Market Closed -
NSE India S.E.
05:13:53 31/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
4,702
INR
|
-1.49%
|
|
-2.85%
|
-25.31%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,95,418
|
2,48,801
|
7,08,491
|
10,78,858
|
14,08,013
|
13,92,257
|
-
|
-
|
Enterprise Value (EV)
1 |
2,92,204
|
2,28,869
|
7,01,756
|
10,48,074
|
13,52,618
|
14,14,938
|
13,18,085
|
12,91,264
|
P/E ratio
|
19.7
x
|
16.5
x
|
36.8
x
|
47.1
x
|
32
x
|
32
x
|
27.8
x
|
23.6
x
|
Yield
|
1.64%
|
1.96%
|
0.99%
|
0.73%
|
1.26%
|
0.91%
|
1.52%
|
1.71%
|
Capitalization / Revenue
|
3.13
x
|
2.29
x
|
5.73
x
|
6.89
x
|
4.24
x
|
4.12
x
|
3.69
x
|
3.3
x
|
EV / Revenue
|
3.09
x
|
2.1
x
|
5.67
x
|
6.69
x
|
4.08
x
|
3.98
x
|
3.5
x
|
3.06
x
|
EV / EBITDA
|
15.5
x
|
11.3
x
|
25.8
x
|
34.3
x
|
22.1
x
|
22.2
x
|
19
x
|
16
x
|
EV / FCF
|
23.5
x
|
16.4
x
|
33
x
|
132
x
|
62.8
x
|
29.3
x
|
31.8
x
|
25.2
x
|
FCF Yield
|
4.25%
|
6.1%
|
3.03%
|
0.76%
|
1.59%
|
3.41%
|
3.14%
|
3.97%
|
Price to Book
|
6.05
x
|
4.6
x
|
9.71
x
|
12.2
x
|
8.49
x
|
7.3
x
|
6.11
x
|
5.31
x
|
Nbr of stocks (in thousands)
|
1,73,510
|
1,74,127
|
1,74,751
|
1,75,270
|
2,95,823
|
2,96,105
|
-
|
-
|
Reference price
2 |
1,703
|
1,429
|
4,054
|
6,155
|
4,760
|
4,702
|
4,702
|
4,702
|
Announcement Date
|
02/05/19
|
19/05/20
|
04/05/21
|
19/04/22
|
27/04/23
|
24/04/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
94,458
|
1,08,786
|
1,23,698
|
1,56,687
|
3,31,830
|
3,55,170
|
3,76,825
|
4,21,544
|
EBITDA
1 |
18,833
|
20,294
|
27,251
|
30,584
|
61,077
|
63,874
|
69,215
|
80,508
|
EBIT
1 |
17,361
|
17,564
|
23,926
|
27,035
|
53,850
|
55,685
|
59,921
|
70,437
|
Operating Margin
|
18.38%
|
16.15%
|
19.34%
|
17.25%
|
16.23%
|
15.68%
|
15.9%
|
16.71%
|
Earnings before Tax (EBT)
1 |
20,278
|
20,029
|
25,882
|
30,974
|
57,915
|
60,487
|
66,624
|
78,675
|
Net income
1 |
15,159
|
15,201
|
19,361
|
22,985
|
44,083
|
45,846
|
50,293
|
59,245
|
Net margin
|
16.05%
|
13.97%
|
15.65%
|
14.67%
|
13.28%
|
12.91%
|
13.35%
|
14.05%
|
EPS
2 |
86.43
|
86.61
|
110.3
|
130.8
|
148.8
|
154.5
|
169.4
|
199.4
|
Free Cash Flow
1 |
12,417
|
13,970
|
21,277
|
7,930
|
21,553
|
48,263
|
41,433
|
51,239
|
FCF margin
|
13.15%
|
12.84%
|
17.2%
|
5.06%
|
6.5%
|
13.59%
|
11%
|
12.15%
|
FCF Conversion (EBITDA)
|
65.93%
|
68.84%
|
78.08%
|
25.93%
|
35.29%
|
75.56%
|
59.86%
|
63.64%
|
FCF Conversion (Net income)
|
81.91%
|
91.9%
|
109.9%
|
34.5%
|
48.89%
|
105.27%
|
82.38%
|
86.49%
|
Dividend per Share
2 |
28.00
|
28.00
|
40.00
|
45.00
|
60.00
|
45.00
|
71.34
|
80.19
|
Announcement Date
|
02/05/19
|
19/05/20
|
04/05/21
|
19/04/22
|
27/04/23
|
24/04/24
|
-
|
-
|
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 |
