Delayed
Bombay S.E.
08:40:07 26/06/2024 BST
|
5-day change
|
1st Jan Change
|
3,968
INR
|
-0.10%
|
|
+3.26%
|
+7.35%
|
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
|
-
|
-
|
-
|
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
|
-
|
-
|
-
|
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
|
-
|
-
|
-
|
-
|
-
|
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
|
-
|
-
|
-
|
Last Close Price
3,974
INR Average target price
3,727
INR Spread / Average Target -6.23% Consensus |
1st Jan change
|
Capi.
|
---|
| -12.46% | 192B | | +1.39% | 166B | | +5.53% | 159B | | +6.62% | 102B | | +51.48% | 94.12B | | +16.82% | 85.34B | | -0.06% | 76.53B | | -1.88% | 47B | | -37.58% | 41.59B |
Other IT Services & Consulting
|