Real-time Estimate
Cboe BZX
11:33:17 27/06/2024 pm IST
|
5-day change
|
1st Jan Change
|
3.105
USD
|
+1.80%
|
|
+3.32%
|
+7.24%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
341.5
|
952.8
|
899.2
|
469.1
|
498
|
530.4
|
-
|
Enterprise Value (EV)
1 |
341.5
|
952.8
|
899.2
|
469.1
|
498
|
530.4
|
530.4
|
P/E ratio
|
-2.61
x
|
10.8
x
|
-5.04
x
|
-4.43
x
|
-
|
-
|
-
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.61
x
|
1.13
x
|
1.06
x
|
0.57
x
|
0.6
x
|
0.62
x
|
0.59
x
|
EV / Revenue
|
0.61
x
|
1.13
x
|
1.06
x
|
0.57
x
|
0.6
x
|
0.62
x
|
0.59
x
|
EV / EBITDA
|
3.99
x
|
7.26
x
|
7.46
x
|
7.33
x
|
5.5
x
|
4.81
x
|
4.12
x
|
EV / FCF
|
-
|
12.7
x
|
439
x
|
-12.8
x
|
64.6
x
|
17.1
x
|
12
x
|
FCF Yield
|
-
|
7.86%
|
0.23%
|
-7.81%
|
1.55%
|
5.83%
|
8.31%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
1,10,171
|
1,45,241
|
1,48,625
|
1,68,123
|
1,71,731
|
1,73,910
|
-
|
Reference price
2 |
3.100
|
6.560
|
6.050
|
2.790
|
2.900
|
3.050
|
3.050
|
Announcement Date
|
19/02/20
|
17/02/21
|
16/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
563.1
|
843.8
|
845
|
819.8
|
826.3
|
851.5
|
897.4
|
EBITDA
1 |
85.7
|
131.2
|
120.5
|
63.98
|
90.51
|
110.4
|
128.8
|
EBIT
1 |
73.75
|
114
|
103.5
|
48.69
|
76.4
|
96.35
|
113.7
|
Operating Margin
|
13.1%
|
13.51%
|
12.25%
|
5.94%
|
9.25%
|
11.31%
|
12.67%
|
Earnings before Tax (EBT)
|
-122.9
|
93.32
|
-208.1
|
-112.6
|
-
|
-
|
-
|
Net income
|
-130.1
|
88.59
|
-177.2
|
-98.08
|
-
|
-
|
-
|
Net margin
|
-23.1%
|
10.5%
|
-20.97%
|
-11.96%
|
-
|
-
|
-
|
EPS
|
-1.190
|
0.6100
|
-1.200
|
-0.6300
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
74.84
|
2.05
|
-36.62
|
7.706
|
30.93
|
44.1
|
FCF margin
|
-
|
8.87%
|
0.24%
|
-4.47%
|
0.93%
|
3.63%
|
4.91%
|
FCF Conversion (EBITDA)
|
-
|
57.06%
|
1.7%
|
-
|
8.51%
|
28.03%
|
34.23%
|
FCF Conversion (Net income)
|
-
|
84.48%
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
19/02/20
|
17/02/21
|
16/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
Fiscal Period: December |
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
|
---|
Net sales
1 |
230.6
|
173.2
|
205.8
|
207.1
|
233.6
|
186.2
|
210.6
|
203.2
|
226.4
|
179.7
|
204.8
|
219.1
|
248
|
194.3
|
217.9
|
EBITDA
1 |
26.08
|
-8.709
|
20.88
|
22.99
|
28.82
|
-2.422
|
22.66
|
27.72
|
42.55
|
11.7
|
22.92
|
30.22
|
45.47
|
15.4
|
30.23
|
EBIT
1 |
21.81
|
-12.59
|
16.99
|
19.08
|
25.22
|
-5.932
|
19.11
|
24.18
|
39.04
|
8.309
|
19.46
|
26.72
|
41.84
|
11.6
|
26.36
|
Operating Margin
|
9.46%
|
-7.27%
|
8.26%
|
9.21%
|
10.79%
|
-3.19%
|
9.07%
|
11.9%
|
17.25%
|
4.62%
|
9.5%
|
12.2%
|
16.87%
|
5.97%
|
12.09%
|
Earnings before Tax (EBT)
|
-132.7
|
-
|
-
|
-12.29
|
-6.381
|
-36.84
|
-16.08
|
-8.907
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-96.31
|
-
|
-
|
-18.42
|
20.49
|
-38.3
|
-21.48
|
-13.5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-41.77%
|
-
|
-
|
-8.89%
|
8.77%
|
-20.58%
|
-10.2%
|
-6.65%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-0.6500
|
-
|
-
|
-
|
0.1200
|
-0.2300
|
-0.1300
|
-0.0800
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
16/02/22
|
27/04/22
|
27/07/22
|
26/10/22
|
15/02/23
|
26/04/23
|
26/07/23
|
25/10/23
|
14/02/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
74.8
|
2.05
|
-36.6
|
7.71
|
30.9
|
44.1
|
ROE (net income / shareholders' equity)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
26.7
|
17.1
|
10.3
|
9.38
|
11
|
13
|
Capex / Sales
|
-
|
3.17%
|
2.03%
|
1.25%
|
1.14%
|
1.29%
|
1.44%
|
Announcement Date
|
19/02/20
|
17/02/21
|
16/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
Last Close Price
3.05
USD Average target price
6
USD Spread / Average Target +96.72% Consensus |
1st Jan change
|
Capi.
|
---|
| +7.24% | 530M | | -6.26% | 189B | | +48.24% | 105B | | +77.31% | 74.28B | | +23.01% | 64.08B | | +25.57% | 30.96B | | +68.80% | 21.16B | | +14.84% | 20.41B | | +3.63% | 20.38B | | +1.51% | 16.86B |
Other Communications & Networking
|