | 135,074 | - | - |
| Reference price 2 | 90.35 | 82.05 | 137.8 | 622.0 | 326.3 | 103.4 | 103.4 | 103.4 |
| Announcement Date | 5/25/19 | 6/4/20 | 6/4/21 | 5/24/22 | 5/29/23 | 5/24/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 9,102 | 8,892 | 9,495 | 13,775 | 3,412 | 3,015 | 3,811 | 4,557 |
| EBITDA 1 | 842 | 852 | 1,753 | 2,965 | -45.9 | 11.96 | 333 | 474 |
| EBIT 1 | 482 | 214.3 | 1,123 | 2,388 | -210.4 | -171.5 | 113 | 222 |
| Operating Margin | 5.3% | 2.41% | 11.83% | 17.34% | -6.16% | -5.69% | 2.97% | 4.87% |
| Earnings before Tax (EBT) 1 | 197.1 | 14,133 | 1,942 | 2,855 | 159.2 | 459.1 | 789 | 915 |
| Net income 1 | 864.4 | 13,275 | 1,430 | 2,262 | 31.77 | 383.6 | 647 | 750 |
| Net margin | 9.5% | 149.29% | 15.06% | 16.42% | 0.93% | 12.72% | 16.98% | 16.46% |
| EPS 2 | 5.140 | - | 9.960 | - | - | 2.810 | 4.700 | 5.500 |
| Free Cash Flow 1 | -256.1 | -173.1 | 2,055 | 2,614 | -173.6 | -117 | 32 | 55 |
| FCF margin | -2.81% | -1.95% | 21.64% | 18.98% | -5.09% | -3.66% | 0.84% | 1.21% |
| FCF Conversion (EBITDA) | - | - | 117.23% | 88.17% | - | - | 9.61% | 11.6% |
| FCF Conversion (Net income) | - | - | 143.69% | 115.57% | - | - | 4.95% | 7.33% |
| Dividend per Share 2 | 5.000 | 10.00 | 2.500 | 5.500 | - | 1.000 | 1.000 | - |
| Announcement Date | 5/25/19 | 6/4/20 | 6/4/21 | 5/24/22 | 5/29/23 | 5/24/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,534 | 2,755 | 3,010 | 3,142 | 3,929 | 3,750 | 4,048 | 3,922 | 4,546 | 600.5 | 912 | 767 | 781 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | 89 | 7 |
| EBIT 1 | 330.4 | 527.5 | 566 | 592.1 | 681.1 | 568.9 | 562 | 511.1 | 716.9 | -158.4 | 9 | -38 | - |
| Operating Margin | 13.04% | 19.15% | 18.8% | 18.85% | 17.33% | 15.17% | 13.88% | 13.03% | 15.77% | -26.38% | 0.99% | -4.95% | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net income 1 | - | 465.2 | - | - | - | - | 443.2 | - | - | - | 126 | 177 | 106 |
| Net margin | - | 16.88% | - | - | - | - | 10.95% | - | - | - | 13.82% | 23.08% | 13.57% |
| EPS 2 | - | - | - | - | - | - | 3.200 | - | - | - | 0.9000 | 1.300 | 0.8000 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 2/5/21 | 6/4/21 | 7/30/21 | 11/10/21 | 1/28/22 | 5/24/22 | 7/28/22 | 10/28/22 | 1/31/23 | 5/29/23 | - | - | - |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | 174 | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | 6,207 | - | - | - |
| Leverage (Debt/EBITDA) | 0.2066 x | - | - | - | - | - | - | - |
| Free Cash Flow 1 | -256 | -173 | 2,055 | 2,614 | -174 | -117 | 32 | 55 |
| ROE (net income / shareholders' equity) | 11.3% | 113% | 9.05% | 14.3% | 0.53% | 0.3% | 6.1% | 6.7% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - | - |
| Book Value Per Share 2 | 49.50 | 107.0 | 116.0 | 113.0 | 74.00 | 76.40 | 79.60 | 83.70 |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex 1 | 731 | 646 | 280 | 259 | 212 | 298 | 200 | 320 |
| Capex / Sales | 8.03% | 7.27% | 2.95% | 1.88% | 6.22% | 9.33% | 5.25% | 7.02% |
| Announcement Date | 5/25/19 | 6/4/20 | 6/4/21 | 5/24/22 | 5/29/23 | 5/24/24 | - | - |
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
UNDERPERFORM
Number of Analysts
1
Last Close Price
103.4
INR
Average target price
110
INR
Spread / Average Target
+6.38%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -9.69% | 171M | |
| +35.90% | 828M | |
| -68.05% | 377M | |
| +33.40% | 182M | |
| -3.47% | 139M | |
| 0.00% | 53.82M |
- Stock Market
- Equities
- NIITLTD Stock
- Financials NIIT Limited
