Financials Infibeam Avenues Limited NSE India S.E.

Equities

INFIBEAM

INE483S01012

Financial Technology (Fintech)

Delayed NSE India S.E. 12:27:50 05/10/2021 BST 5-day change 1st Jan Change
43.5 INR -.--% Intraday chart for Infibeam Avenues Limited -0.34% +1.69%

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 28,418 22,505 62,827 51,570 37,786 88,685 - -
Enterprise Value (EV) 1 28,418 22,505 62,827 51,570 37,786 88,685 88,685 88,685
P/E ratio 22.7 x 21 x 91.2 x 62.4 x 28.3 x 62.2 x 43.3 x 32 x
Yield - - - - - 0.31% 0.31% 0.62%
Capitalization / Revenue 2.45 x 3.47 x 9.29 x 3.99 x 1.93 x 2.68 x 1.87 x 1.3 x
EV / Revenue 2.45 x 3.47 x 9.29 x 3.99 x 1.93 x 2.68 x 1.87 x 1.3 x
EV / EBITDA 16.1 x 14.7 x 47.3 x 33.7 x 21 x 36.6 x 26.9 x 20.4 x
EV / FCF - - - - - -99.5 x -964 x 142 x
FCF Yield - - - - - -1% -0.1% 0.7%
Price to Book - 0.79 x 2.18 x 1.75 x 1.2 x 2.66 x 2.52 x 2.35 x
Nbr of stocks (in thousands) 2,646,653 2,647,696 2,650,922 2,665,125 2,666,596 2,769,690 - -
Reference price 2 10.74 8.500 23.70 19.35 14.17 32.02 32.02 32.02
Announcement Date 30/05/19 05/06/20 27/05/21 09/05/22 25/05/23 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 11,591 6,481 6,760 12,939 19,623 33,086 47,473 68,376
EBITDA 1 1,762 1,533 1,329 1,529 1,796 2,421 3,292 4,352
EBIT 1 - 619.3 854.3 902.9 1,180 1,699 2,525 3,550
Operating Margin - 9.56% 12.64% 6.98% 6.01% 5.14% 5.32% 5.19%
Earnings before Tax (EBT) 1 - 1,293 817.7 983.6 1,822 1,934 2,762 3,792
Net income 1 - 1,080 702.5 836.5 1,363 1,438 2,054 2,813
Net margin - 16.67% 10.39% 6.46% 6.94% 4.34% 4.33% 4.11%
EPS 2 0.4725 0.4050 0.2600 0.3100 0.5000 0.5150 0.7400 1.000
Free Cash Flow 1 - - - - - -891 -92 623
FCF margin - - - - - -2.69% -0.19% 0.91%
FCF Conversion (EBITDA) - - - - - - - 14.32%
FCF Conversion (Net income) - - - - - - - 22.15%
Dividend per Share 2 - - - - - 0.1000 0.1000 0.2000
Announcement Date 30/05/19 05/06/20 27/05/21 09/05/22 25/05/23 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q3 2024 Q4
Net sales 1 2,278 2,013 - 3,110 3,970 - 4,767 - 6,527 7,424 8,512 8,998
EBITDA - - - 344.8 378.6 - 399.9 - 495.5 - - -
EBIT 1 229.1 267.5 - - - - - - - 323.6 429 385
Operating Margin 10.06% 13.29% - - - - - - - 4.36% 5.04% 4.28%
Earnings before Tax (EBT) - - - - - - - - - - - -
Net income 1 163.8 315.9 140.7 185.8 250.2 237.4 407.4 358.1 384.3 260.6 346 326.5
Net margin 7.19% 15.69% - 5.97% 6.3% - 8.55% - 5.89% 3.51% 4.06% 3.63%
EPS - - 0.0500 - - - - 0.1300 - - 0.1000 0.1000
Dividend per Share - - - - - - - - - - - -
Announcement Date 11/02/21 27/05/21 10/08/21 28/10/21 31/01/22 04/08/22 04/11/22 06/02/23 25/05/23 08/08/23 - -
1INR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 - - - - - -891 -92 623
ROE (net income / shareholders' equity) - 3.87% 2.54% 2.83% 4.45% 4.4% 5.6% 7.45%
ROA (Net income/ Total Assets) - - - - - - - -
Assets 1 - - - - - - - -
Book Value Per Share 2 - 10.70 10.80 11.10 11.80 12.10 12.70 13.60
Cash Flow per Share - - - - - - - -
Capex 1 - - - - - 1,120 1,170 1,370
Capex / Sales - - - - - 3.39% 2.46% 2%
Announcement Date 30/05/19 05/06/20 27/05/21 09/05/22 25/05/23 - - -
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
32.02 INR
Average target price
36.5 INR
Spread / Average Target
+13.99%
Consensus
  1. Stock Market
  2. Equities
  3. INFIBEAM Stock
  4. INFIBEAM Stock
  5. Financials Infibeam Avenues Limited