End-of-day quote
NSE India S.E.
|
5-day change
|
1st Jan Change
|
- INR
|
-.--%
|
|
-4.99%
|
+38.24%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
52,164
|
19,496
|
61,876
|
83,129
|
62,040
|
174,503
|
-
|
-
|
Enterprise Value (EV)
1 |
48,385
|
17,369
|
56,491
|
77,923
|
57,490
|
124,508
|
157,452
|
152,816
|
P/E ratio
|
16.9
x
|
7.5
x
|
20.8
x
|
20.1
x
|
19
x
|
20.8
x
|
26.4
x
|
23.2
x
|
Yield
|
1.21%
|
3.24%
|
0.88%
|
1.36%
|
1.83%
|
1.49%
|
1.14%
|
1.29%
|
Capitalization / Revenue
|
1.32
x
|
0.47
x
|
1.64
x
|
1.96
x
|
1.28
x
|
2.8
x
|
3.33
x
|
2.98
x
|
EV / Revenue
|
1.22
x
|
0.42
x
|
1.49
x
|
1.84
x
|
1.19
x
|
2.54
x
|
3
x
|
2.61
x
|
EV / EBITDA
|
10.1
x
|
3.43
x
|
8.25
x
|
11.9
x
|
10.4
x
|
14.3
x
|
18.1
x
|
15.4
x
|
EV / FCF
|
46.7
x
|
3.19
x
|
6.9
x
|
28
x
|
8.49
x
|
19.9
x
|
31
x
|
25.8
x
|
FCF Yield
|
2.14%
|
31.4%
|
14.5%
|
3.57%
|
11.8%
|
5.03%
|
3.23%
|
3.87%
|
Price to Book
|
2.68
x
|
0.93
x
|
2.64
x
|
3.09
x
|
2.08
x
|
3.85
x
|
4.38
x
|
3.85
x
|
Nbr of stocks (in thousands)
|
225,185
|
225,391
|
225,620
|
226,201
|
226,465
|
226,672
|
-
|
-
|
Reference price
2 |
231.6
|
86.50
|
274.2
|
367.5
|
274.0
|
769.8
|
769.8
|
769.8
|
Announcement Date
|
4/30/19
|
5/14/20
|
4/29/21
|
5/10/22
|
5/11/23
|
4/25/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
39,663
|
41,817
|
37,814
|
42,438
|
48,482
|
49,019
|
52,415
|
58,640
|
EBITDA
1 |
4,794
|
5,071
|
6,848
|
6,565
|
5,522
|
8,717
|
8,702
|
9,909
|
EBIT
1 |
3,900
|
3,479
|
5,101
|
4,717
|
3,692
|
7,379
|
7,538
|
8,654
|
Operating Margin
|
9.83%
|
8.32%
|
13.49%
|
11.12%
|
7.62%
|
15.05%
|
14.38%
|
14.76%
|
Earnings before Tax (EBT)
1 |
4,454
|
3,758
|
4,329
|
5,741
|
4,441
|
8,758
|
8,845
|
10,081
|
Net income
1 |
3,136
|
2,634
|
3,000
|
4,163
|
3,276
|
6,650
|
6,692
|
7,632
|
Net margin
|
7.91%
|
6.3%
|
7.93%
|
9.81%
|
6.76%
|
13.57%
|
12.77%
|
13.02%
|
EPS
2 |
13.70
|
11.53
|
13.18
|
18.27
|
14.40
|
29.13
|
29.16
|
33.20
|
Free Cash Flow
1 |
1,036
|
5,447
|
8,185
|
2,779
|
6,775
|
6,257
|
5,083
|
5,915
|
FCF margin
|
2.61%
|
13.03%
|
21.65%
|
6.55%
|
13.97%
|
12.76%
|
9.7%
|
10.09%
|
FCF Conversion (EBITDA)
|
21.61%
|
107.42%
|
119.52%
|
42.33%
|
122.69%
|
71.78%
|
58.41%
|
59.69%
|
FCF Conversion (Net income)
|
33.04%
|
206.78%
|
272.81%
|
66.75%
|
206.81%
|
94.09%
|
75.96%
|
77.5%
|
Dividend per Share
2 |
2.800
|
2.800
|
2.400
|
5.000
|
5.000
|
9.000
|
8.788
|
9.925
|
Announcement Date
|
