Market Closed -
Bombay S.E.
06:00:49 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
2,774
INR
|
+1.31%
|
|
+2.74%
|
-1.82%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
10,631
|
4,609
|
30,775
|
99,714
|
47,039
|
85,659
|
-
|
-
|
Enterprise Value (EV)
1 |
10,631
|
4,609
|
30,775
|
99,714
|
48,988
|
84,830
|
82,332
|
79,199
|
P/E ratio
|
11
x
|
4.42
x
|
14.9
x
|
32
x
|
16.1
x
|
30.1
x
|
23
x
|
18.4
x
|
Yield
|
1.92%
|
4.22%
|
1.19%
|
0.57%
|
1.23%
|
0.93%
|
1.15%
|
1.38%
|
Capitalization / Revenue
|
1
x
|
0.43
x
|
1.79
x
|
4.57
x
|
1.84
x
|
2.81
x
|
2.44
x
|
2.11
x
|
EV / Revenue
|
1
x
|
0.43
x
|
1.79
x
|
4.57
x
|
1.91
x
|
2.78
x
|
2.34
x
|
1.95
x
|
EV / EBITDA
|
8.08
x
|
2.97
x
|
8.44
x
|
21.6
x
|
10.7
x
|
16.3
x
|
13.1
x
|
10.4
x
|
EV / FCF
|
17.7
x
|
2.75
x
|
11.2
x
|
42.1
x
|
64.8
x
|
29.7
x
|
24.2
x
|
20.4
x
|
FCF Yield
|
5.67%
|
36.4%
|
8.95%
|
2.37%
|
1.54%
|
3.37%
|
4.13%
|
4.89%
|
Price to Book
|
1.48
x
|
0.58
x
|
3.58
x
|
9.31
x
|
2.79
x
|
4.52
x
|
3.91
x
|
3.33
x
|
Nbr of stocks (in thousands)
|
23,973
|
24,289
|
25,233
|
30,018
|
30,525
|
30,844
|
-
|
-
|
Reference price
2 |
443.4
|
189.8
|
1,220
|
3,322
|
1,541
|
2,777
|
2,777
|
2,777
|
Announcement Date
|
4/16/19
|
6/14/20
|
4/28/21
|
4/20/22
|
4/19/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
10,580
|
10,715
|
17,219
|
21,838
|
25,634
|
30,519
|
35,112
|
40,673
|
EBITDA
1 |
1,315
|
1,554
|
3,645
|
4,625
|
4,558
|
5,200
|
6,302
|
7,612
|
EBIT
1 |
-
|
1,305
|
3,195
|
4,196
|
3,885
|
4,386
|
5,502
|
6,678
|
Operating Margin
|
-
|
12.18%
|
18.56%
|
19.22%
|
15.15%
|
14.37%
|
15.67%
|
16.42%
|
Earnings before Tax (EBT)
1 |
1,334
|
1,441
|
3,393
|
4,480
|
4,274
|
3,968
|
5,163
|
6,459
|
Net income
1 |
1,015
|
1,089
|
2,094
|
2,951
|
2,930
|
2,866
|
3,745
|
4,691
|
Net margin
|
9.59%
|
10.16%
|
12.16%
|
13.51%
|
11.43%
|
9.39%
|
10.66%
|
11.53%
|
EPS
2 |
40.32
|
42.93
|
81.88
|
103.8
|
95.53
|
92.27
|
120.6
|
151.1
|
Free Cash Flow
1 |
602.3
|
1,678
|
2,754
|
2,367
|
755.7
|
2,856
|
3,402
|
3,876
|
FCF margin
|
5.69%
|
15.67%
|
15.99%
|
10.84%
|
2.95%
|
9.36%
|
9.69%
|
9.53%
|
FCF Conversion (EBITDA)
|
45.8%
|
108.04%
|
75.56%
|
51.18%
|
16.58%
|
54.92%
|
53.97%
|
50.92%
|
FCF Conversion (Net income)
|
59.36%
|
154.19%
|
131.55%
|
80.2%
|
25.79%
|
99.65%
|
90.84%
|
82.64%
|
Dividend per Share
2 |
8.500
|
8.000
|
14.50
|
19.00
|
19.00
|
25.80
|
31.93
|
38.37
|
Announcement Date
|
4/16/19
|
6/14/20
|
4/28/21
|
