Financials Info Edge (India) Limited

Stocks

NAUKRI

INE663F01032

Internet Services

Market Closed - NSE India S.E. Other stock markets 04:35:08 15/07/2026 pm IST			5-day change	1st Jan Change
1,185.95 ^INR	-0.17%		+2.29%	-11.07%

24/06	Info Edge (India) to Invest INR400 Million in Startup Investments Holding via CCD Subscription	MT
25/05	Nomura Adjusts Info Edge (India)'s Price Target to INR1,320 From INR1,500, Keeps at Buy	MT

Projected Income Statement: Info Edge (India) Limited

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Net sales ¹	10,986	15,625	21,586	23,810	26,536	30,520	34,148	38,501
Change	-	42.22%	38.16%	10.3%	11.45%	15.01%	11.89%	12.75%
EBITDA ¹	2,775	4,637	7,842	9,553	10,726	12,476	14,114	16,290
Change	-	67.11%	69.11%	21.81%	12.28%	16.32%	13.13%	15.41%
EBIT ¹	2,339	4,237	7,395	8,875	9,924	11,585	13,245	15,515
Change	-	81.16%	74.54%	20.02%	11.82%	16.73%	14.34%	17.13%
Interest Paid ¹	-56.98	-46.28	-38.89	-163.1	-190.8	-207.4	-220.6	-240.2
Earnings before Tax (EBT) ¹	3,437	1,01,009	6,159	11,132	13,435	66,406	16,423	18,840
Change	-	2,838.79%	-93.9%	80.74%	20.68%	394.27%	-75.27%	14.71%
Net income ¹	2,709	89,225	4,112	8,331	7,734	55,357	12,393	14,225
Change	-	3,193.21%	-95.39%	102.6%	-7.16%	615.74%	-77.61%	14.78%
Announcement Date	21/06/21	27/05/22	26/05/23	16/05/24	27/05/25	22/05/26	-	-

¹INR in Million

Estimates

Fiscal Period: March	2021 Q1	2021 Q2	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	2025 Q2	2025 Q3	2025 Q4	2026 Q1	2026 Q2	2026 Q3	2026 Q4	2027 Q1	2027 Q2	2027 Q3	2027 Q4
Net sales ¹	2,801	2,561	2,723	2,900	3,197	3,517	4,033	4,555	5,077	5,318	5,552	5,640	5,843	5,930	5,954	6,083	6,389	6,561	6,715	6,871	7,364	7,506	7,643	7,769	8,293	8,509	8,711	9,047
Change	-	-8.58%	6.32%	6.52%	10.23%	10%	14.67%	12.96%	11.45%	4.76%	4.39%	1.58%	3.61%	1.49%	0.4%	2.17%	5.03%	2.69%	2.35%	2.32%	7.17%	1.92%	1.83%	1.64%	6.75%	2.6%	2.37%	3.86%
EBITDA ¹	1,046	515.6	681.8	532	996.9	1,063	1,121	1,280	1,631	1,840	2,168	2,203	2,266	2,411	2,406	2,469	2,495	2,744	2,897	2,589	2,779	2,961	3,035	3,076	3,517	3,430	3,541	3,539
Change	-	-50.69%	32.24%	-21.97%	87.38%	6.64%	5.44%	14.2%	27.45%	12.8%	17.83%	1.59%	2.89%	6.38%	-0.19%	2.59%	1.04%	10.02%	5.57%	-10.62%	7.32%	6.56%	2.48%	1.38%	14.32%	-2.46%	3.24%	-0.07%
EBIT ¹	934.3	405.6	572.4	426.3	893.7	963.9	1,024	1,183	1,532	1,735	2,053	2,074	2,113	2,235	2,232	2,295	2,319	2,558	2,680	2,366	2,553	2,810	2,842	2,981	3,305	3,329	3,460	3,708
Change	-	-56.59%	41.14%	-25.51%	109.62%	7.85%	6.21%	15.59%	29.5%	13.25%	18.32%	0.98%	1.9%	5.78%	-0.12%	2.79%	1.08%	10.3%	4.76%	-11.73%	7.91%	10.07%	1.13%	4.91%	10.84%	0.73%	3.94%	7.17%
Charge d'intérêts	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Earnings before Tax (EBT) ¹	1,122	654	874.5	786.9	1,290	94,330	3,617	1,595	1,942	2,225	-319.8	2,313	2,667	2,774	2,836	2,855	3,043	4,395	2,822	3,175	3,462	3,603	3,607	3,732	4,147	4,066	4,217	4,715
Change	-	-41.7%	33.72%	-10.02%	63.96%	7,211.44%	-96.17%	-55.91%	21.76%	14.59%	-114.38%	823.17%	15.31%	4.02%	2.23%	0.65%	6.6%	44.44%	-35.8%	12.51%	9.05%	4.06%	0.11%	3.47%	11.14%	-1.97%	3.72%	11.81%
Net income ¹	832.2	511.5	698.7	666.9	1,010	83,557	3,291	1,207	1,484	1,681	-842.6	1,789	1,999	2,087	2,135	2,109	2,323	858.8	2,002	2,551	2,596	2,707	2,718	2,849	3,103	3,049	3,163	3,502
Change	-	-38.54%	36.59%	-4.56%	51.38%	8,176.52%	-96.06%	-63.33%	22.98%	13.25%	-150.13%	312.35%	11.72%	4.4%	2.31%	-1.21%	10.12%	-63.03%	133.12%	27.41%	1.79%	4.25%	0.43%	4.81%	8.89%	-1.71%	3.72%	10.73%
Announcement Date	07/09/20	10/11/20	12/02/21	21/06/21	14/08/21	14/11/21	28/01/22	27/05/22	12/08/22	11/11/22	10/02/23	26/05/23	11/08/23	07/11/23	13/02/24	16/05/24	09/08/24	08/11/24	05/02/25	27/05/25	08/08/25	-	-	-	-	-	-	-

