Market Closed -
NSE India S.E.
07:43:49 2024-05-07 am EDT
|
5-day change
|
1st Jan Change
|
5,885
INR
|
-1.68%
|
|
-2.78%
|
+14.50%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
224,402
|
248,699
|
549,342
|
579,570
|
479,241
|
759,276
|
-
|
-
|
Enterprise Value (EV)
1 |
209,086
|
235,908
|
519,700
|
549,415
|
449,086
|
719,347
|
711,829
|
702,732
|
P/E ratio
|
80.4
x
|
121
x
|
201
x
|
6.54
x
|
117
x
|
90.6
x
|
79.5
x
|
67.3
x
|
Yield
|
0.33%
|
0.39%
|
0.19%
|
0.29%
|
0.51%
|
0.41%
|
0.46%
|
0.51%
|
Capitalization / Revenue
|
20.4
x
|
19.5
x
|
50
x
|
37.1
x
|
22.2
x
|
31.6
x
|
27.7
x
|
23.9
x
|
EV / Revenue
|
19
x
|
18.5
x
|
47.3
x
|
35.2
x
|
20.8
x
|
30
x
|
26
x
|
22.1
x
|
EV / EBITDA
|
61.3
x
|
58.6
x
|
187
x
|
118
x
|
57.3
x
|
75.5
x
|
64.6
x
|
53
x
|
EV / FCF
|
84
x
|
84.8
x
|
188
x
|
78.4
x
|
61.5
x
|
118
x
|
75.9
x
|
63.4
x
|
FCF Yield
|
1.19%
|
1.18%
|
0.53%
|
1.28%
|
1.62%
|
0.84%
|
1.32%
|
1.58%
|
Price to Book
|
9.68
x
|
10.3
x
|
10.4
x
|
4.15
x
|
4.4
x
|
6.56
x
|
6.23
x
|
5.93
x
|
Nbr of stocks (in thousands)
|
121,789
|
122,208
|
128,334
|
128,523
|
128,705
|
129,012
|
-
|
-
|
Reference price
2 |
1,843
|
2,035
|
4,281
|
4,509
|
3,724
|
5,885
|
5,885
|
5,885
|
Announcement Date
|
5/28/19
|
6/22/20
|
6/21/21
|
5/27/22
|
5/26/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
10,983
|
12,727
|
10,986
|
15,625
|
21,586
|
24,001
|
27,381
|
31,768
|
EBITDA
1 |
3,413
|
4,027
|
2,775
|
4,637
|
7,842
|
9,524
|
11,016
|
13,265
|
EBIT
1 |
3,210
|
3,614
|
2,339
|
4,237
|
7,395
|
9,057
|
10,579
|
12,790
|
Operating Margin
|
29.22%
|
28.39%
|
21.29%
|
27.12%
|
34.26%
|
37.74%
|
38.64%
|
40.26%
|
Earnings before Tax (EBT)
1 |
3,986
|
3,190
|
3,437
|
101,009
|
6,159
|
11,186
|
12,674
|
15,059
|
Net income
1 |
2,817
|
2,057
|
2,709
|
89,225
|
4,112
|
8,371
|
9,542
|
11,307
|
Net margin
|
25.65%
|
16.16%
|
24.66%
|
571.06%
|
19.05%
|
34.88%
|
34.85%
|
35.59%
|
EPS
2 |
22.93
|
16.75
|
21.32
|
689.2
|
31.81
|
64.97
|
74.04
|
87.40
|
Free Cash Flow
1 |
2,489
|
2,781
|
2,765
|
7,007
|
7,297
|
6,075
|
9,380
|
11,079
|
FCF margin
|
22.66%
|
21.85%
|
25.16%
|
44.84%
|
33.8%
|
25.31%
|
34.26%
|
34.88%
|
FCF Conversion (EBITDA)
|
72.91%
|
69.06%
|
99.62%
|
151.09%
|
93.05%
|
63.78%
|
85.15%
|
83.53%
|
FCF Conversion (Net income)
|
88.34%
|
135.24%
|
102.04%
|
7.85%
|
177.46%
|
72.57%
|
98.31%
|
97.99%
|
Dividend per Share
2 |
6.000
|
8.000
|
8.000
|
13.00
|
19.00
|
24.24
|
27.03
|
30.22
|
Announcement Date
|
5/28/19
|
6/22/20
|
6/21/21
|
5/27/22
|
5/26/23
|
-
|
-
|
-