4/20/22
|
4/19/23
|
-
|
-
|
-
|
Fiscal Period: March |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
4,428
|
4,832
|
5,165
|
5,339
|
5,519
|
5,702
|
6,253
|
6,587
|
7,092
|
7,252
|
7,479
|
7,840
|
7,956
|
EBITDA
1 |
1,039
|
1,059
|
1,128
|
1,128
|
1,162
|
1,092
|
1,074
|
1,137
|
1,255
|
1,270
|
1,194
|
1,232
|
1,374
|
EBIT
1 |
921.6
|
957.3
|
1,030
|
1,024
|
1,057
|
981.3
|
903.1
|
941.2
|
1,059
|
1,073
|
973
|
1,012
|
1,152
|
Operating Margin
|
20.81%
|
19.81%
|
19.95%
|
19.18%
|
19.15%
|
17.21%
|
14.44%
|
14.29%
|
14.94%
|
14.79%
|
13.01%
|
12.91%
|
14.48%
|
Earnings before Tax (EBT)
1 |
943.1
|
-
|
1,060
|
1,082
|
1,098
|
1,219
|
1,173
|
-
|
-
|
1,003
|
-
|
1,021
|
1,050
|
Net income
1 |
574.2
|
-
|
693
|
722.9
|
736.4
|
771.6
|
791
|
641.8
|
725.7
|
700.9
|
661
|
685.2
|
787.7
|
Net margin
|
12.97%
|
-
|
13.42%
|
13.54%
|
13.34%
|
13.53%
|
12.65%
|
9.74%
|
10.23%
|
9.66%
|
8.84%
|
8.74%
|
9.9%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
20.95
|
23.48
|
-
|
21.40
|
20.94
|
25.19
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/2/21
|
4/28/21
|
7/19/21
|
10/19/21
|
1/20/22
|
7/20/22
|
10/20/22
|
1/17/23
|
4/19/23
|
7/19/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
1,949
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
829
|
3,327
|
6,460
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
0.4276
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
602
|
1,679
|
2,754
|
2,367
|
756
|
2,856
|
3,402
|
3,877
|
ROE (net income / shareholders' equity)
|
16%
|
14.4%
|
25.4%
|
29.5%
|
21.3%
|
15.9%
|
18.4%
|
19.8%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
13.7%
|
13.6%
|
16.4%
|
18.9%
|
Assets
1 |
-
|
-
|
-
|
-
|
21,382
|
21,006
|
22,858
|
24,777
|
Book Value Per Share
2 |
299.0
|
328.0
|
340.0
|
357.0
|
552.0
|
614.0
|
710.0
|
835.0
|
Cash Flow per Share
2 |
-
|
-
|
-
|
-
|
34.90
|
127.0
|
161.0
|
196.0
|
Capex
1 |
148
|
157
|
118
|
365
|
315
|
582
|
703
|
1,013
|
Capex / Sales
|
1.4%
|
1.46%
|
0.68%
|
1.67%
|
1.23%
|
1.91%
|
2%
|
2.49%
|
Announcement Date
|
4/16/19
|
6/14/20
|
4/28/21
|
4/20/22
|
4/19/23
|
-
|
-
|
-
|
Last Close Price
2,777
INR Average target price
3,225
INR Spread / Average Target +16.13% Consensus |
1st Jan change
|
Capi.
|
---|
| -12.23% | 194B | | +0.74% | 166B | | +2.19% | 153B | | +4.34% | 99.85B | | +7.04% | 77.56B | | +19.09% | 73.55B | | -7.30% | 71B | | -20.54% | 52.81B | | +0.53% | 47.86B |
Other IT Services & Consulting
|