Real-time Estimate
Cboe BZX
11:17:06 03/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
35.54
USD
|
+11.36%
|
|
+20.54%
|
+22.32%
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
161.8
|
275.3
|
606.7
|
1,442
|
437.4
|
478.3
|
-
|
Enterprise Value (EV)
1 |
161.8
|
275.3
|
606.7
|
1,442
|
437.4
|
478.3
|
478.3
|
P/E ratio
|
34.9
x
|
38.1
x
|
30
x
|
29.5
x
|
13.2
x
|
-26
x
|
383
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1.9
x
|
2.96
x
|
4.31
x
|
5.32
x
|
1.63
x
|
3.3
x
|
2.42
x
|
EV / Revenue
|
1.9
x
|
2.96
x
|
4.31
x
|
5.32
x
|
1.63
x
|
3.3
x
|
2.42
x
|
EV / EBITDA
|
17.8
x
|
23.8
x
|
22
x
|
21.4
x
|
9.32
x
|
-26.6
x
|
-82.4
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
13,652
|
13,647
|
13,743
|
13,778
|
15,262
|
14,990
|
-
|
Reference price
2 |
11.85
|
20.17
|
44.15
|
104.6
|
28.66
|
31.91
|
31.91
|
Announcement Date
|
07/11/19
|
04/11/20
|
04/11/21
|
17/11/22
|
09/11/23
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
85.03
|
93.07
|
140.8
|
270.9
|
268.7
|
144.8
|
197.9
|
EBITDA
1 |
9.096
|
11.58
|
27.54
|
67.23
|
46.92
|
-17.98
|
-5.808
|
EBIT
1 |
5.188
|
8.384
|
25.23
|
63.82
|
37.29
|
-29.34
|
-4.768
|
Operating Margin
|
6.1%
|
9.01%
|
17.93%
|
23.56%
|
13.88%
|
-20.27%
|
-2.41%
|
Earnings before Tax (EBT)
1 |
5.927
|
9.155
|
25.73
|
63.83
|
41.61
|
-22.52
|
1.866
|
Net income
1 |
4.566
|
7.293
|
20.33
|
49.36
|
32.53
|
-18.63
|
0.9643
|
Net margin
|
5.37%
|
7.84%
|
14.44%
|
18.22%
|
12.11%
|
-12.87%
|
0.49%
|
EPS
2 |
0.3400
|
0.5300
|
1.470
|
3.550
|
2.170
|
-1.225
|
0.0833
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
07/11/19
|
04/11/20
|
04/11/21
|
17/11/22
|
09/11/23
|
-
|
-
|
Fiscal Period: September |
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 |
45.24
|
51.11
|
53.5
|
71.25
|
95.03
|
85.94
|
71.81
|
61.28
|
49.68
|
34.23
|
31.25
|
36.68
|
42.6
|
44.85
|
47.65
|
EBITDA
1 |
9.943
|
14.13
|
13.22
|
18.04
|
23.49
|
19.24
|
14.31
|
8.274
|
4.433
|
-6.468
|
-8.354
|
-3.876
|
-0.3697
|
-3.2
|
-3.5
|
EBIT
1 |
9.367
|
13.05
|
11.93
|
16.59
|
22.25
|
17.89
|
12.06
|
5.625
|
1.716
|
-8.163
|
-11.15
|
-6.751
|
-3.293
|
-2
|
-1.65
|
Operating Margin
|
20.71%
|
25.53%
|
22.3%
|
23.28%
|
23.41%
|
20.82%
|
16.79%
|
9.18%
|
3.45%
|
-23.85%
|
-35.67%
|
-18.41%
|
-7.73%
|
-4.46%
|
-3.46%
|
Earnings before Tax (EBT)
1 |
9.489
|
13.17
|
12.05
|
16.63
|
21.98
|
17.95
|
13.34
|
7.06
|
3.264
|
-6.219
|
-9.635
|
-5.013
|
-1.694
|
-0.45
|
-0.05
|
Net income
1 |
7.426
|
10.39
|
9.236
|
12.74
|
16.99
|
14.26
|
10.36
|
5.218
|
2.696
|
-5.268
|
-7.892
|
-4.149
|
-1.442
|
-0.4
|
-0.1
|
Net margin
|
16.42%
|
20.33%
|
17.27%
|
17.89%
|
17.88%
|
16.59%
|
14.43%
|
8.51%
|
5.43%
|
-15.39%
|
-25.25%
|
-11.31%
|
-3.39%
|
-0.89%
|
-0.21%
|
EPS
2 |
0.5300
|
0.7500
|
0.6600
|
0.9200
|
1.220
|
1.000
|
0.6700
|
0.3300
|
0.1700
|
-0.3500
|
-0.5225
|
-0.2700
|
-0.0925
|
-0.0200
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
04/11/21
|
27/01/22
|
28/04/22
|
28/07/22
|
17/11/22
|
02/02/23
|
04/05/23
|
03/08/23
|
09/11/23
|
01/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
07/11/19
|
04/11/20
|
04/11/21
|
17/11/22
|
09/11/23
|
-
|
-
|
Last Close Price
31.91
USD Average target price
33.5
USD Spread / Average Target +4.98% Consensus |
1st Jan change
|
Capi.
|
---|
| +22.32% | 478M | | -6.84% | 189B | | +16.92% | 82.06B | | +62.04% | 67.23B | | +12.60% | 56.02B | | +28.98% | 31.76B | | +65.01% | 20.24B | | +12.02% | 20.13B | | +8.27% | 17.62B | | -10.03% | 17.1B |
Other Communications & Networking
|