|
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 |
2,723
|
2,900
|
3,197
|
3,517
|
4,033
|
4,555
|
5,077
|
5,318
|
5,552
|
5,640
|
5,843
|
5,943
|
6,032
|
6,099
|
5,739
|
EBITDA
1 |
681.8
|
532
|
996.9
|
1,063
|
1,121
|
1,280
|
1,631
|
1,840
|
2,168
|
2,203
|
2,266
|
2,138
|
2,387
|
2,450
|
-
|
EBIT
1 |
572.4
|
426.3
|
893.7
|
963.9
|
1,024
|
1,183
|
1,532
|
1,735
|
2,053
|
2,074
|
2,113
|
2,210
|
2,310
|
2,314
|
-
|
Operating Margin
|
21.02%
|
14.7%
|
27.95%
|
27.41%
|
25.39%
|
25.98%
|
30.19%
|
32.63%
|
36.99%
|
36.77%
|
36.16%
|
37.18%
|
38.3%
|
37.94%
|
-
|
Earnings before Tax (EBT)
1 |
874.5
|
786.9
|
1,290
|
94,330
|
3,617
|
1,595
|
1,942
|
2,225
|
-319.8
|
2,313
|
2,667
|
2,410
|
2,777
|
2,807
|
-
|
Net income
1 |
698.7
|
666.9
|
1,010
|
83,557
|
3,291
|
1,207
|
1,484
|
1,681
|
-842.6
|
1,789
|
1,999
|
1,925
|
2,198
|
2,124
|
-
|
Net margin
|
25.66%
|
22.99%
|
31.58%
|
2,375.95%
|
81.61%
|
26.5%
|
29.24%
|
31.61%
|
-15.18%
|
31.73%
|
34.21%
|
32.39%
|
36.44%
|
34.83%
|
-
|
EPS
2 |
5.400
|
5.160
|
7.800
|
643.6
|
25.41
|
9.320
|
11.48
|
12.98
|
-6.540
|
13.82
|
15.44
|
14.39
|
15.82
|
16.17
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
27.30
|
-
|
-
|
Announcement Date
|
2/12/21
|
6/21/21
|
8/14/21
|
11/14/21
|
1/28/22
|
5/27/22
|
8/12/22
|
11/11/22
|
2/10/23
|
5/26/23
|
8/11/23
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
15,316
|
12,791
|
29,642
|
30,155
|
30,155
|
39,929
|
47,447
|
56,544
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2,489
|
2,781
|
2,765
|
7,007
|
7,297
|
6,075
|
9,380
|
11,079
|
ROE (net income / shareholders' equity)
|
13.8%
|
8.65%
|
7.82%
|
4.99%
|
4.84%
|
7.26%
|
7.44%
|
8.4%
|
ROA (Net income/ Total Assets)
|
11%
|
6.8%
|
6.5%
|
4.3%
|
4.14%
|
5.42%
|
5.62%
|
6.4%
|
Assets
1 |
25,691
|
30,260
|
41,694
|
2,073,612
|
99,250
|
154,507
|
169,700
|
176,659
|
Book Value Per Share
2 |
190.0
|
198.0
|
412.0
|
1,086
|
846.0
|
898.0
|
945.0
|
992.0
|
Cash Flow per Share
2 |
20.40
|
-
|
22.40
|
56.00
|
60.90
|
68.90
|
83.40
|
-
|
Capex
1 |
268
|
240
|
83.3
|
241
|
578
|
559
|
698
|
774
|
Capex / Sales
|
2.44%
|
1.89%
|
0.76%
|
1.54%
|
2.68%
|
2.33%
|
2.55%
|
2.44%
|
Announcement Date
|
5/28/19
|
6/22/20
|
6/21/21
|
5/27/22
|
5/26/23
|
-
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| +14.50% | 9.25B | | +25.54% | 441B | | +24.47% | 257B | | +14.39% | 149B | | +23.11% | 89.91B | | +58.61% | 59.61B | | +16.86% | 48.08B | | +5.80% | 37.28B | | +19.16% | 35.94B | | +13.12% | 28.27B |
Other Internet Services
|