Market Closed -
Bombay S.E.
11:13:27 02/05/2024 BST
|
5-day change
|
1st Jan Change
|
1,794
INR
|
-0.67%
|
|
-5.68%
|
-21.73%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
71,582
|
25,255
|
71,365
|
102,501
|
109,746
|
198,990
|
-
|
-
|
Enterprise Value (EV)
1 |
64,852
|
22,440
|
62,060
|
90,724
|
113,012
|
221,070
|
188,788
|
183,953
|
P/E ratio
|
15.3
x
|
7.37
x
|
19.6
x
|
19.5
x
|
21.2
x
|
32.3
x
|
23.6
x
|
19.4
x
|
Yield
|
2.31%
|
6.53%
|
2.62%
|
2.58%
|
2.62%
|
1.8%
|
2.07%
|
2.47%
|
Capitalization / Revenue
|
1.55
x
|
0.57
x
|
1.73
x
|
2.26
x
|
1.82
x
|
3.09
x
|
2.51
x
|
2.17
x
|
EV / Revenue
|
1.4
x
|
0.51
x
|
1.5
x
|
2
x
|
1.88
x
|
3.09
x
|
2.38
x
|
2.01
x
|
EV / EBITDA
|
10.2
x
|
3.81
x
|
10.8
x
|
11.1
x
|
11.3
x
|
17
x
|
13.3
x
|
10.9
x
|
EV / FCF
|
29.6
x
|
6.11
x
|
8.19
x
|
15.9
x
|
23.2
x
|
32.3
x
|
21.7
x
|
19.2
x
|
FCF Yield
|
3.38%
|
16.4%
|
12.2%
|
6.28%
|
4.3%
|
3.1%
|
4.6%
|
5.21%
|
Price to Book
|
2.79
x
|
0.99
x
|
2.41
x
|
3.29
x
|
3.17
x
|
5.12
x
|
4.34
x
|
3.92
x
|
Nbr of stocks (in thousands)
|
110,474
|
109,971
|
110,030
|
110,317
|
110,575
|
110,901
|
-
|
-
|
Reference price
2 |
648.0
|
229.6
|
648.6
|
929.2
|
992.5
|
1,794
|
1,794
|
1,794
|
Announcement Date
|
25/04/19
|
07/05/20
|
22/04/21
|
21/04/22
|
20/04/23
|
25/04/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
46,175
|
44,274
|
41,324
|
45,344
|
60,159
|
71,472
|
79,414
|
91,534
|
EBITDA
1 |
6,328
|
5,893
|
5,750
|
8,178
|
10,031
|
13,028
|
14,234
|
16,850
|
EBIT
1 |
5,214
|
4,015
|
3,805
|
6,256
|
7,465
|
10,361
|
11,340
|
13,462
|
Operating Margin
|
11.29%
|
9.07%
|
9.21%
|
13.8%
|
12.41%
|
14.5%
|
14.28%
|
14.71%
|
Earnings before Tax (EBT)
1 |
6,193
|
4,682
|
4,771
|
6,984
|
6,812
|
9,184
|
11,471
|
13,858
|
Net income
1 |
4,785
|
3,425
|
3,638
|
5,223
|
5,144
|
6,828
|
8,459
|
10,269
|
Net margin
|
10.36%
|
7.74%
|
8.8%
|
11.52%
|
8.55%
|
9.55%
|
10.65%
|
11.22%
|
EPS
2 |
42.36
|
31.14
|
33.06
|
47.54
|
46.71
|
61.71
|
76.14
|
92.29
|
Free Cash Flow
1 |
2,189
|
3,675
|
7,573
|
5,698
|
4,864
|
5,975
|
8,693
|
9,575
|
FCF margin
|
4.74%
|
8.3%
|
18.33%
|
12.57%
|
8.09%
|
8.32%
|
10.95%
|
10.46%
|
FCF Conversion (EBITDA)
|
34.59%
|
62.36%
|
131.7%
|
69.67%
|
48.49%
|
45.46%
|
61.08%
|
56.83%
|
FCF Conversion (Net income)
|
45.75%
|
107.3%
|
208.16%
|
109.09%
|
94.56%
|
84.85%
|
102.77%
|
93.25%
|
Dividend per Share
2 |
15.00
|
15.00
|
17.00
|
24.00
|
26.00
|
32.22
|
37.08
|
44.38
|
Announcement Date
|
25/04/19
|
07/05/20
|
22/04/21
|
21/04/22
|
20/04/23
|
25/04/24
|
-
|
-
|
Fiscal Period: March |
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 |
10,443
|
