BHARTI HEXACOM LIMITED Financials Bharti Hexacom Limited
Equities
BHARTIHEXA
INE343G01021
Wireless Telecommunications Services
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,084 INR | +0.34% |
|
-6.63% | 0.00% |
| 27/06 | Jefferies Downgrades Bharti Hexacom to Hold From Buy; Adjusts Price Target to INR1,290 From INR1,200 | MT |
| 26/06 | India's Bharti Airtel buys $820 in spectrum at auction | RE |
Valuation
| Fiscal Period: March | 2024 | 2025 | 2026 |
|---|---|---|---|
| Capitalization 1 | 5,41,950 | - | - |
| Enterprise Value (EV) 1 | 6,17,694 | 6,02,940 | 5,92,182 |
| P/E ratio | 117 x | 41.6 x | 29 x |
| Yield | 0.14% | 1.03% | 1.52% |
| Capitalization / Revenue | 7.7 x | 6.41 x | 5.57 x |
| EV / Revenue | 8.78 x | 7.13 x | 6.08 x |
| EV / EBITDA | 18.7 x | 14.4 x | 11.9 x |
| EV / FCF | 53.5 x | 28.4 x | 26.6 x |
| FCF Yield | 1.87% | 3.52% | 3.76% |
| Price to Book | 11.8 x | 9.97 x | 8.33 x |
| Nbr of stocks (in thousands) | 5,00,000 | - | - |
| Reference price 2 | 1,084 | 1,084 | 1,084 |
| Announcement Date | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net sales 1 | - | 70,888 | 84,610 | 97,326 |
| EBITDA 1 | - | 34,905 | 41,930 | 49,876 |
| EBIT 1 | - | 17,513 | 22,333 | 29,342 |
| Operating Margin | - | 24.71% | 26.4% | 30.15% |
| Earnings before Tax (EBT) 1 | - | 9,233 | 17,440 | 24,974 |
| Net income 1 | 5,492 | 5,044 | 13,053 | 18,693 |
| Net margin | - | 7.12% | 15.43% | 19.21% |
| EPS 2 | 10.98 | 10.09 | 26.02 | 37.42 |
| Free Cash Flow 1 | - | 14,984 | 21,243 | 22,274 |
| FCF margin | - | 21.14% | 25.11% | 22.89% |
| FCF Conversion (EBITDA) | - | 42.93% | 50.66% | 44.66% |
| FCF Conversion (Net income) | - | 297.07% | 162.74% | 119.16% |
| Dividend per Share 2 | - | 4.000 | 11.13 | 16.43 |
| Announcement Date | 30/05/23 | 14/05/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2025 Q1 |
|---|---|
| Net sales | - |
| EBITDA 1 | 9,020 |
| EBIT | - |
| Operating Margin | - |
| Earnings before Tax (EBT) | - |
| Net income 1 | 2,423 |
| Net margin | - |
| EPS 2 | 4.800 |
| Dividend per Share | - |
| Announcement Date | - |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net Debt 1 | - | 77,927 | 60,991 | 50,232 |
| Net Cash position 1 | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 2.233 x | 1.455 x | 1.007 x |
| Free Cash Flow 1 | - | 14,984 | 21,243 | 22,275 |
| ROE (net income / shareholders' equity) | - | 11.4% | 25.7% | 31.3% |
| ROA (Net income/ Total Assets) | - | - | - | - |
| Assets 1 | - | - | - | - |
| Book Value Per Share 2 | - | 92.80 | 109.0 | 130.0 |
| Cash Flow per Share | - | - | - | - |
| Capex 1 | - | 20,477 | 18,103 | 20,750 |
| Capex / Sales | - | 28.89% | 21.4% | 21.32% |
| Announcement Date | 30/05/23 | 14/05/24 | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
1,084
INR
Average target price
1,232
INR
Spread / Average Target
+13.71%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| 0.00% | 647.08Cr | |
| +37.52% | 10TCr | |
| +14.27% | 5.86TCr | |
| -19.14% | 1.96TCr | |
| +9.19% | 1.38TCr | |
| +4.59% | 1.05TCr | |
| +12.41% | 995.97Cr | |
| -10.78% | 879.77Cr | |
| -29.00% | 795.27Cr | |
| +19.89% | 685.02Cr |
- Stock Market
- Equities
- BHARTIHEXA Stock
- Financials Bharti Hexacom Limited
