Market Closed -
NSE India S.E.
07:43:56 2024-07-12 am EDT
|
5-day change
|
1st Jan Change
|
560.2
INR
|
+4.88%
|
|
+4.68%
|
+18.85%
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
1,118,451
|
2,260,981
|
3,236,060
|
2,000,894
|
2,505,134
|
2,925,883
|
-
|
-
|
Enterprise Value (EV)
1 |
862,359
|
1,998,813
|
3,042,265
|
1,749,875
|
2,238,476
|
2,578,729
|
2,494,715
|
2,453,563
|
P/E ratio
|
11.8
x
|
21.7
x
|
26.6
x
|
17.7
x
|
23.1
x
|
24.3
x
|
22
x
|
20.1
x
|
Yield
|
0.51%
|
0.24%
|
1.01%
|
0.27%
|
0.21%
|
1.66%
|
1.98%
|
2.39%
|
Capitalization / Revenue
|
1.83
x
|
3.65
x
|
4.09
x
|
2.21
x
|
2.79
x
|
3.2
x
|
2.98
x
|
2.8
x
|
EV / Revenue
|
1.41
x
|
3.23
x
|
3.85
x
|
1.93
x
|
2.49
x
|
2.82
x
|
2.54
x
|
2.34
x
|
EV / EBITDA
|
6.99
x
|
13.5
x
|
18.5
x
|
10.4
x
|
13.2
x
|
14.3
x
|
12.8
x
|
11.8
x
|
EV / FCF
|
11.2
x
|
15.6
x
|
33.6
x
|
15.1
x
|
13.5
x
|
21.2
x
|
19.4
x
|
16.3
x
|
FCF Yield
|
8.95%
|
6.4%
|
2.98%
|
6.62%
|
7.4%
|
4.72%
|
5.15%
|
6.14%
|
Price to Book
|
2.01
x
|
4.1
x
|
4.93
x
|
2.56
x
|
3.38
x
|
3.58
x
|
3.29
x
|
3.2
x
|
Nbr of stocks (in thousands)
|
5,688,967
|
5,458,669
|
5,466,318
|
5,477,399
|
5,218,486
|
5,224,324
|
-
|
-
|
Reference price
2 |
196.6
|
414.2
|
592.0
|
365.3
|
480.0
|
560.0
|
560.0
|
560.0
|
Announcement Date
|
4/15/20
|
4/15/21
|
4/29/22
|
4/27/23
|
4/19/24
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
610,232
|
619,430
|
790,934
|
904,876
|
897,603
|
913,307
|
980,619
|
1,046,414
|
EBITDA
1 |
123,423
|
147,795
|
164,523
|
168,479
|
169,830
|
179,721
|
194,772
|
208,257
|
EBIT
1 |
105,730
|
120,139
|
135,931
|
135,134
|
135,759
|
145,775
|
159,632
|
172,314
|
Operating Margin
|
17.33%
|
19.4%
|
17.19%
|
14.93%
|
15.12%
|
15.96%
|
16.28%
|
16.47%
|
Earnings before Tax (EBT)
1 |
122,512
|
139,007
|
151,275
|
147,657
|
147,210
|
160,280
|
177,449
|
195,696
|
Net income
1 |
97,218
|
107,946
|
122,191
|
113,500
|
110,452
|
119,969
|
132,983
|
147,748
|
Net margin
|
15.93%
|
17.43%
|
15.45%
|
12.54%
|
12.31%
|
13.14%
|
13.56%
|
14.12%
|
EPS
2 |
16.62
|
19.07
|
22.29
|
20.68
|
20.82
|
23.01
|
25.47
|
27.91
|
Free Cash Flow
1 |
77,146
|
127,973
|
90,644
|
115,767
|
165,706
|
121,608
|
128,375
|
150,602
|
FCF margin
|
12.64%
|
20.66%
|
11.46%
|
12.79%
|
18.46%
|
13.32%
|
13.09%
|
14.39%
|
FCF Conversion (EBITDA)
|
62.51%
|
86.59%
|
55.1%
|
68.71%
|
97.57%
|
67.66%
|
65.91%
|
72.32%
|
FCF Conversion (Net income)
|
79.35%
|
118.55%
|
74.18%
|
102%
|
150.03%
|
101.37%
|
96.53%
|
101.93%
|
Dividend per Share
2 |
1.000
|
1.000
|
6.000
|
1.000
|
1.000
|
9.300
|
11.11
|
13.39
|
Announcement Date
|
4/15/20
|
4/15/21
|
4/29/22
|
4/27/23
|
4/19/24
|
-
|
-
|
-
|
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 |
203,136
|
208,600
