Market Closed -
NSE India S.E.
07:43:48 2024-05-02 am EDT
|
5-day change
|
1st Jan Change
|
1,361
INR
|
-0.43%
|
|
-8.47%
|
-7.19%
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
1,184,243
|
2,666,583
|
3,151,627
|
2,938,146
|
4,179,869
|
3,700,740
|
-
|
-
|
Enterprise Value (EV)
1 |
1,119,721
|
2,549,528
|
2,969,664
|
2,759,766
|
3,965,499
|
3,423,396
|
3,381,230
|
3,355,446
|
P/E ratio
|
10.1
x
|
21.1
x
|
22.9
x
|
19.8
x
|
26.7
x
|
21.9
x
|
19.6
x
|
18
x
|
Yield
|
1.6%
|
1.02%
|
3.78%
|
4.42%
|
3.37%
|
4.02%
|
4.36%
|
4.68%
|
Capitalization / Revenue
|
1.57
x
|
3.49
x
|
3.6
x
|
2.9
x
|
3.8
x
|
3.19
x
|
2.92
x
|
2.71
x
|
EV / Revenue
|
1.49
x
|
3.34
x
|
3.39
x
|
2.72
x
|
3.61
x
|
2.95
x
|
2.67
x
|
2.46
x
|
EV / EBITDA
|
6.47
x
|
12.5
x
|
14.2
x
|
12.2
x
|
16.4
x
|
13.3
x
|
11.9
x
|
11.1
x
|
EV / FCF
|
9.98
x
|
14.5
x
|
19.1
x
|
16.9
x
|
18.5
x
|
20.2
x
|
17.9
x
|
16.6
x
|
FCF Yield
|
10%
|
6.88%
|
5.24%
|
5.92%
|
5.4%
|
4.96%
|
5.57%
|
6.04%
|
Price to Book
|
2.29
x
|
5.21
x
|
5.07
x
|
4.5
x
|
-
|
5.33
x
|
5.16
x
|
4.95
x
|
Nbr of stocks (in thousands)
|
2,713,665
|
2,713,665
|
2,708,165
|
2,707,345
|
2,707,958
|
2,707,991
|
-
|
-
|
Reference price
2 |
436.4
|
982.6
|
1,164
|
1,085
|
1,544
|
1,367
|
1,367
|
1,367
|
Announcement Date
|
5/7/20
|
4/23/21
|
4/21/22
|
4/20/23
|
4/26/24
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
753,187
|
764,137
|
874,825
|
1,014,560
|
1,099,130
|
1,158,924
|
1,267,210
|
1,365,838
|
EBITDA
1 |
173,160
|
203,631
|
209,524
|
226,280
|
242,000
|
257,796
|
284,362
|
303,354
|
EBIT
1 |
138,960
|
163,211
|
165,314
|
184,830
|
200,270
|
213,352
|
238,414
|
258,785
|
Operating Margin
|
18.45%
|
21.36%
|
18.9%
|
18.22%
|
18.22%
|
18.41%
|
18.81%
|
18.95%
|
Earnings before Tax (EBT)
1 |
149,395
|
163,970
|
172,964
|
194,880
|
209,670
|
226,634
|
252,666
|
275,672
|
Net income
1 |
117,778
|
126,223
|
137,684
|
148,510
|
157,020
|
169,630
|
189,959
|
207,545
|
Net margin
|
15.64%
|
16.52%
|
15.74%
|
14.64%
|
14.29%
|
14.64%
|
14.99%
|
15.2%
|
EPS
2 |
43.21
|
46.51
|
50.76
|
54.79
|
57.86
|
62.30
|
69.72
|
75.88
|
Free Cash Flow
1 |
112,226
|
175,442
|
155,751
|
163,480
|
214,000
|
169,819
|
188,448
|
202,596
|
FCF margin
|
14.9%
|
22.96%
|
17.8%
|
16.11%
|
19.47%
|
14.65%
|
14.87%
|
14.83%
|
FCF Conversion (EBITDA)
|
64.81%
|
86.16%
|
74.34%
|
72.25%
|
88.43%
|
65.87%
|
66.27%
|
66.79%
|
FCF Conversion (Net income)
|
95.29%
|
138.99%
|
113.12%
|
110.08%
|
136.29%
|
100.11%
|
99.2%
|
97.62%
|
Dividend per Share
2 |
7.000
|
10.00
|
44.00
|
48.00
|
52.00
|
54.92
|
59.59
|
63.99
|
Announcement Date
|
5/7/20
|
4/23/21
|
4/21/22
|
4/20/23
|
4/26/24
|
-
|
-
|
-
|
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 |
220,648
|
228,071
|
234,640
|
246,860
|
