Market Closed -
Nyse
01:30:02 02/05/2024 am IST
|
5-day change
|
1st Jan Change
|
268.7
USD
|
-0.09%
|
|
-2.72%
|
+2.11%
|
Fiscal Period: January |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
1,61,709
|
2,06,488
|
2,29,141
|
1,66,458
|
2,72,095
|
2,60,629
|
-
|
-
|
Enterprise Value (EV)
1 |
1,56,435
|
1,97,195
|
2,29,196
|
1,63,369
|
2,67,327
|
2,46,401
|
2,35,103
|
2,26,059
|
P/E ratio
|
1,215
x
|
51.5
x
|
157
x
|
800
x
|
66.9
x
|
44.2
x
|
37.1
x
|
30.6
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
9.46
x
|
9.72
x
|
8.65
x
|
5.31
x
|
7.81
x
|
6.85
x
|
6.21
x
|
5.55
x
|
EV / Revenue
|
9.15
x
|
9.28
x
|
8.65
x
|
5.21
x
|
7.67
x
|
6.48
x
|
5.6
x
|
4.82
x
|
EV / EBITDA
|
31.2
x
|
29.8
x
|
27.8
x
|
18.3
x
|
21
x
|
17.2
x
|
15.3
x
|
13.8
x
|
EV / FCF
|
42.4
x
|
48.2
x
|
43.4
x
|
25.9
x
|
28.1
x
|
21
x
|
17.6
x
|
15.2
x
|
FCF Yield
|
2.36%
|
2.07%
|
2.31%
|
3.86%
|
3.55%
|
4.76%
|
5.69%
|
6.57%
|
Price to Book
|
4.57
x
|
5.06
x
|
3.82
x
|
2.86
x
|
4.64
x
|
4.1
x
|
3.69
x
|
3.29
x
|
Nbr of stocks (in thousands)
|
8,87,000
|
9,15,445
|
9,85,000
|
9,91,000
|
9,68,000
|
9,70,000
|
-
|
-
|
Reference price
2 |
182.3
|
225.6
|
232.6
|
168.0
|
281.1
|
268.7
|
268.7
|
268.7
|
Announcement Date
|
25/02/20
|
25/02/21
|
01/03/22
|
01/03/23
|
28/02/24
|
-
|
-
|
-
|
Fiscal Period: January |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
17,098
|
21,252
|
26,492
|
31,352
|
34,857
|
38,024
|
41,974
|
46,946
|
EBITDA
1 |
5,009
|
6,612
|
8,249
|
8,903
|
12,722
|
14,334
|
15,345
|
16,362
|
EBIT
1 |
2,874
|
3,766
|
4,951
|
7,068
|
10,632
|
12,344
|
14,146
|
16,558
|
Operating Margin
|
16.81%
|
17.72%
|
18.69%
|
22.54%
|
30.5%
|
32.46%
|
33.7%
|
35.27%
|
Earnings before Tax (EBT)
1 |
706
|
2,561
|
1,532
|
660
|
4,950
|
7,706
|
9,466
|
10,998
|
Net income
1 |
126
|
4,072
|
1,444
|
208
|
4,136
|
6,073
|
7,285
|
8,675
|
Net margin
|
0.74%
|
19.16%
|
5.45%
|
0.66%
|
11.87%
|
15.97%
|
17.36%
|
18.48%
|
EPS
2 |
0.1500
|
4.380
|
1.480
|
0.2100
|
4.200
|
6.085
|
7.238
|
8.781
|
Free Cash Flow
1 |
3,688
|
4,091
|
5,283
|
6,313
|
9,498
|
11,739
|
13,379
|
14,863
|
FCF margin
|
21.57%
|
19.25%
|
19.94%
|
20.14%
|
27.25%
|
30.87%
|
31.87%
|
31.66%
|
FCF Conversion (EBITDA)
|
73.63%
|
61.87%
|
64.04%
|
70.91%
|
74.66%
|
81.89%
|
87.18%
|
90.84%
|
FCF Conversion (Net income)
|
2,926.98%
|
100.47%
|
365.86%
|
3,035.1%
|
229.64%
|
193.31%
|
183.66%
|
171.32%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
25/02/20
|
25/02/21
|
01/03/22
|
01/03/23
|
28/02/24
|
-
|
-
|
-
|
Fiscal Period: Januar |
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
|
---|
Net sales
1 |
6,863
|
7,326
|
7,411
|
7,720
|
