Market Closed -
OTC Markets
01:15:01 04/05/2024 am IST
|
5-day change
|
1st Jan Change
|
23.54
USD
|
+0.05%
|
|
+2.42%
|
-15.85%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
10,808
|
6,448
|
17,131
|
1,02,595
|
1,03,089
|
14,562
|
-
|
-
|
Enterprise Value (EV)
1 |
12,455
|
7,691
|
18,001
|
1,01,993
|
1,02,723
|
12,936
|
11,934
|
11,544
|
P/E ratio
|
18.1
x
|
9.88
x
|
16
x
|
6.9
x
|
66.7
x
|
15.8
x
|
11.3
x
|
8.5
x
|
Yield
|
3.94%
|
6.68%
|
2.77%
|
4.45%
|
0.57%
|
3.45%
|
3.75%
|
4.17%
|
Capitalization / Revenue
|
0.21
x
|
0.13
x
|
0.28
x
|
1.43
x
|
1.66
x
|
0.26
x
|
0.24
x
|
0.22
x
|
EV / Revenue
|
0.24
x
|
0.15
x
|
0.3
x
|
1.42
x
|
1.66
x
|
0.23
x
|
0.19
x
|
0.17
x
|
EV / EBITDA
|
6.3
x
|
3.19
x
|
5.56
x
|
23.5
x
|
25.5
x
|
4.37
x
|
3.43
x
|
2.89
x
|
EV / FCF
|
13.3
x
|
4.98
x
|
6.09
x
|
36.5
x
|
84
x
|
4.47
x
|
8.2
x
|
6.4
x
|
FCF Yield
|
7.51%
|
20.1%
|
16.4%
|
2.74%
|
1.19%
|
22.3%
|
12.2%
|
15.6%
|
Price to Book
|
4.11
x
|
2.65
x
|
6.13
x
|
2.63
x
|
20.5
x
|
2.3
x
|
2.01
x
|
1.71
x
|
Nbr of stocks (in thousands)
|
1,20,14,792
|
1,20,14,792
|
1,20,41,706
|
1,20,41,706
|
1,21,28,130
|
1,24,04,659
|
-
|
-
|
Reference price
2 |
0.8996
|
0.5367
|
1.423
|
1.088
|
8.500
|
1.174
|
1.174
|
1.174
|
Announcement Date
|
23/05/19
|
19/05/20
|
27/05/21
|
26/05/22
|
24/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
51,038
|
50,716
|
60,742
|
71,618
|
61,947
|
56,308
|
61,317
|
67,021
|
EBITDA
1 |
1,977
|
2,409
|
3,240
|
4,345
|
4,022
|
2,958
|
3,476
|
3,999
|
EBIT
1 |
1,178
|
1,439
|
2,180
|
3,081
|
2,669
|
1,840
|
2,312
|
2,837
|
Operating Margin
|
2.31%
|
2.84%
|
3.59%
|
4.3%
|
4.31%
|
3.27%
|
3.77%
|
4.23%
|
Earnings before Tax (EBT)
1 |
856
|
1,018
|
1,774
|
2,768
|
2,136
|
1,287
|
1,812
|
2,377
|
Net income
1 |
597
|
665
|
1,178
|
2,030
|
1,608
|
926.6
|
1,301
|
1,717
|
Net margin
|
1.17%
|
1.31%
|
1.94%
|
2.83%
|
2.6%
|
1.65%
|
2.12%
|
2.56%
|
EPS
2 |
0.0496
|
0.0543
|
0.0891
|
0.1577
|
0.1274
|
0.0744
|
0.1043
|
0.1381
|
Free Cash Flow
1 |
934.8
|
1,546
|
2,956
|
2,793
|
1,223
|
2,891
|
1,455
|
1,803
|
FCF margin
|
1.83%
|
3.05%
|
4.87%
|
3.9%
|
1.97%
|
5.13%
|
2.37%
|
2.69%
|
FCF Conversion (EBITDA)
|
47.3%
|
64.17%
|
91.23%
|
64.28%
|
30.42%
|
97.74%
|
41.86%
|
45.08%
|
FCF Conversion (Net income)
|
156.59%
|
232.44%
|
250.91%
|
137.59%
|
76.08%
|
312%
|
111.85%
|
104.99%
|
Dividend per Share
2 |
0.0354
|
0.0359
|
0.0394
|
0.0484
|
0.0485
|
0.0405
|
0.0440
|
0.0489
|
Announcement Date
|
23/05/19
|
19/05/20
|
27/05/21
|
26/05/22
|
24/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
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
|
---|
Net sales
1 |
17,869
