Market Closed -
NSE India S.E.
07:43:49 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
3,821
INR
|
-0.80%
|
|
-0.13%
|
+0.74%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,510,961
|
6,852,230
|
11,755,030
|
13,684,669
|
11,730,553
|
13,825,979
|
-
|
-
|
Enterprise Value (EV)
1 |
7,148,195
|
6,548,500
|
11,421,230
|
13,249,619
|
11,300,103
|
13,657,333
|
13,375,283
|
13,297,198
|
P/E ratio
|
24.1
x
|
21.2
x
|
36.6
x
|
36.1
x
|
27.8
x
|
30.8
x
|
27
x
|
24.2
x
|
Yield
|
1.5%
|
4%
|
1.2%
|
1.15%
|
3.59%
|
1.88%
|
2.82%
|
3.12%
|
Capitalization / Revenue
|
5.13
x
|
4.37
x
|
7.16
x
|
7.14
x
|
5.2
x
|
5.82
x
|
5.32
x
|
4.86
x
|
EV / Revenue
|
4.88
x
|
4.17
x
|
6.96
x
|
6.91
x
|
5.01
x
|
5.67
x
|
5.14
x
|
4.67
x
|
EV / EBITDA
|
18.1
x
|
15.6
x
|
24.5
x
|
25
x
|
19.1
x
|
21.2
x
|
18.9
x
|
16.9
x
|
EV / FCF
|
26.9
x
|
22
x
|
31.7
x
|
35.4
x
|
28.7
x
|
32.4
x
|
26.7
x
|
24.6
x
|
FCF Yield
|
3.71%
|
4.56%
|
3.16%
|
2.83%
|
3.49%
|
3.09%
|
3.75%
|
4.06%
|
Price to Book
|
8.48
x
|
8.14
x
|
13.8
x
|
15.4
x
|
13
x
|
15.5
x
|
14
x
|
12.7
x
|
Nbr of stocks (in thousands)
|
3,752,385
|
3,752,385
|
3,699,051
|
3,659,051
|
3,659,051
|
3,618,088
|
-
|
-
|
Reference price
2 |
2,002
|
1,826
|
3,178
|
3,740
|
3,206
|
3,821
|
3,821
|
3,821
|
Announcement Date
|
4/12/19
|
4/16/20
|
4/12/21
|
4/11/22
|
4/12/23
|
4/12/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,464,630
|
1,569,490
|
1,641,770
|
1,917,540
|
2,254,580
|
2,408,930
|
2,599,930
|
2,847,020
|
EBITDA
1 |
395,060
|
421,090
|
465,460
|
530,570
|
592,590
|
642,960
|
709,468
|
784,732
|
EBIT
1 |
374,500
|
385,800
|
424,810
|
484,530
|
542,370
|
593,110
|
655,565
|
727,622
|
Operating Margin
|
25.57%
|
24.58%
|
25.88%
|
25.27%
|
24.06%
|
24.62%
|
25.21%
|
25.56%
|
Earnings before Tax (EBT)
1 |
415,630
|
422,480
|
437,600
|
516,870
|
569,070
|
619,970
|
692,366
|
768,904
|
Net income
1 |
314,720
|
323,400
|
324,300
|
383,270
|
421,470
|
459,080
|
514,087
|
570,815
|
Net margin
|
21.49%
|
20.61%
|
19.75%
|
19.99%
|
18.69%
|
19.06%
|
19.77%
|
20.05%
|
EPS
2 |
83.05
|
86.19
|
86.71
|
103.6
|
115.2
|
125.9
|
141.7
|
157.6
|
Free Cash Flow
1 |
265,400
|
298,310
|
360,830
|
374,660
|
394,330
|
421,360
|
501,539
|
539,976
|
FCF margin
|
18.12%
|
19.01%
|
21.98%
|
19.54%
|
17.49%
|
17.49%
|
19.29%
|
18.97%
|
FCF Conversion (EBITDA)
|
67.18%
|
70.84%
|
77.52%
|
70.61%
|
66.54%
|
65.53%
|
70.69%
|
68.81%
|
FCF Conversion (Net income)
|
84.33%
|
92.24%
|
111.26%
|
97.75%
|
93.56%
|
91.78%
|
97.56%
|
94.6%
|
Dividend per Share
2 |
30.00
|
73.00
|
38.00
|
43.00
|
115.0
|
73.00
|
107.6
|
119.2
|
Announcement Date
|
4/12/19
|
4/16/20
|
4/12/21
|
4/11/22
|
4/12/23
|
4/12/24
|
-
|
-
|
Fiscal Period: March |
2022 Q2
|
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
|
---|
