Financials Persistent Systems Limited Bombay S.E.

Equities

PERSISTENT

INE262H01021

IT Services & Consulting

Delayed Bombay S.E. 08:40:07 26/06/2024 BST 5-day change 1st Jan Change
3,968 INR -0.10% Intraday chart for Persistent Systems Limited +3.26% +7.35%

Valuation

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 42,106 146,893 364,188 335,802 585,330 583,810 - -
Enterprise Value (EV) 1 30,347 139,081 364,011 331,054 577,175 567,017 557,595 552,540
P/E ratio 12.4 x 32.6 x 52.7 x 38.2 x 56.1 x 45.8 x 36.7 x 30.8 x
Yield 2.18% 1.04% 0.65% 1.08% - 0.88% 1.05% 1.34%
Capitalization / Revenue 1.18 x 3.51 x 6.38 x 4.02 x 5.96 x 5.18 x 4.46 x 3.84 x
EV / Revenue 0.85 x 3.32 x 6.37 x 3.96 x 5.88 x 5.03 x 4.26 x 3.64 x
EV / EBITDA 6.16 x 20.4 x 38 x 21.8 x 34.4 x 28.5 x 23 x 19.2 x
EV / FCF 12.3 x 22.9 x 79.2 x 63.4 x 61.6 x 57.9 x 43.7 x 36.8 x
FCF Yield 8.14% 4.37% 1.26% 1.58% 1.62% 1.73% 2.29% 2.72%
Price to Book 1.76 x 5.25 x 10.8 x 8.88 x 12.4 x 10.6 x 8.98 x 6.58 x
Nbr of stocks (in thousands) 152,850 152,850 152,850 145,700 146,900 146,900 - -
Reference price 2 275.5 961.0 2,383 2,305 3,985 3,974 3,974 3,974
Announcement Date 05/05/20 29/04/21 27/04/22 24/04/23 21/04/24 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027
Net sales 1 35,658 41,879 57,107 83,506 98,216 112,634 130,913 151,985
EBITDA 1 4,923 6,830 9,582 15,191 16,757 19,898 24,233 28,823
EBIT 1 3,263 5,075 7,922 12,472 13,663 16,619 20,625 24,857
Operating Margin 9.15% 12.12% 13.87% 14.94% 13.91% 14.76% 15.75% 16.36%
Earnings before Tax (EBT) 1 4,523 6,094 9,243 12,409 14,476 17,698 21,970 26,687
Net income 1 3,403 4,507 6,904 9,211 10,935 13,285 16,485 20,107
Net margin 9.54% 10.76% 12.09% 11.03% 11.13% 11.79% 12.59% 13.23%
EPS 2 22.19 29.48 45.17 60.26 71.07 86.77 108.2 129.0
Free Cash Flow 1 2,470 6,078 4,596 5,225 9,374 9,796 12,762 15,022
FCF margin 6.93% 14.51% 8.05% 6.26% 9.54% 8.7% 9.75% 9.88%
FCF Conversion (EBITDA) 50.17% 88.99% 47.97% 34.39% 55.94% 49.23% 52.66% 52.12%
FCF Conversion (Net income) 72.58% 134.87% 66.57% 56.72% 85.72% 73.74% 77.41% 74.71%
Dividend per Share 2 6.000 10.00 15.50 25.00 - 35.09 41.57 53.38
Announcement Date 05/05/20 29/04/21 27/04/22 24/04/23 21/04/24 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 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 14,917 16,379 18,781 20,486 21,694 22,545 23,212 24,117 24,982 25,905 26,785 27,700 28,665 29,726 -
EBITDA 1 2,511 2,812 3,333 3,680 4,016 4,163 4,229 4,052 4,418 4,544 4,579 4,663 5,018 5,504 -
EBIT 1 2,083 2,300 2,688 2,987 - 3,466 2,980 3,308 3,631 3,744 3,836 3,844 4,187 4,648 -
Operating Margin 13.96% 14.05% 14.31% 14.58% - 15.37% 12.84% 13.71% 14.53% 14.45% 14.32% 13.88% 14.61% 15.64% -
Earnings before Tax (EBT) 1 2,364 2,672 2,819 2,956 3,228 3,406 3,070 3,558 3,893 3,955 4,034 3,976 4,452 5,096 -
Net income 1 1,764 2,010 2,116 2,200 2,380 2,515 2,288 2,633 2,861 3,153 3,062 3,100 3,354 3,713 -
Net margin 11.82% 12.27% 11.27% 10.74% 10.97% 11.16% 9.86% 10.92% 11.45% 12.17% 11.43% 11.19% 11.7% 12.49% -
EPS 2 11.54 13.15 13.84 14.40 15.57 16.46 14.88 17.11 18.60 20.48 19.80 19.82 21.60 23.70 25.40
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 20/01/22 27/04/22 21/07/22 19/10/22 18/01/23 24/04/23 20/07/23 18/10/23 20/01/24 21/04/24 - - - - -
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027
Net Debt 1 - - - - - - - -
Net Cash position 1 11,759 7,812 177 4,748 8,156 16,793 26,215 31,270
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 2,470 6,078 4,596 5,225 9,374 9,797 12,762 15,022
ROE (net income / shareholders' equity) 14.4% 17.4% 22.4% 25.1% 24.5% 24.9% 26.4% 26.3%
ROA (Net income/ Total Assets) 11.4% 13.3% 15.2% 15.3% 15.6% 18.4% 20.2% 25.3%
Assets 1 29,739 33,788 45,398 60,191 70,233 72,193 81,717 79,633
Book Value Per Share 2 156.0 183.0 220.0 259.0 322.0 376.0 443.0 604.0
Cash Flow per Share 2 16.80 48.10 55.30 62.50 79.40 92.20 126.0 154.0
Capex 1 758 1,281 3,854 4,333 2,839 3,569 3,736 4,111
Capex / Sales 2.13% 3.06% 6.75% 5.19% 2.89% 3.17% 2.85% 2.7%
Announcement Date 05/05/20 29/04/21 27/04/22 24/04/23 21/04/24 - - -
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
A-
More Ratings
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
31
Last Close Price
3,974 INR
Average target price
3,727 INR
Spread / Average Target
-6.23%
Consensus
  1. Stock Market
  2. Equities
  3. PERSISTENT Stock
  4. PERSISTENT Stock
  5. Financials Persistent Systems Limited