|
20,127
|
16,694
|
16,956
|
17,090
|
15,267
|
12,635
|
12,900
|
14,410
|
15,721
|
13,154
|
14,114
|
15,960
|
17,446
|
14,656
|
EBITDA
1 |
1,097
|
1,216
|
916
|
1,073
|
1,150
|
1,059
|
628.2
|
688.6
|
822.5
|
926.3
|
663.3
|
728.9
|
892.3
|
956.2
|
-
|
EBIT
1 |
817
|
932
|
589
|
777
|
851
|
750
|
291
|
390
|
514
|
613
|
365.1
|
515.8
|
639.4
|
751.8
|
544.1
|
Operating Margin
|
4.57%
|
4.63%
|
3.53%
|
4.58%
|
4.98%
|
4.91%
|
2.3%
|
3.02%
|
3.57%
|
3.9%
|
2.78%
|
3.65%
|
4.01%
|
4.31%
|
3.71%
|
Earnings before Tax (EBT)
1 |
742
|
855
|
520
|
691
|
710
|
605
|
130
|
228
|
358
|
471
|
229.5
|
385.2
|
488.6
|
589.9
|
419.8
|
Net income
1 |
512
|
640
|
412
|
516
|
541
|
437
|
114
|
177
|
249
|
337
|
162.2
|
282.1
|
357.6
|
433.5
|
314
|
Net margin
|
2.87%
|
3.18%
|
2.47%
|
3.04%
|
3.17%
|
2.86%
|
0.9%
|
1.37%
|
1.73%
|
2.14%
|
1.23%
|
2%
|
2.24%
|
2.48%
|
2.14%
|
EPS
2 |
0.0396
|
0.0492
|
0.0320
|
0.0401
|
0.0423
|
0.0344
|
0.009300
|
0.0143
|
0.0199
|
0.0264
|
0.0149
|
0.0216
|
0.0280
|
0.0331
|
0.0234
|
Dividend per Share
|
0.0103
|
-
|
-
|
-
|
0.0102
|
-
|
-
|
-
|
0.0102
|
-
|
-
|
-
|
0.0385
|
0.0103
|
-
|
Announcement Date
|
04/11/21
|
23/02/22
|
26/05/22
|
09/08/22
|
03/11/22
|
17/02/23
|
24/05/23
|
17/08/23
|
16/11/23
|
22/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,647
|
1,243
|
870
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
602
|
366
|
1,626
|
2,628
|
3,018
|
Leverage (Debt/EBITDA)
|
0.8332
x
|
0.516
x
|
0.2685
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
935
|
1,546
|
2,956
|
2,793
|
1,223
|
2,891
|
1,455
|
1,803
|
ROE (net income / shareholders' equity)
|
20.1%
|
26.3%
|
45.1%
|
47.5%
|
33.9%
|
16.2%
|
20.2%
|
22.9%
|
ROA (Net income/ Total Assets)
|
2.04%
|
2.14%
|
3.36%
|
4.92%
|
3.85%
|
2.47%
|
3.35%
|
4.29%
|
Assets
1 |
29,242
|
31,054
|
35,050
|
41,251
|
41,723
|
37,548
|
38,885
|
40,019
|
Book Value Per Share
2 |
0.2200
|
0.2000
|
0.2300
|
0.4100
|
0.4200
|
0.5100
|
0.5800
|
0.6900
|
Cash Flow per Share
2 |
0.1200
|
0.1700
|
0.2800
|
0.3100
|
0.2200
|
0.1700
|
0.2500
|
0.3000
|
Capex
1 |
538
|
664
|
697
|
1,284
|
1,578
|
1,065
|
910
|
933
|
Capex / Sales
|
1.05%
|
1.31%
|
1.15%
|
1.79%
|
2.55%
|
1.89%
|
1.48%
|
1.39%
|
Announcement Date
|
23/05/19
|
19/05/20
|
27/05/21
|
26/05/22
|
24/05/23
|
-
|
-
|
-
|
Last Close Price
1.174
USD Average target price
1.337
USD Spread / Average Target +13.87% Consensus |
1st Jan change
|
Capi.
|
---|
| +63.53% | 89.3B | | -6.35% | 27.57B | | -0.71% | 21.92B | | +2.50% | 18.37B | | -7.45% | 12.56B | | +9.29% | 10.04B | | +12.58% | 9.87B | | -12.36% | 9.87B | | +20.74% | 9.64B |
Other Computer Hardware
|