End-of-day quote
NSE India S.E.
03:30:00 30/04/2024 am IST
|
5-day change
|
1st Jan Change
|
5,103
INR
|
-1.56%
|
|
+0.06%
|
-18.67%
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
81,916
|
71,728
|
1,77,351
|
2,71,520
|
2,32,992
|
3,08,221
|
-
|
-
|
Enterprise Value (EV)
1 |
71,240
|
60,178
|
1,66,393
|
2,73,051
|
2,30,587
|
3,40,167
|
2,96,156
|
2,88,121
|
P/E ratio
|
20.5
x
|
16.2
x
|
39.9
x
|
41.8
x
|
34.2
x
|
42.5
x
|
26.8
x
|
21.9
x
|
Yield
|
-
|
2.7%
|
0.44%
|
1.17%
|
1.68%
|
1.64%
|
1.97%
|
2.26%
|
Capitalization / Revenue
|
2.23
x
|
1.71
x
|
3.8
x
|
4.22
x
|
2.91
x
|
3.71
x
|
2.92
x
|
2.52
x
|
EV / Revenue
|
1.94
x
|
1.44
x
|
3.57
x
|
4.25
x
|
2.88
x
|
3.71
x
|
2.81
x
|
2.36
x
|
EV / EBITDA
|
11
x
|
8.08
x
|
21.2
x
|
22.6
x
|
17.4
x
|
23.2
x
|
14.5
x
|
13
x
|
EV / FCF
|
18.6
x
|
32.6
x
|
24.3
x
|
44.7
x
|
29.1
x
|
39.1
x
|
30.1
x
|
23.1
x
|
FCF Yield
|
5.37%
|
3.07%
|
4.11%
|
2.24%
|
3.44%
|
2.56%
|
3.32%
|
4.32%
|
Price to Book
|
3.9
x
|
2.99
x
|
7.19
x
|
9.93
x
|
7.7
x
|
8.75
x
|
7.47
x
|
6.16
x
|
Nbr of stocks (in thousands)
|
61,784
|
62,495
|
60,592
|
60,913
|
61,087
|
61,821
|
-
|
-
|
Reference price
2 |
1,326
|
1,148
|
2,927
|
4,458
|
3,814
|
4,986
|
4,986
|
4,986
|
Announcement Date
|
04/05/19
|
05/05/20
|
06/05/21
|
12/05/22
|
27/04/23
|
02/05/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
36,762
|
41,839
|
46,628
|
64,320
|
80,146
|
91,790
|
1,05,564
|
1,22,291
|
EBITDA
1 |
6,452
|
7,448
|
7,865
|
12,056
|
13,250
|
14,675
|
20,396
|
22,105
|
EBIT
1 |
5,204
|
5,718
|
6,029
|
8,882
|
10,665
|
11,489
|
17,189
|
18,379
|
Operating Margin
|
14.16%
|
13.67%
|
12.93%
|
13.81%
|
13.31%
|
12.52%
|
16.28%
|
15.03%
|
Earnings before Tax (EBT)
1 |
5,624
|
5,954
|
5,962
|
8,615
|
9,512
|
10,449
|
15,009
|
18,252
|
Net income
1 |
4,033
|
4,440
|
4,556
|
6,617
|
6,938
|
8,080
|
11,382
|
13,857
|
Net margin
|
10.97%
|
10.61%
|
9.77%
|
10.29%
|
8.66%
|
8.8%
|
10.78%
|
11.33%
|
EPS
2 |
64.73
|
70.97
|
73.29
|
106.5
|
111.5
|
129.6
|
185.9
|
227.2
|
Free Cash Flow
1 |
3,824
|
1,846
|
6,841
|
6,115
|
7,923
|
7,735
|
9,839
|
12,460
|
FCF margin
|
10.4%
|
4.41%
|
14.67%
|
9.51%
|
9.89%
|
8.37%
|
9.32%
|
10.19%
|
FCF Conversion (EBITDA)
|
59.27%
|
24.79%
|
86.98%
|
50.72%
|
59.8%
|
50.13%
|
48.24%
|
56.37%
|
FCF Conversion (Net income)
|
94.82%
|
41.58%
|
150.15%
|
92.41%
|
114.2%
|
88.73%
|
86.44%
|
89.92%
|
Dividend per Share
2 |
-
|
31.00
|
13.00
|
52.00
|
64.00
|
81.72
|
98.40
|
112.5
|
Announcement Date
|
04/05/19
|
05/05/20
|
06/05/21
|
12/05/22
|
27/04/23
|
02/05/24
|
-
|
-
|
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 |
11,906
|