¹INR in Million

Estimates

Forecast Balance Sheet: Info Edge (India) Limited

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Net Debt ¹	-29,642	-30,155	-30,155	-36,081	-37,260	-11,495	-42,294	-51,147
Change	-	-1.73%	0%	-19.65%	-3.27%	69.15%	25.59%	-20.93%
Announcement Date	21/06/21	27/05/22	26/05/23	16/05/24	27/05/25	22/05/26	-	-

¹INR in Million

Estimates

Cash Flow Forecast: Info Edge (India) Limited

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
CAPEX ¹	83.27	240.6	578.2	257.2	796	574	927.3	1,002
Change	-	188.94%	140.33%	-55.52%	209.5%	-27.89%	-12.29%	8.07%
Free Cash Flow (FCF) ¹	2,765	7,007	7,297	8,067	9,049	11,113	12,247	14,565
Change	-	153.44%	4.15%	10.55%	12.17%	22.81%	3.47%	18.93%
Announcement Date	21/06/21	27/05/22	26/05/23	16/05/24	27/05/25	22/05/26	-	-

¹INR in Million

Estimates

Forecast Financial Ratios: Info Edge (India) Limited

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Profitability
EBITDA Margin (%)	25.26%	29.68%	36.33%	40.12%	40.42%	40.88%	41.33%	42.31%
EBIT Margin (%)	21.29%	27.12%	34.26%	37.28%	37.4%	37.96%	38.79%	40.3%
EBT Margin (%)	31.29%	646.47%	28.53%	46.76%	50.63%	217.58%	48.09%	48.93%
Net margin (%)	24.66%	571.06%	19.05%	34.99%	29.15%	181.38%	36.29%	36.95%
FCF margin (%)	25.16%	44.84%	33.8%	33.88%	34.1%	36.41%	35.86%	37.83%
FCF / Net Income (%)	102.04%	7.85%	177.46%	96.83%	116.99%	20.07%	98.82%	102.4%
Profitability
ROA	6.5%	4.3%	4.14%	3.93%	2.47%	14.89%	2.7%	3.1%
ROE	7.82%	4.99%	4.84%	3.27%	2.91%	17.73%	3.77%	4.22%
Financial Health
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Debt / Free cash flow	-	-	-	-	-	-	-	-
Capital Intensity
CAPEX / Current Assets (%)	0.76%	1.54%	2.68%	1.08%	3%	1.88%	2.72%	2.6%
CAPEX / EBITDA (%)	3%	5.19%	7.37%	2.69%	7.42%	4.6%	6.57%	6.15%
CAPEX / FCF (%)	3.01%	3.43%	7.92%	3.19%	8.8%	5.17%	7.57%	6.88%
Items per share
Cash flow per share ¹	4.482	11.2	12.18	13.12	15.17	15.34	19.55	21.6
Change	-	149.8%	8.83%	7.69%	15.63%	1.1%	-77.63%	10.47%
Dividend per Share ¹	1.6	2.6	3.8	-	-	6	8.508	10.11
Change	-	62.5%	46.15%	-	-	-	18.76%	18.83%
Book Value Per Share ¹	82.4	217.1	169.2	394.6	2,138	535.9	550.8	565.2
Change	-	163.49%	-22.09%	133.26%	441.75%	-74.93%	11.91%	2.61%
EPS ¹	4.264	137.8	6.362	13.13	11.92	85.37	19.09	21.98
Change	-	3,132.65%	-95.38%	106.41%	-9.23%	616.19%	-77.46%	15.15%
Nbr of stocks (in thousands)	6,41,672	6,42,617	6,43,527	6,45,062	6,45,635	6,47,671	6,47,671	6,47,671
Announcement Date	21/06/21	27/05/22	26/05/23	16/05/24	27/05/25	22/05/26	-	-