Market Closed -
Nasdaq
01:30:01 01/06/2024 am IST
|
5-day change
|
1st Jan Change
|
12.27
USD
|
-1.84%
|
|
-5.25%
|
-33.64%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
8,130
|
25,887
|
12,154
|
7,207
|
4,592
|
-
|
-
|
Enterprise Value (EV)
1 |
8,574
|
26,793
|
12,844
|
7,910
|
5,147
|
4,684
|
4,244
|
P/E ratio
|
-482
x
|
149
x
|
188
x
|
68.5
x
|
32.3
x
|
23.3
x
|
19.1
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
17
x
|
34.4
x
|
11
x
|
5.81
x
|
3.64
x
|
3.39
x
|
3.05
x
|
EV / Revenue
|
17.9
x
|
35.6
x
|
11.7
x
|
6.38
x
|
4.08
x
|
3.45
x
|
2.82
x
|
EV / EBITDA
|
36.5
x
|
83.6
x
|
27.6
x
|
15.3
x
|
9.85
x
|
8.3
x
|
6.53
x
|
EV / FCF
|
56.1
x
|
97.1
x
|
33.1
x
|
19.4
x
|
12.7
x
|
10.2
x
|
8.08
x
|
FCF Yield
|
1.78%
|
1.03%
|
3.02%
|
5.16%
|
7.85%
|
9.79%
|
12.4%
|
Price to Book
|
20
x
|
13
x
|
5.36
x
|
3.36
x
|
2.1
x
|
1.76
x
|
1.51
x
|
Nbr of stocks (in thousands)
|
1,68,576
|
4,03,217
|
4,03,657
|
3,89,782
|
3,73,919
|
-
|
-
|
Reference price
2 |
48.23
|
64.20
|
30.11
|
18.49
|
12.28
|
12.28
|
12.28
|
Announcement Date
|
22/02/21
|
15/02/22
|
06/02/23
|
12/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
336
|
478.8
|
751.8
|
1,100
|
1,240
|
1,262
|
1,356
|
1,505
|
EBITDA
1 |
173.2
|
234.8
|
320.3
|
465.4
|
518.2
|
522.5
|
564.4
|
650.1
|
EBIT
1 |
-
|
226
|
306.6
|
447.8
|
498.6
|
491
|
537.7
|
605
|
Operating Margin
|
-
|
47.2%
|
40.78%
|
40.71%
|
40.22%
|
38.91%
|
39.65%
|
40.2%
|
Earnings before Tax (EBT)
1 |
-
|
-31.7
|
101
|
194.6
|
388.8
|
205.5
|
270.7
|
395.9
|
Net income
1 |
-
|
-4
|
116.8
|
63.2
|
107.3
|
150.1
|
204.6
|
254.2
|
Net margin
|
-
|
-0.84%
|
15.54%
|
5.74%
|
8.66%
|
11.9%
|
15.08%
|
16.89%
|
EPS
2 |
-
|
-0.1000
|
0.4300
|
0.1600
|
0.2700
|
0.3797
|
0.5261
|
0.6428
|
Free Cash Flow
1 |
-
|
152.8
|
275.8
|
388.1
|
408.4
|
404.2
|
458.3
|
525
|
FCF margin
|
-
|
31.91%
|
36.69%
|
35.28%
|
32.94%
|
32.03%
|
33.79%
|
34.89%
|
FCF Conversion (EBITDA)
|
-
|
65.08%
|
86.11%
|
83.39%
|
78.81%
|
77.36%
|
81.2%
|
80.75%
|
FCF Conversion (Net income)
|
-
|
-
|
236.13%
|
614.08%
|
380.62%
|
269.26%
|
224.05%
|
206.54%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
27/02/20
|
22/02/21
|
15/02/22
|
06/02/23
|
12/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
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
|
2025 Q2
|
---|
Net sales
1 |
224.3
|
242.8
|
267.7
|
287.8
|
301.8
|
300.7
|
308.7
|
313.9
|
316.4
|
310.1
|
307.7
|
317.2
|
326.7
|
327.7
|
334.2
