Real-time Estimate
Cboe BZX
09:13:15 03/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
74.53
USD
|
+2.84%
|
|
+0.79%
|
+86.70%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
35,274
|
3,914
|
13,382
|
23,873
|
-
|
-
|
Enterprise Value (EV)
1 |
36,981
|
6,045
|
16,000
|
25,457
|
23,924
|
22,314
|
P/E ratio
|
1,047
x
|
-20.3
x
|
40.7
x
|
28.9
x
|
22.6
x
|
17.5
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
12.6
x
|
1.39
x
|
4.08
x
|
5.83
x
|
5.26
x
|
4.86
x
|
EV / Revenue
|
13.2
x
|
2.15
x
|
4.87
x
|
6.21
x
|
5.28
x
|
4.54
x
|
EV / EBITDA
|
50.9
x
|
5.69
x
|
10.6
x
|
12.1
x
|
10
x
|
8.35
x
|
EV / FCF
|
103
x
|
15.6
x
|
15.1
x
|
16.6
x
|
13.4
x
|
11.2
x
|
FCF Yield
|
0.97%
|
6.4%
|
6.61%
|
6.03%
|
7.48%
|
8.9%
|
Price to Book
|
16.5
x
|
2.07
x
|
10.8
x
|
11.7
x
|
6.97
x
|
4.7
x
|
Nbr of stocks (in thousands)
|
3,74,221
|
3,71,690
|
3,35,802
|
3,29,420
|
-
|
-
|
Reference price
2 |
94.26
|
10.53
|
39.85
|
72.47
|
72.47
|
72.47
|
Announcement Date
|
16/02/22
|
08/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,451
|
2,793
|
2,817
|
3,283
|
4,096
|
4,535
|
4,915
|
EBITDA
1 |
-
|
726.8
|
1,063
|
1,503
|
2,103
|
2,391
|
2,674
|
EBIT
1 |
-
|
150
|
-47.79
|
648.2
|
1,272
|
1,525
|
1,889
|
Operating Margin
|
-
|
5.37%
|
-1.7%
|
19.74%
|
31.05%
|
33.62%
|
38.44%
|
Earnings before Tax (EBT)
1 |
-
|
46.31
|
-205.2
|
380.6
|
1,006
|
1,278
|
1,677
|
Net income
1 |
-125.2
|
31.7
|
-192.7
|
354.9
|
848.2
|
1,068
|
1,408
|
Net margin
|
-8.63%
|
1.14%
|
-6.84%
|
10.81%
|
20.71%
|
23.55%
|
28.64%
|
EPS
2 |
-0.5800
|
0.0900
|
-0.5200
|
0.9800
|
2.506
|
3.205
|
4.143
|
Free Cash Flow
1 |
-
|
360.5
|
386.9
|
1,057
|
1,536
|
1,790
|
1,987
|
FCF margin
|
-
|
12.91%
|
13.73%
|
32.2%
|
37.5%
|
39.47%
|
40.42%
|
FCF Conversion (EBITDA)
|
-
|
49.59%
|
36.39%
|
70.36%
|
73.04%
|
74.88%
|
74.31%
|
FCF Conversion (Net income)
|
-
|
1,136.99%
|
-
|
297.87%
|
181.09%
|
167.63%
|
141.14%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
02/03/21
|
16/02/22
|
08/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
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 |
727
|
793.5
|
625.4
|
776.2
|
713.1
|
702.3
|
715.4
|
750.2
|
864.3
|
953.3
|
974.7
|
1,009
|
1,036
|
1,074
|
1,078
|
EBITDA
1 |
190.7
|
221.3
|
276.2
|
269.7
|
257.6
|
259.6
|
273.7
|
333.5
|
419.3
|
476.2
|
497
|
522.6
|
539
|
560.8
|
566.9
|
EBIT
1 |
45.05
|
58.52
|
-128
|
53.36
|
49.27
|
-22.43
|
61.05
|
131.3
|
186.3
|
269.5
|
286.8
|
304
|
318.8
|
345.1
|
323.3
|
Operating Margin
|
6.2%
|
7.38%
|
-20.46%
|
6.87%
|
6.91%
|
-3.19%
|
8.53%
|
17.51%
|
21.56%
|
28.27%
|
29.42%
|
30.13%
|
30.76%
|
32.12%
|
29.98%
|
Earnings before Tax (EBT)
1 |
17.08
|
28.61
|
-158
|
17.37
|
1.609
|
-66.17
|
-3.353
|
95.8
|
109.2
|
178.9
|
216.5
|
233.8
|
249.2
|
274.9
|
247.5
|
Net income
1 |
0.177
|
31.05
|
-115.3
|
-21.75
|
23.65
|
-79.51
|
-4.518
|
80.04
|
107.8
|
171.5
|
191
|
209.7
|
221.1
|
244.9
|
238.7
|
Net margin
|
0.02%
|
3.91%
|
-18.43%
|
-2.8%
|
3.32%
|
-11.32%
|
-0.63%
|
10.67%
|
12.48%
|
17.99%
|
19.59%
|
20.78%
|
21.34%
|
22.8%
|
22.14%
|
EPS
2 |
-
|
0.0800
|
-0.3100
|
-0.0600
|
0.0600
|
-0.2200
|
-0.0100
|
0.2200
|
0.3000
|
0.4900
|
0.5513
|
0.5994
|
0.6420
|
0.7043
|
0.6924
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/11/21
|
16/02/22
|
11/05/22
|
10/08/22
|
09/11/22
|
08/02/23
|
10/05/23
|
09/08/23
|
08/11/23
|
14/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
1,707
|
2,131
|
2,619
|
1,584
|
50.6
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
1,559
|
Leverage (Debt/EBITDA)
|
-
|
2.349
x
|
2.005
x
|
1.743
x
|
0.7533
x
|
0.0212
x
|
-
|
Free Cash Flow
1 |
-
|
360
|
387
|
1,057
|
1,536
|
1,790
|
1,987
|
ROE (net income / shareholders' equity)
|
-
|
3.2%
|
-9.54%
|
22.5%
|
68.3%
|
41.5%
|
34.3%
|
ROA (Net income/ Total Assets)
|
-
|
0.76%
|
-3.21%
|
6.33%
|
14%
|
13.1%
|
-
|
Assets
1 |
-
|
4,160
|
6,006
|
5,604
|
6,076
|
8,152
|
-
|
Book Value Per Share
2 |
-
|
5.700
|
5.090
|
3.700
|
6.200
|
10.40
|
15.40
|
Cash Flow per Share
2 |
-
|
1.060
|
1.040
|
2.930
|
4.980
|
5.890
|
6.680
|
Capex
1 |
-
|
1.39
|
0.66
|
4.25
|
9.94
|
10.7
|
15.1
|
Capex / Sales
|
-
|
0.05%
|
0.02%
|
0.13%
|
0.24%
|
0.24%
|
0.31%
|
Announcement Date
|
02/03/21
|
16/02/22
|
08/02/23
|
14/02/24
|
-
|
-
|
-
|
Last Close Price
72.47
USD Average target price
74.68
USD Spread / Average Target +3.05% Consensus |
1st Jan change
|
Capi.
|
---|
| +86.70% | 23.87B | | -19.28% | 214B | | -7.81% | 66.55B | | -5.01% | 54.68B | | -11.48% | 44.91B | | +2.67% | 41.93B | | -5.47% | 34.35B | | -11.47% | 27.46B | | -0.27% | 20.4B | | +5.19% | 13.77B |
Application Software
|