Net sales
1 |
468,670
|
488,850
|
505,910
|
527,580
|
553,090
|
582,290
|
591,620
|
593,810
|
596,920
|
605,830
|
612,370
|
630,151
|
648,697
|
665,451
|
682,465
|
EBITDA
1 |
131,160
|
134,330
|
138,450
|
134,160
|
145,160
|
155,530
|
157,740
|
149,980
|
157,460
|
163,880
|
171,640
|
166,890
|
174,569
|
182,016
|
187,774
|
EBIT
1 |
120,000
|
122,370
|
126,280
|
121,860
|
132,790
|
142,840
|
144,880
|
137,550
|
144,830
|
151,550
|
159,180
|
154,769
|
162,704
|
171,073
|
176,552
|
Operating Margin
|
25.6%
|
25.03%
|
24.96%
|
23.1%
|
24.01%
|
24.53%
|
24.49%
|
23.16%
|
24.26%
|
25.02%
|
25.99%
|
24.56%
|
25.08%
|
25.71%
|
25.87%
|
Earnings before Tax (EBT)
1 |
129,690
|
131,910
|
133,640
|
127,760
|
140,960
|
146,440
|
153,910
|
149,890
|
153,300
|
148,290
|
168,490
|
163,238
|
170,869
|
180,173
|
185,612
|
Net income
1 |
96,240
|
97,690
|
99,260
|
94,780
|
104,310
|
108,460
|
113,920
|
110,740
|
113,420
|
110,580
|
124,340
|
120,824
|
126,592
|
133,575
|
137,607
|
Net margin
|
20.53%
|
19.98%
|
19.62%
|
17.97%
|
18.86%
|
18.63%
|
19.26%
|
18.65%
|
19%
|
18.25%
|
20.3%
|
19.17%
|
19.51%
|
20.07%
|
20.16%
|
EPS
2 |
26.02
|
26.41
|
26.85
|
25.90
|
28.51
|
29.64
|
31.14
|
30.26
|
31.00
|
30.29
|
34.37
|
33.01
|
34.82
|
36.48
|
37.57
|
Dividend per Share
|
7.000
|
7.000
|
22.00
|
8.000
|
8.000
|
75.00
|
24.00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/8/21
|
1/12/22
|
4/11/22
|
7/8/22
|
10/10/22
|
1/9/23
|
4/12/23
|
7/12/23
|
10/11/23
|
1/11/24
|
4/12/24
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
362,766
|
303,730
|
333,800
|
435,050
|
430,450
|
367,460
|
450,696
|
528,780
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
265,400
|
298,310
|
360,830
|
374,660
|
394,330
|
421,360
|
501,539
|
539,976
|
ROE (net income / shareholders' equity)
|
36.1%
|
37.3%
|
38%
|
43.7%
|
46.9%
|
51.5%
|
53.1%
|
53.7%
|
ROA (Net income/ Total Assets)
|
28.5%
|
27.4%
|
25.8%
|
28.2%
|
29.6%
|
32.1%
|
31.5%
|
30.9%
|
Assets
1 |
1,106,194
|
1,179,212
|
1,258,289
|
1,361,363
|
1,425,826
|
1,428,198
|
1,632,180
|
1,846,072
|
Book Value Per Share
2 |
236.0
|
224.0
|
231.0
|
244.0
|
247.0
|
250.0
|
273.0
|
301.0
|
Cash Flow per Share
2 |
75.40
|
86.30
|
104.0
|
109.0
|
115.0
|
122.0
|
145.0
|
163.0
|
Capex
1 |
20,530
|
25,380
|
27,190
|
24,830
|
25,320
|
22,020
|
44,325
|
47,154
|
Capex / Sales
|
1.4%
|
1.62%
|
1.66%
|
1.29%
|
1.12%
|
0.91%
|
1.7%
|
1.66%
|
Announcement Date
|
4/12/19
|
4/16/20
|
4/12/21
|
4/11/22
|
4/12/23
|
4/12/24
|
-
|
-
|
Last Close Price
3,821
INR Average target price
4,199
INR Spread / Average Target +9.89% Consensus |
1st Jan change
|
Capi.
|
---|
| +0.74% | 166B | | -12.23% | 194B | | +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 | | +7.60% | 37.14B |
Other IT Services & Consulting
|