31,528
|
32,694
|
34,625
|
37,670
|
41,376
|
43,016
|
45,228
|
48,367
|
86,200
|
86,910
|
87,021
|
88,734
|
90,513
|
89,641
|
90,513
|
EBITDA
1 |
7,320
|
7,155
|
6,478
|
7,332
|
8,311
|
8,464
|
8,308
|
9,117
|
13,748
|
16,037
|
16,355
|
15,693
|
16,315
|
15,545
|
15,959
|
EBIT
1 |
6,502
|
6,329
|
5,682
|
6,482
|
7,426
|
7,445
|
7,243
|
7,809
|
11,967
|
14,214
|
14,508
|
13,821
|
14,250
|
13,602
|
13,882
|
Operating Margin
|
20.62%
|
19.36%
|
16.41%
|
17.21%
|
17.95%
|
17.31%
|
16.01%
|
16.15%
|
13.88%
|
16.35%
|
16.67%
|
15.58%
|
15.74%
|
15.17%
|
15.34%
|
Earnings before Tax (EBT)
1 |
6,994
|
7,168
|
6,721
|
7,420
|
8,237
|
8,596
|
8,510
|
9,013
|
13,106
|
14,442
|
15,364
|
15,055
|
15,309
|
15,083
|
14,483
|
Net income
1 |
5,187
|
5,452
|
4,963
|
5,515
|
6,120
|
6,375
|
6,335
|
6,793
|
10,005
|
11,137
|
11,515
|
11,218
|
11,628
|
11,348
|
11,484
|
Net margin
|
16.45%
|
16.68%
|
14.33%
|
14.64%
|
14.79%
|
14.82%
|
14.01%
|
14.04%
|
11.61%
|
12.81%
|
13.23%
|
12.64%
|
12.85%
|
12.66%
|
12.69%
|
EPS
2 |
29.53
|
31.04
|
28.27
|
31.41
|
34.87
|
36.27
|
36.08
|
38.70
|
33.78
|
37.57
|
38.85
|
38.63
|
39.46
|
38.26
|
39.21
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
19/01/21
|
04/05/21
|
15/07/21
|
18/10/21
|
19/01/22
|
19/04/22
|
14/07/22
|
15/10/22
|
20/01/23
|
27/04/23
|
17/07/23
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
3,214
|
19,932
|
6,735
|
30,784
|
55,395
|
47,348
|
74,173
|
1,00,994
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
12,417
|
13,970
|
21,277
|
7,930
|
21,553
|
48,263
|
41,433
|
51,239
|
ROE (net income / shareholders' equity)
|
34.6%
|
29.5%
|
30.5%
|
28.5%
|
28.6%
|
25%
|
23.2%
|
23.8%
|
ROA (Net income/ Total Assets)
|
25.2%
|
19.6%
|
19.8%
|
19.8%
|
20%
|
18%
|
16.9%
|
17.5%
|
Assets
1 |
60,095
|
77,471
|
97,670
|
1,15,892
|
2,20,393
|
2,55,296
|
2,97,984
|
3,38,661
|
Book Value Per Share
2 |
281.0
|
311.0
|
417.0
|
504.0
|
561.0
|
677.0
|
769.0
|
886.0
|
Cash Flow per Share
2 |
79.50
|
93.60
|
137.0
|
94.40
|
105.0
|
192.0
|
185.0
|
216.0
|
Capex
1 |
1,531
|
2,465
|
2,719
|
8,590
|
9,393
|
8,432
|
9,776
|
10,379
|
Capex / Sales
|
1.62%
|
2.27%
|
2.2%
|
5.48%
|
2.83%
|
2.37%
|
2.59%
|
2.46%
|
Announcement Date
|
02/05/19
|
19/05/20
|
04/05/21
|
19/04/22
|
27/04/23
|
24/04/24
|
-
|
-
|
Last Close Price
4,702
INR Average target price
5,005
INR Spread / Average Target +6.45% Consensus |
1st Jan change
|
Capi.
|
---|
| -25.31% | 16.68B | | -19.53% | 177B | | -3.23% | 159B | | +2.05% | 153B | | +5.13% | 100B | | +9.84% | 81.1B | | +22.85% | 75.87B | | -8.81% | 69.81B | | -31.57% | 45.59B | | -9.69% | 42.96B |
Other IT Services & Consulting
|