263,458
|
266,060
|
262,960
|
266,720
|
284,460
|
284,990
|
280,129
|
282,783
|
295,008
|
297,836
|
297,600
|
EBITDA
1 |
51,733
|
50,817
|
49,750
|
54,250
|
62,941
|
58,630
|
53,870
|
59,440
|
67,580
|
61,110
|
61,026
|
61,528
|
67,752
|
65,477
|
66,568
|
EBIT
1 |
41,929
|
40,911
|
39,920
|
44,270
|
51,652
|
48,360
|
44,600
|
49,340
|
56,150
|
50,180
|
50,209
|
51,143
|
57,439
|
54,789
|
56,991
|
Operating Margin
|
19%
|
17.94%
|
17.01%
|
17.93%
|
19.61%
|
18.18%
|
16.96%
|
18.5%
|
19.74%
|
17.61%
|
17.92%
|
18.09%
|
19.47%
|
18.4%
|
19.15%
|
Earnings before Tax (EBT)
1 |
43,929
|
43,456
|
43,370
|
45,840
|
53,033
|
51,950
|
46,896
|
51,280
|
58,740
|
52,690
|
54,777
|
54,800
|
61,461
|
58,300
|
60,371
|
Net income
1 |
39,990
|
36,164
|
32,830
|
34,890
|
40,363
|
39,830
|
35,340
|
38,320
|
43,500
|
39,860
|
40,642
|
40,556
|
45,324
|
43,549
|
45,300
|
Net margin
|
18.12%
|
15.86%
|
13.99%
|
14.13%
|
15.32%
|
14.97%
|
13.44%
|
14.37%
|
15.29%
|
13.99%
|
14.51%
|
14.34%
|
15.36%
|
14.62%
|
15.22%
|
EPS
2 |
14.82
|
13.35
|
12.12
|
12.88
|
14.62
|
14.69
|
13.12
|
14.16
|
16.03
|
14.69
|
14.91
|
14.96
|
16.44
|
15.88
|
16.22
|
Dividend per Share
2 |
10.00
|
18.00
|
18.00
|
10.00
|
10.00
|
10.00
|
10.00
|
12.00
|
12.00
|
12.00
|
12.05
|
12.04
|
12.02
|
12.00
|
13.06
|
Announcement Date
|
1/14/22
|
4/21/22
|
7/12/22
|
10/12/22
|
1/12/23
|
4/20/23
|
7/12/23
|
10/12/23
|
1/12/24
|
4/26/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
64,522
|
117,055
|
181,963
|
178,380
|
214,370
|
277,344
|
319,510
|
345,294
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
112,226
|
175,442
|
155,751
|
163,480
|
214,000
|
169,819
|
188,448
|
202,596
|
ROE (net income / shareholders' equity)
|
24.1%
|
22.1%
|
22.1%
|
23.3%
|
23.5%
|
24.6%
|
26.6%
|
27.8%
|
ROA (Net income/ Total Assets)
|
15.9%
|
14.6%
|
15.4%
|
16.3%
|
16.3%
|
16.4%
|
17.3%
|
17.7%
|
Assets
1 |
739,824
|
863,420
|
896,789
|
912,589
|
965,938
|
1,035,483
|
1,095,668
|
1,170,982
|
Book Value Per Share
2 |
191.0
|
189.0
|
229.0
|
241.0
|
-
|
257.0
|
265.0
|
276.0
|
Cash Flow per Share
2 |
48.70
|
71.90
|
63.60
|
66.50
|
82.70
|
88.80
|
83.60
|
88.70
|
Capex
1 |
19,904
|
19,646
|
16,802
|
16,610
|
10,480
|
31,094
|
34,500
|
32,131
|
Capex / Sales
|
2.64%
|
2.57%
|
1.92%
|
1.64%
|
0.95%
|
2.68%
|
2.72%
|
2.35%
|
Announcement Date
|
5/7/20
|
4/23/21
|
4/21/22
|
4/20/23
|
4/26/24
|
-
|
-
|
-
|
Last Close Price
1,367
INR Average target price
1,523
INR Spread / Average Target +11.45% Consensus |
1st Jan change
|
Capi.
|
---|
| -6.91% | 44.34B | | -14.89% | 188B | | +1.56% | 166B | | +0.46% | 151B | | +6.16% | 101B | | +6.11% | 77.06B | | +15.71% | 71.46B | | -8.10% | 70.46B | | -21.54% | 52.14B | | +4.85% | 36.2B |
Other IT Services & Consulting
|