4/30/19
|
5/14/20
|
4/29/21
|
5/10/22
|
5/11/23
|
4/25/24
|
-
|
-
|
Fiscal Period: March |
2021 Q3
|
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 |
9,344
|
8,763
|
9,368
|
10,506
|
11,025
|
11,538
|
12,034
|
12,346
|
11,976
|
12,126
|
12,272
|
12,424
|
11,953
|
12,216
|
12,617
|
EBITDA
1 |
1,854
|
1,722
|
1,725
|
1,612
|
1,585
|
1,642
|
1,361
|
1,054
|
1,349
|
1,758
|
2,301
|
2,008
|
1,978
|
2,059
|
2,047
|
EBIT
1 |
1,428
|
1,277
|
1,300
|
1,144
|
1,111
|
1,161
|
871
|
562
|
852
|
1,407
|
1,878
|
1,589
|
1,563
|
1,723
|
1,812
|
Operating Margin
|
15.28%
|
14.57%
|
13.88%
|
10.89%
|
10.08%
|
10.06%
|
7.24%
|
4.55%
|
7.11%
|
11.6%
|
15.3%
|
12.79%
|
13.07%
|
14.11%
|
14.36%
|
Earnings before Tax (EBT)
|
-
|
1,215
|
1,395
|
-
|
1,263
|
1,796
|
-
|
-
|
1,035
|
-
|
-
|
1,837
|
1,830
|
1,980
|
2,081
|
Net income
1 |
1,379
|
883.4
|
1,010
|
944
|
910
|
1,299
|
751
|
568
|
765
|
1,192
|
1,562
|
1,329
|
1,357
|
1,502
|
1,616
|
Net margin
|
14.76%
|
10.08%
|
10.78%
|
8.99%
|
8.25%
|
11.26%
|
6.24%
|
4.6%
|
6.39%
|
9.83%
|
12.73%
|
10.7%
|
11.35%
|
12.3%
|
12.81%
|
EPS
2 |
6.030
|
3.880
|
4.440
|
4.160
|
4.010
|
5.700
|
3.290
|
2.480
|
3.360
|
5.240
|
6.840
|
6.050
|
5.867
|
6.540
|
7.050
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/21/21
|
4/29/21
|
7/26/21
|
10/26/21
|
1/24/22
|
5/10/22
|
8/5/22
|
10/20/22
|
1/23/23
|
5/11/23
|
7/20/23
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
3,779
|
2,127
|
5,386
|
5,206
|
4,550
|
12,696
|
17,051
|
21,687
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1,036
|
5,447
|
8,185
|
2,779
|
6,775
|
6,257
|
5,083
|
5,915
|
ROE (net income / shareholders' equity)
|
17.4%
|
13.1%
|
13.5%
|
16.6%
|
11.6%
|
20.3%
|
17.6%
|
17.9%
|
ROA (Net income/ Total Assets)
|
-
|
7.88%
|
8.54%
|
11.4%
|
-
|
15.2%
|
13%
|
12.8%
|
Assets
1 |
-
|
33,426
|
35,145
|
36,523
|
-
|
43,844
|
51,475
|
59,627
|
Book Value Per Share
2 |
86.30
|
92.70
|
104.0
|
119.0
|
131.0
|
157.0
|
176.0
|
200.0
|
Cash Flow per Share
|
4.600
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
524
|
782
|
395
|
568
|
368
|
164
|
1,150
|
1,122
|
Capex / Sales
|
1.32%
|
1.87%
|
1.04%
|
1.34%
|
0.76%
|
0.33%
|
2.19%
|
1.91%
|
Announcement Date
|
4/30/19
|
5/14/20
|
4/29/21
|
5/10/22
|
5/11/23
|
4/25/24
|
-
|
-
|
Last Close Price
769.8
INR Average target price
732.3
INR Spread / Average Target -4.87% 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
|