|
EBITDA
1 |
89.7
|
99.2
|
129.4
|
123.2
|
131.6
|
157.3
|
130.4
|
131.1
|
131.6
|
154.2
|
122.2
|
132.5
|
139.5
|
133.6
|
135.8
|
EBIT
1 |
86.4
|
95.7
|
106.9
|
118.4
|
127
|
120.3
|
125.6
|
126.2
|
126.5
|
119.4
|
115.3
|
124.8
|
131.5
|
128.3
|
131.2
|
Operating Margin
|
38.52%
|
39.42%
|
39.93%
|
41.14%
|
42.08%
|
40.01%
|
40.69%
|
40.2%
|
39.98%
|
38.5%
|
37.46%
|
39.34%
|
40.25%
|
39.15%
|
39.26%
|
Earnings before Tax (EBT)
1 |
49.9
|
19.2
|
26.4
|
50
|
99
|
68.2
|
54.7
|
59.2
|
206.7
|
29.5
|
49.15
|
58.56
|
66.22
|
66.11
|
63.45
|
Net income
1 |
144.9
|
6.2
|
15.9
|
17.9
|
23.2
|
44.5
|
38.1
|
30.2
|
-5.5
|
15.1
|
36.7
|
43.49
|
48.45
|
43.44
|
47.47
|
Net margin
|
64.6%
|
2.55%
|
5.94%
|
6.22%
|
7.69%
|
14.8%
|
12.34%
|
9.62%
|
-1.74%
|
4.87%
|
11.93%
|
13.71%
|
14.83%
|
13.26%
|
14.2%
|
EPS
2 |
0.3600
|
0.0200
|
0.0400
|
0.0400
|
0.0600
|
0.1100
|
0.0900
|
0.0800
|
-0.0100
|
0.0400
|
0.0948
|
0.1101
|
0.1341
|
0.1120
|
0.1238
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
15/02/22
|
02/05/22
|
01/08/22
|
01/11/22
|
06/02/23
|
01/05/23
|
31/07/23
|
30/10/23
|
12/02/24
|
07/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
443
|
906
|
690
|
703
|
555
|
91.8
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
347
|
Leverage (Debt/EBITDA)
|
-
|
1.888
x
|
2.829
x
|
1.483
x
|
1.357
x
|
1.062
x
|
0.1627
x
|
-
|
Free Cash Flow
1 |
-
|
153
|
276
|
388
|
408
|
404
|
458
|
525
|
ROE (net income / shareholders' equity)
|
-
|
29.8%
|
18.5%
|
17%
|
18.8%
|
18.6%
|
14.6%
|
16%
|
ROA (Net income/ Total Assets)
|
-
|
7.11%
|
2.54%
|
5.2%
|
5.9%
|
4.05%
|
4.44%
|
3.94%
|
Assets
1 |
-
|
-56.29
|
4,590
|
1,216
|
1,819
|
3,709
|
4,607
|
6,459
|
Book Value Per Share
2 |
-
|
2.410
|
4.950
|
5.620
|
5.510
|
5.860
|
6.990
|
8.140
|
Cash Flow per Share
2 |
-
|
0.9700
|
0.7400
|
1.010
|
1.060
|
1.120
|
1.270
|
1.530
|
Capex
1 |
-
|
16.8
|
23.6
|
28.9
|
26.5
|
50.3
|
41.9
|
43.7
|
Capex / Sales
|
-
|
3.51%
|
3.14%
|
2.63%
|
2.14%
|
3.99%
|
3.09%
|
2.9%
|
Announcement Date
|
27/02/20
|
22/02/21
|
15/02/22
|
06/02/23
|
12/02/24
|
-
|
-
|
-
|
Last Close Price
12.28
USD Average target price
17.48
USD Spread / Average Target +42.31% Consensus |
1st Jan change
|
Capi.
|
---|
| -33.64% | 459.17Cr | | -19.53% | 18TCr | | -1.27% | 16TCr | | +2.05% | 15TCr | | +5.13% | 10TCr | | +9.84% | 8.11TCr | | +22.85% | 7.59TCr | | -7.75% | 6.98TCr | | -31.57% | 4.56TCr | | -8.75% | 4.3TCr |
Other IT Services & Consulting
|