Real-time Estimate
Cboe BZX
11:50:12 29/04/2024 pm IST
|
5-day change
|
1st Jan Change
|
222.2
USD
|
-5.98%
|
|
-1.24%
|
+28.25%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
54,311
|
8,032
|
41,610
|
58,004
|
-
|
-
|
Enterprise Value (EV)
1 |
50,999
|
7,152
|
39,513
|
53,931
|
52,222
|
49,376
|
P/E ratio
|
17.4
x
|
-3
x
|
470
x
|
94.5
x
|
111
x
|
77.9
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
6.93
x
|
2.51
x
|
13.4
x
|
11
x
|
11.1
x
|
10.8
x
|
EV / Revenue
|
6.51
x
|
2.24
x
|
12.7
x
|
10.3
x
|
10
x
|
9.19
x
|
EV / EBITDA
|
12.5
x
|
-19.3
x
|
41
x
|
21.9
x
|
23.3
x
|
21.2
x
|
EV / FCF
|
11.4
x
|
-4.34
x
|
46.6
x
|
45.4
x
|
83.6
x
|
176
x
|
FCF Yield
|
8.79%
|
-23.1%
|
2.15%
|
2.2%
|
1.2%
|
0.57%
|
Price to Book
|
8.59
x
|
1.47
x
|
7.04
x
|
9.3
x
|
6.37
x
|
4.27
x
|
Nbr of stocks (in thousands)
|
2,15,205
|
2,26,966
|
2,39,246
|
2,45,445
|
-
|
-
|
Reference price
2 |
252.4
|
35.39
|
173.9
|
236.3
|
236.3
|
236.3
|
Announcement Date
|
24/02/22
|
21/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,277
|
7,839
|
3,194
|
3,108
|
5,250
|
5,224
|
5,371
|
EBITDA
1 |
-
|
4,090
|
-371.4
|
963.7
|
2,458
|
2,243
|
2,333
|
EBIT
1 |
-
|
3,077
|
-2,710
|
-161.7
|
843.4
|
728.7
|
732.3
|
Operating Margin
|
-
|
39.24%
|
-84.85%
|
-5.2%
|
16.06%
|
13.95%
|
13.64%
|
Earnings before Tax (EBT)
1 |
-
|
3,027
|
-3,065
|
-76.84
|
808.8
|
650.5
|
712.5
|
Net income
1 |
-
|
3,624
|
-2,625
|
94.75
|
698.9
|
628.6
|
686
|
Net margin
|
-
|
46.23%
|
-82.18%
|
3.05%
|
13.31%
|
12.03%
|
12.77%
|
EPS
2 |
1.570
|
14.50
|
-11.81
|
0.3700
|
2.500
|
2.127
|
3.034
|
Free Cash Flow
1 |
-
|
4,483
|
-1,649
|
847.9
|
1,188
|
625
|
281
|
FCF margin
|
-
|
57.19%
|
-51.64%
|
27.28%
|
22.63%
|
11.96%
|
5.23%
|
FCF Conversion (EBITDA)
|
-
|
109.62%
|
-
|
87.99%
|
48.34%
|
27.87%
|
12.05%
|
FCF Conversion (Net income)
|
-
|
123.71%
|
-
|
894.89%
|
169.97%
|
99.42%
|
40.96%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
25/02/21
|
24/02/22
|
21/02/23
|
15/02/24
|
-
|
-
|
-
|
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 |
1,312
|
2,498
|
1,166
|
808.3
|
590.3
|
629.1
|
772.5
|
707.9
|
674.1
|
953.8
|
1,327
|
1,306
|
1,323
|
1,375
|
1,238
|
EBITDA
1 |
618.2
|
1,205
|
19.69
|
-151.1
|
-115.9
|
-124.1
|
283.7
|
194
|
180.9
|
305.1
|
661.8
|
553.3
|
591.8
|
625.3
|
527.3
|
EBIT
1 |
291.8
|
922.3
|
-554.5
|
-1,044
|
-556.5
|
-554.9
|
-123.9
|
-73.58
|
-79.82
|
115.6
|
384.2
|
195.6
|
167.9
|
156
|
177.2
|
Operating Margin
|
22.24%
|
36.92%
|
-47.53%
|
-129.2%
|
-94.27%
|
-88.2%
|
-16.03%
|
-10.39%
|
-11.84%
|
12.12%
|
28.96%
|
14.97%
|
12.7%
|
11.34%
|
14.31%
|
Earnings before Tax (EBT)
1 |
270.9
|
890.5
|
-609.4
|
-1,241
|
-643.7
|
-570.9
|
-165.7
|
-78.68
|
34.66
|
132.9
|
306.9
|
164.5
|
147.6
|
155.1
|
156.2
|
Net income
1 |
406.1
|
840.2
|
-429.7
|
-1,094
|
-544.6
|
-557
|
-78.9
|
-97.4
|
-2.265
|
273.3
|
299.5
|
195.2
|
145.4
|
133.1
|
152.4
|
Net margin
|
30.95%
|
33.63%
|
-36.84%
|
-135.3%
|
-92.26%
|
-88.54%
|
-10.21%
|
-13.76%
|
-0.34%
|
28.65%
|
22.57%
|
14.94%
|
10.99%
|
9.68%
|
12.31%
|
EPS
2 |
1.620
|
3.320
|
-1.980
|
-4.950
|
-2.430
|
-2.460
|
-0.3400
|
-0.4200
|
-0.0100
|
1.040
|
1.036
|
0.7037
|
0.5359
|
0.4423
|
0.5900
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
09/11/21
|
24/02/22
|
10/05/22
|
09/08/22
|
03/11/22
|
21/02/23
|
04/05/23
|
03/08/23
|
02/11/23
|
15/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
3,312
|
880
|
2,096
|
4,073
|
5,781
|
8,627
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
4,483
|
-1,649
|
848
|
1,188
|
625
|
281
|
ROE (net income / shareholders' equity)
|
-
|
102%
|
-44.4%
|
1.61%
|
13.6%
|
10.4%
|
11.2%
|
ROA (Net income/ Total Assets)
|
-
|
27.7%
|
-4.73%
|
0.06%
|
0.62%
|
0.58%
|
0.5%
|
Assets
1 |
-
|
13,068
|
55,499
|
1,48,282
|
1,16,498
|
1,08,386
|
1,37,192
|
Book Value Per Share
2 |
-
|
29.40
|
24.10
|
24.70
|
25.40
|
37.10
|
55.40
|
Cash Flow per Share
2 |
-
|
48.80
|
-7.130
|
3.630
|
3.710
|
2.810
|
-
|
Capex
1 |
-
|
25
|
64
|
75
|
78.2
|
86.3
|
111
|
Capex / Sales
|
-
|
0.32%
|
2%
|
2.41%
|
1.48%
|
1.65%
|
2.06%
|
Announcement Date
|
25/02/21
|
24/02/22
|
21/02/23
|
15/02/24
|
-
|
-
|
-
|
Last Close Price
236.3
USD Average target price
233
USD Spread / Average Target -1.39% Consensus |
1st Jan change
|
Capi.
|
---|
| +28.25% | 58B | | +16.77% | 6.97B | | -15.79% | 864M | | +108.25% | 614M | | +203.68% | 484M | | -51.76% | 328M | | -11.86% | 131M | | -.--% | 118M | | -14.89% | 105M | | -18.03% | 61.88M |
Blockchain & Cryptocurrency (NEC)
|