12,615
|
14,616
|
15,694
|
16,581
|
17,429
|
18,294
|
19,594
|
20,558
|
21,700
|
22,210
|
22,989
|
23,374
|
23,970
|
-
|
EBITDA
1 |
2,009
|
2,122
|
2,359
|
2,923
|
3,226
|
3,549
|
3,012
|
3,596
|
3,615
|
3,273
|
3,316
|
3,858
|
4,093
|
4,538
|
-
|
EBIT
1 |
1,548
|
1,673
|
1,676
|
2,325
|
2,660
|
2,709
|
2,288
|
2,982
|
2,991
|
2,556
|
2,394
|
3,097
|
3,294
|
3,726
|
3,455
|
Operating Margin
|
13%
|
13.26%
|
11.47%
|
14.81%
|
16.04%
|
15.54%
|
12.51%
|
15.22%
|
14.55%
|
11.78%
|
10.78%
|
13.47%
|
14.09%
|
15.54%
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
2,061
|
2,332
|
2,590
|
2,212
|
2,680
|
3,074
|
1,546
|
-
|
2,973
|
3,167
|
3,534
|
-
|
Net income
1 |
1,220
|
1,330
|
1,236
|
1,467
|
1,837
|
2,077
|
1,497
|
2,011
|
2,282
|
1,148
|
1,653
|
2,303
|
2,432
|
2,749
|
-
|
Net margin
|
10.25%
|
10.54%
|
8.46%
|
9.35%
|
11.08%
|
11.92%
|
8.18%
|
10.26%
|
11.1%
|
5.29%
|
7.44%
|
10.02%
|
10.41%
|
11.47%
|
-
|
EPS
2 |
-
|
-
|
19.94
|
23.65
|
29.58
|
33.45
|
24.14
|
32.41
|
36.69
|
18.45
|
26.54
|
36.49
|
39.62
|
44.13
|
31.05
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
28/01/21
|
06/05/21
|
28/07/21
|
25/10/21
|
27/01/22
|
12/05/22
|
22/07/22
|
20/10/22
|
20/01/23
|
27/04/23
|
20/07/23
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
1,531
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
10,676
|
11,550
|
10,958
|
-
|
2,405
|
6,014
|
12,064
|
20,100
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
0.127
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
3,824
|
1,846
|
6,841
|
6,115
|
7,923
|
7,735
|
9,839
|
12,460
|
ROE (net income / shareholders' equity)
|
21%
|
19.9%
|
18.7%
|
25.5%
|
23.9%
|
26%
|
34.7%
|
29.7%
|
ROA (Net income/ Total Assets)
|
14.6%
|
14.1%
|
-
|
15.6%
|
13%
|
17.8%
|
25.9%
|
22.5%
|
Assets
1 |
27,718
|
31,566
|
-
|
42,288
|
53,189
|
48,868
|
43,959
|
61,465
|
Book Value Per Share
2 |
340.0
|
383.0
|
407.0
|
449.0
|
496.0
|
570.0
|
668.0
|
810.0
|
Cash Flow per Share
2 |
-
|
-
|
-
|
-
|
153.0
|
232.0
|
273.0
|
282.0
|
Capex
1 |
703
|
2,087
|
782
|
1,541
|
1,582
|
2,899
|
2,935
|
3,215
|
Capex / Sales
|
1.91%
|
4.99%
|
1.68%
|
2.4%
|
1.97%
|
3.14%
|
2.78%
|
2.63%
|
Announcement Date
|
04/05/19
|
05/05/20
|
06/05/21
|
12/05/22
|
27/04/23
|
02/05/24
|
-
|
-
|
Last Close Price
4,986
INR Average target price
6,478
INR Spread / Average Target +29.93% Consensus |
1st Jan change
|
Capi.
|
---|
| -18.67% | 3.78B | | -14.41% | 188B | | +1.84% | 166B | | +0.70% | 151B | | +3.89% | 101B | | +5.59% | 77.06B | | +18.89% | 71.46B | | -8.33% | 70.46B | | -20.72% | 52.14B | | -7.19% | 44.34B |
Other IT Services & Consulting
|