Real-time Estimate
Cboe BZX
08:52:57 01/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
4.945
USD
|
+0.10%
|
|
+0.20%
|
-4.61%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
999.7
|
2,492
|
1,916
|
1,885
|
1,787
|
-
|
-
|
Enterprise Value (EV)
1 |
999.7
|
2,039
|
1,388
|
1,885
|
1,101
|
945.1
|
762.2
|
P/E ratio
|
-6.87
x
|
-22.3
x
|
-182
x
|
21.7
x
|
25.1
x
|
18.4
x
|
17.6
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
-
|
5.26
x
|
3.05
x
|
2.27
x
|
2.02
x
|
1.85
x
|
1.73
x
|
EV / Revenue
|
-
|
4.31
x
|
2.21
x
|
2.27
x
|
1.25
x
|
0.98
x
|
0.74
x
|
EV / EBITDA
|
-
|
72.4
x
|
28.6
x
|
9.19
x
|
5.73
x
|
4.26
x
|
3.28
x
|
EV / FCF
|
-
|
-
|
1,89,01,090
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
97,055
|
3,39,008
|
3,50,194
|
3,61,808
|
3,61,647
|
-
|
-
|
Reference price
2 |
10.30
|
7.350
|
5.470
|
5.210
|
4.940
|
4.940
|
4.940
|
Announcement Date
|
01/06/21
|
03/03/22
|
28/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
473.4
|
627.6
|
831.1
|
882.4
|
967.2
|
1,032
|
EBITDA
1 |
-
|
28.17
|
48.47
|
205.1
|
192.1
|
221.7
|
232.1
|
EBIT
1 |
-
|
-30.21
|
-22.21
|
103.6
|
88.66
|
114.3
|
123.6
|
Operating Margin
|
-
|
-6.38%
|
-3.54%
|
12.47%
|
10.05%
|
11.82%
|
11.97%
|
Earnings before Tax (EBT)
1 |
-
|
-25.24
|
1.618
|
132.5
|
92.18
|
124.7
|
125.6
|
Net income
1 |
-23.75
|
-33.99
|
-11.97
|
93.33
|
74.71
|
102.5
|
106.7
|
Net margin
|
-
|
-7.18%
|
-1.91%
|
11.23%
|
8.47%
|
10.6%
|
10.34%
|
EPS
2 |
-1.500
|
-0.3300
|
-0.0300
|
0.2400
|
0.1970
|
0.2686
|
0.2800
|
Free Cash Flow
|
-
|
-
|
73.46
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
11.7%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
151.55%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
01/06/21
|
03/03/22
|
28/02/23
|
28/02/24
|
-
|
-
|
-
|
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 |
122.7
|
139.2
|
137
|
148.2
|
158.9
|
183.6
|
192
|
206.7
|
208
|
224.3
|
211.2
|
214.7
|
218.2
|
238.7
|
225.6
|
EBITDA
1 |
6.129
|
13.54
|
10.4
|
14.74
|
12.73
|
10.6
|
38.75
|
55.97
|
58.18
|
52.24
|
48.1
|
46.1
|
46.22
|
50.56
|
52.19
|
EBIT
1 |
-6.506
|
-4.193
|
-6.343
|
-2.204
|
-5.103
|
-8.564
|
15.01
|
33.39
|
29.5
|
25.71
|
23.56
|
21.34
|
20.87
|
23.33
|
26.87
|
Operating Margin
|
-5.3%
|
-3.01%
|
-4.63%
|
-1.49%
|
-3.21%
|
-4.67%
|
7.82%
|
16.15%
|
14.18%
|
11.46%
|
11.16%
|
9.94%
|
9.57%
|
9.77%
|
11.91%
|
Earnings before Tax (EBT)
1 |
1.509
|
-15.76
|
22.16
|
5.803
|
-23.82
|
-2.528
|
17.11
|
51.3
|
22.84
|
41.29
|
24.05
|
21.75
|
21.54
|
23.7
|
28.26
|
Net income
1 |
0.837
|
-18.9
|
20.21
|
4.422
|
-26.45
|
-10.15
|
7.938
|
45.55
|
12.82
|
27.02
|
19.5
|
17.58
|
17.45
|
19.01
|
24.69
|
Net margin
|
0.68%
|
-13.58%
|
14.76%
|
2.98%
|
-16.65%
|
-5.53%
|
4.13%
|
22.03%
|
6.16%
|
12.05%
|
9.23%
|
8.19%
|
8%
|
7.96%
|
10.94%
|
EPS
2 |
-
|
-0.0600
|
0.0600
|
0.0100
|
-0.0800
|
-0.0300
|
0.0200
|
0.1200
|
0.0300
|
0.0700
|
0.0538
|
0.0476
|
0.0450
|
0.0522
|
0.0633
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/11/21
|
03/03/22
|
12/05/22
|
11/08/22
|
09/11/22
|
28/02/23
|
09/05/23
|
08/08/23
|
08/11/23
|
28/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
452
|
527
|
-
|
686
|
841
|
1,024
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
73.5
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
-10%
|
-2.32%
|
-
|
21.4%
|
28%
|
29.4%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
10.5
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
1.67%
|
-
|
-
|
-
|
-
|
Announcement Date
|
01/06/21
|
03/03/22
|
28/02/23
|
28/02/24
|
-
|
-
|
-
|
Last Close Price
4.94
USD Average target price
6.667
USD Spread / Average Target +34.95% Consensus |
1st Jan change
|
Capi.
|
---|
| -4.61% | 1.79B | | +13.64% | 89.33B | | +8.50% | 71.5B | | -13.64% | 45.36B | | -11.94% | 31.32B | | +5.88% | 21.71B | | -11.04% | 9.97B | | +8.53% | 8.85B | | -26.03% | 7.68B | | +4.36% | 4.71B |
Transaction & Payment Services
|