|
215,286
|
225,397
|
232,290
|
231,903
|
228,310
|
225,159
|
222,051
|
222,083
|
222,360
|
226,048
|
229,307
|
233,830
|
239,061
|
EBITDA
1 |
41,807
|
41,374
|
38,594
|
39,415
|
45,474
|
45,057
|
41,961
|
42,315
|
41,919
|
43,906
|
43,284
|
42,526
|
42,232
|
43,615
|
48,233
|
EBIT
1 |
34,348
|
34,036
|
30,856
|
36,543
|
42,628
|
36,587
|
34,578
|
33,345
|
32,865
|
35,501
|
35,751
|
35,282
|
35,120
|
36,274
|
39,627
|
Operating Margin
|
16.91%
|
16.32%
|
14.33%
|
16.21%
|
18.35%
|
15.78%
|
15.15%
|
14.81%
|
14.8%
|
15.99%
|
16.08%
|
15.61%
|
15.32%
|
15.51%
|
16.58%
|
Earnings before Tax (EBT)
1 |
37,786
|
37,324
|
33,520
|
34,201
|
39,752
|
40,184
|
37,975
|
35,092
|
35,521
|
38,622
|
39,137
|
38,744
|
38,701
|
40,255
|
42,974
|
Net income
1 |
29,690
|
30,873
|
25,636
|
26,590
|
30,529
|
30,745
|
28,701
|
26,463
|
26,942
|
28,346
|
29,521
|
29,430
|
29,045
|
30,247
|
31,555
|
Net margin
|
14.62%
|
14.8%
|
11.91%
|
11.8%
|
13.14%
|
13.26%
|
12.57%
|
11.75%
|
12.13%
|
12.76%
|
13.28%
|
13.02%
|
12.67%
|
12.94%
|
13.2%
|
EPS
2 |
5.420
|
5.630
|
4.670
|
4.850
|
5.560
|
5.600
|
5.120
|
5.040
|
5.150
|
5.410
|
5.679
|
5.670
|
5.689
|
5.891
|
6.012
|
Dividend per Share
2 |
1.000
|
5.000
|
-
|
-
|
1.000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
14.38
|
-
|
Announcement Date
|
1/12/22
|
4/29/22
|
7/20/22
|
10/12/22
|
1/13/23
|
4/27/23
|
7/13/23
|
10/18/23
|
1/12/24
|
4/19/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
256,092
|
262,168
|
193,795
|
251,019
|
266,658
|
347,153
|
431,168
|
472,320
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
77,146
|
127,973
|
90,644
|
115,767
|
165,706
|
121,608
|
128,375
|
150,602
|
ROE (net income / shareholders' equity)
|
17.3%
|
19.4%
|
20.2%
|
15.8%
|
14.4%
|
15.3%
|
15.6%
|
15.6%
|
ROA (Net income/ Total Assets)
|
11.8%
|
13.1%
|
12.8%
|
10.1%
|
9.49%
|
9.91%
|
9.93%
|
10.1%
|
Assets
1 |
825,119
|
824,267
|
955,289
|
1,127,502
|
1,164,135
|
1,209,979
|
1,339,059
|
1,462,125
|
Book Value Per Share
2 |
97.60
|
101.0
|
120.0
|
143.0
|
142.0
|
156.0
|
170.0
|
175.0
|
Cash Flow per Share
2 |
17.20
|
26.90
|
20.20
|
23.80
|
33.20
|
25.90
|
29.30
|
31.80
|
Capex
1 |
23,497
|
19,577
|
20,153
|
14,834
|
10,510
|
26,638
|
27,370
|
28,769
|
Capex / Sales
|
3.85%
|
3.16%
|
2.55%
|
1.64%
|
1.17%
|
2.92%
|
2.79%
|
2.75%
|
Announcement Date
|
4/15/20
|
4/15/21
|
4/29/22
|
4/27/23
|
4/19/24
|
-
|
-
|
-
|
Average target price
480.6
INR Spread / Average Target -14.18% Consensus |
1st Jan change
|
Capi.
|
---|
| -11.48% | 195B | | +10.30% | 181B | | +11.75% | 168B | | +2.17% | 97.42B | | +45.43% | 90.36B | | +14.98% | 86.48B | | +10.94% | 84.88B | | +6.42% | 50.56B | | -31.78% | 45.45B |
Other IT Services & Consulting
|