7,837
|
8,384
|
8,247
|
8,603
|
8,720
|
9,287
|
9,147
|
9,340
|
9,464
|
10,015
|
9,978
|
EBITDA
1 |
2,321
|
2,027
|
1,702
|
1,951
|
2,244
|
3,006
|
3,057
|
3,139
|
3,111
|
3,415
|
3,526
|
3,566
|
3,540
|
3,816
|
3,628
|
EBIT
1 |
1,358
|
1,096
|
1,308
|
1,536
|
1,777
|
2,447
|
2,274
|
2,721
|
2,717
|
2,920
|
2,957
|
3,038
|
3,057
|
3,300
|
3,284
|
Operating Margin
|
19.79%
|
14.96%
|
17.65%
|
19.9%
|
22.67%
|
29.19%
|
27.57%
|
31.63%
|
31.16%
|
31.44%
|
32.33%
|
32.53%
|
32.3%
|
32.95%
|
32.91%
|
Earnings before Tax (EBT)
1 |
299
|
-197
|
-29
|
181
|
475
|
33
|
326
|
1,492
|
1,487
|
1,645
|
1,816
|
1,882
|
1,892
|
2,132
|
2,192
|
Net income
1 |
468
|
-28
|
28
|
68
|
210
|
-98
|
199
|
1,267
|
1,224
|
1,446
|
1,427
|
1,473
|
1,508
|
1,682
|
1,614
|
Net margin
|
6.82%
|
-0.38%
|
0.38%
|
0.88%
|
2.68%
|
-1.17%
|
2.41%
|
14.73%
|
14.04%
|
15.57%
|
15.6%
|
15.77%
|
15.93%
|
16.79%
|
16.17%
|
EPS
2 |
0.4700
|
-0.0300
|
0.0300
|
0.0700
|
0.2100
|
-0.1000
|
0.2000
|
1.280
|
1.250
|
1.470
|
1.434
|
1.471
|
1.503
|
1.671
|
1.568
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
30/11/21
|
01/03/22
|
31/05/22
|
24/08/22
|
30/11/22
|
01/03/23
|
31/05/23
|
30/08/23
|
29/11/23
|
28/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: Januar |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
-
|
-
|
55
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
5,274
|
9,293
|
-
|
3,089
|
4,768
|
14,228
|
25,526
|
34,570
|
Leverage (Debt/EBITDA)
|
-
|
-
|
0.006667
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
3,688
|
4,091
|
5,283
|
6,313
|
9,498
|
11,739
|
13,379
|
14,863
|
ROE (net income / shareholders' equity)
|
10.3%
|
10.8%
|
9.35%
|
8.97%
|
13.7%
|
15.4%
|
16.8%
|
17.2%
|
ROA (Net income/ Total Assets)
|
5.93%
|
7.54%
|
5.77%
|
5.38%
|
8.14%
|
7.24%
|
7.45%
|
6.63%
|
Assets
1 |
2,126
|
53,979
|
25,029
|
3,863
|
50,804
|
83,909
|
97,720
|
1,30,832
|
Book Value Per Share
2 |
39.90
|
44.60
|
60.90
|
58.80
|
60.60
|
65.60
|
72.90
|
81.70
|
Cash Flow per Share
2 |
5.100
|
5.160
|
6.160
|
7.130
|
10.40
|
12.60
|
14.30
|
15.70
|
Capex
1 |
643
|
710
|
717
|
798
|
736
|
756
|
860
|
975
|
Capex / Sales
|
3.76%
|
3.34%
|
2.71%
|
2.55%
|
2.11%
|
1.99%
|
2.05%
|
2.08%
|
Announcement Date
|
25/02/20
|
25/02/21
|
01/03/22
|
01/03/23
|
28/02/24
|
-
|
-
|
-
|
Last Close Price
268.7
USD Average target price
337.2
USD Spread / Average Target +25.50% Consensus |
1st Jan change
|
Capi.
|
---|
| +2.11% | 261B | | +5.74% | 29.91B | | +28.14% | 14.93B | | -15.79% | 6.11B | | -19.95% | 3.83B | | +37.74% | 3.6B | | -3.16% | 3.24B | | +0.72% | 2.38B | | -3.50% | 2.33B | | -31.96% | 1.96B |
Cloud Computing Services
|