Valuation Info Edge (India) Limited

Equities

Delayed NSE India S.E. Other stock markets 06:11:00 14/01/2026 pm IST			5-day change	1st Jan Change
1,305.80 ^INR	-2.00%		-3.94%	-2.08%

07/01	Info Edge (India) Q3 standalone billings 7.47 billion rupees	RE
23/12	Info Edge (India) Redstart Labs to invest 468.1 million rupees in Unboxrobotics Labs	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	5,49,342	5,79,570	4,79,241	7,21,437	9,27,313	8,45,729	-	-
Change	-	5.5%	-17.31%	50.54%	28.54%	-8.8%	-	-
Enterprise Value (EV) ¹	5,19,700	5,49,415	4,49,086	6,85,356	8,90,053	7,92,292	7,83,207	7,72,161
Change	-	5.72%	-18.26%	52.61%	29.87%	-10.98%	-1.15%	-1.41%
P/E ratio	201x	6.54x	117x	85.2x	120x	15.7x	65.6x	55.4x
PBR	10.4x	4.15x	4.4x	2.83x	0.67x	2.69x	2.64x	2.42x
PEG	-	0x	-1.2x	1x	-13x	0x	-0.9x	3x
Capitalization / Revenue	50x	37.1x	22.2x	30.3x	34.9x	27.8x	24.4x	21.2x
EV / Revenue	47.3x	35.2x	20.8x	28.8x	33.5x	26.1x	22.6x	19.4x
EV / EBITDA	187x	118x	57.3x	71.7x	83x	66.1x	54.2x	45.4x
EV / EBIT	222x	130x	60.7x	77.2x	89.7x	71.1x	57.1x	47.6x
EV / FCF	188x	78.4x	61.5x	85x	98.4x	67x	56.9x	48.3x
FCF Yield	0.53%	1.28%	1.62%	1.18%	1.02%	1.49%	1.76%	2.07%
Dividend per Share ²	1.6	2.6	3.8	-	-	6.194	7.739	8.724
Rate of return	0.19%	0.29%	0.51%	-	-	0.47%	0.59%	0.67%
EPS ²	4.264	137.8	6.362	13.13	11.92	83.21	19.91	23.55
Distribution rate	37.5%	1.89%	59.7%	-	-	7.44%	38.9%	37%
Net sales ¹	10,986	15,625	21,586	23,810	26,536	30,414	34,723	39,825
EBITDA ¹	2,775	4,637	7,842	9,553	10,726	11,978	14,454	17,025
EBIT ¹	2,339	4,237	7,395	8,875	9,924	11,139	13,716	16,228
Net income ¹	2,709	89,225	4,112	8,331	7,734	55,426	13,002	15,300
Net Debt ¹	-29,642	-30,155	-30,155	-36,081	-37,260	-53,438	-62,522	-73,569
Reference price ²	856.11	901.89	744.71	1,118.40	1,436.28	1,305.80	1,305.80	1,305.80
Nbr of stocks (in thousands)	6,41,672	6,42,617	6,43,527	6,45,062	6,45,635	6,47,671	-	-
Announcement Date	21/06/21	27/05/22	26/05/23	16/05/24	27/05/25	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
INFO EDGE (INDIA) LIMITED	15.69x	26.05x	66.14x	0.47%	936.83Cr
TENCENT HOLDINGS LIMITED	23.55x	6.61x	15.11x	0.86%	73TCr
NETFLIX, INC.	35x	9.1x	29.39x	-.--%	40TCr
UBER TECHNOLOGIES, INC.	15.71x	3.42x	20.38x	-.--%	18TCr
PROSUS N.V.	14.46x	17.5x	174.78x	0.27%	14TCr
SPOTIFY TECHNOLOGY S.A.	62.03x	5.09x	39.15x	-.--%	11TCr
DOORDASH, INC.	94.76x	6.54x	32.49x	-.--%	9.19TCr
AIRBNB, INC.	32.2x	5.74x	16.33x	-.--%	8.05TCr
NASPERS LIMITED	11.65x	5.57x	61.44x	0.34%	5.39TCr
KUAISHOU TECHNOLOGY	17.59x	2.03x	9.76x	0.29%	4.57TCr
Average	32.26x	8.76x	46.50x	0.22%	18.44TCr
Weighted average by Cap.	30.28x	7.51x	34.86x	0.38%