10,931
|
10,582
|
11,116
|
11,834
|
11,812
|
12,501
|
13,962
|
16,182
|
17,514
|
16,865
|
16,841
|
18,260
|
18,796
|
18,200
|
EBITDA
1 |
1,636
|
1,546
|
1,864
|
2,072
|
2,118
|
2,124
|
1,932
|
2,046
|
2,833
|
3,220
|
3,156
|
3,225
|
3,327
|
3,402
|
3,206
|
EBIT
1 |
1,150
|
1,055
|
1,374
|
1,555
|
1,632
|
1,695
|
1,421
|
1,416
|
2,134
|
2,494
|
2,480
|
2,489
|
2,621
|
2,628
|
2,529
|
Operating Margin
|
11.01%
|
9.65%
|
12.98%
|
13.99%
|
13.79%
|
14.35%
|
11.37%
|
10.14%
|
13.19%
|
14.24%
|
14.71%
|
14.78%
|
14.36%
|
13.98%
|
13.9%
|
Earnings before Tax (EBT)
1 |
1,249
|
1,346
|
1,535
|
1,616
|
1,748
|
2,085
|
1,595
|
1,085
|
-
|
-
|
2,193
|
2,308
|
2,534
|
2,612
|
2,450
|
Net income
1 |
954
|
1,031
|
1,150
|
1,213
|
1,318
|
1,542
|
1,161
|
791
|
1,560
|
-
|
1,681
|
1,750
|
1,927
|
1,994
|
1,816
|
Net margin
|
9.14%
|
9.43%
|
10.87%
|
10.91%
|
11.14%
|
13.05%
|
9.29%
|
5.67%
|
9.64%
|
-
|
9.97%
|
10.39%
|
10.55%
|
10.61%
|
9.98%
|
EPS
2 |
8.670
|
9.370
|
10.44
|
11.05
|
12.01
|
14.03
|
10.57
|
7.200
|
14.17
|
14.79
|
15.20
|
16.56
|
17.70
|
18.14
|
16.89
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21/01/21
|
22/04/21
|
15/07/21
|
14/10/21
|
21/01/22
|
21/04/22
|
21/07/22
|
13/10/22
|
12/01/23
|
20/04/23
|
25/07/23
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
3,266
|
-
|
-
|
-
|
Net Cash position
1 |
6,730
|
2,815
|
9,305
|
11,777
|
-
|
6,101
|
10,202
|
15,037
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
0.3256
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
2,189
|
3,675
|
7,573
|
5,698
|
4,864
|
5,975
|
8,693
|
9,575
|
ROE (net income / shareholders' equity)
|
19.5%
|
13.4%
|
13.2%
|
17.2%
|
15.6%
|
19.4%
|
18.9%
|
20.9%
|
ROA (Net income/ Total Assets)
|
13.1%
|
8.49%
|
8.39%
|
11.3%
|
-
|
10.3%
|
11.2%
|
12.4%
|
Assets
1 |
36,609
|
40,344
|
43,363
|
46,401
|
-
|
68,304
|
75,527
|
83,150
|
Book Value Per Share
2 |
232.0
|
233.0
|
269.0
|
282.0
|
313.0
|
350.0
|
414.0
|
458.0
|
Cash Flow per Share
2 |
-
|
-
|
-
|
-
|
-
|
46.20
|
88.20
|
95.30
|
Capex
1 |
1,512
|
2,149
|
985
|
647
|
675
|
1,950
|
1,973
|
2,068
|
Capex / Sales
|
3.27%
|
4.85%
|
2.38%
|
1.43%
|
1.12%
|
2.72%
|
2.48%
|
2.26%
|
Announcement Date
|
25/04/19
|
07/05/20
|
22/04/21
|
21/04/22
|
20/04/23
|
25/04/24
|
-
|
-
|
Last Close Price
1,794
INR Average target price
2,271
INR Spread / Average Target +26.54% Consensus |
1st Jan change
|
Capi.
|
---|
| -21.73% | 2.4B | | -14.41% | 188B | | +1.84% | 166B | | +0.70% | 151B | | +3.89% | 101B | | +5.59% | 77.06B | | +18.89% | 71.46B | | -8.33% | 70.46B | | -20.72% | 52.14B | | -7.19% | 44.34B |
Other IT Services & Consulting
|