Financials HCL Infosystems Limited NSE India S.E.

Equities

HCL-INSYS

INE236A01020

Communications & Networking

End-of-day quote NSE India S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
18.95 INR 0.00% Intraday chart for HCL Infosystems Limited -1.30% -6.65%

Valuation

Fiscal Period: März 2018 2019 2020 2021 2022 2023
Capitalization 1 16,790 6,271 1,228 2,923 6,107 3,951
Enterprise Value (EV) 1 26,727 12,996 5,741 7,910 8,650 5,844
P/E ratio -1.61 x -4.63 x -0.9 x -1.48 x 25.1 x -10.2 x
Yield - - - - - -
Capitalization / Revenue 0.46 x 0.14 x 0.07 x 0.83 x 8.79 x 12.6 x
EV / Revenue 0.74 x 0.3 x 0.32 x 2.24 x 12.5 x 18.6 x
EV / EBITDA -28.8 x -14.5 x -3.11 x -4.79 x -10.8 x -9.83 x
EV / FCF -8.65 x 2.98 x 10.4 x -13.6 x 23.7 x 8.16 x
FCF Yield -11.6% 33.6% 9.61% -7.33% 4.22% 12.3%
Price to Book 7.13 x 6.02 x -2.91 x -1.22 x -2.84 x -1.56 x
Nbr of stocks (in thousands) 329,210 329,210 329,210 329,210 329,210 329,210
Reference price 2 51.00 19.05 3.730 8.880 18.55 12.00
Announcement Date 9/10/18 8/21/19 9/2/20 8/28/21 8/26/22 8/28/23
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: März 2018 2019 2020 2021 2022 2023
Net sales 1 36,121 43,400 18,152 3,528 694.4 314.1
EBITDA 1 -928.5 -899.2 -1,846 -1,651 -799.2 -594.8
EBIT 1 -1,203 -1,081 -1,982 -1,683 -812.3 -599.8
Operating Margin -3.33% -2.49% -10.92% -47.72% -116.98% -190.96%
Earnings before Tax (EBT) 1 -2,016 -1,394 -2,276 -1,948 257.4 -387.4
Net income 1 -8,138 -1,352 -1,363 -1,967 245.2 -387.9
Net margin -22.53% -3.12% -7.51% -55.77% 35.31% -123.5%
EPS 2 -31.77 -4.112 -4.141 -5.980 0.7400 -1.180
Free Cash Flow 1 -3,090 4,361 551.8 -579.8 365 716.2
FCF margin -8.55% 10.05% 3.04% -16.44% 52.57% 228.02%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - 148.86% -
Dividend per Share - - - - - -
Announcement Date 9/10/18 8/21/19 9/2/20 8/28/21 8/26/22 8/28/23
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 9,937 6,725 4,513 4,987 2,543 1,894
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) -10.7 x -7.478 x -2.444 x -3.02 x -3.182 x -3.184 x
Free Cash Flow 1 -3,090 4,361 552 -580 365 716
ROE (net income / shareholders' equity) -52.8% -87% -935% 139% -10.8% 16.6%
ROA (Net income/ Total Assets) -2.48% -2.77% -8.14% -12.4% -8.9% -7.52%
Assets 1 327,974 48,817 16,756 15,860 -2,754 5,159
Book Value Per Share 2 7.150 3.160 -1.280 -7.290 -6.530 -7.700
Cash Flow per Share 2 4.040 4.690 1.680 1.180 0.6600 0.6000
Capex 1 327 101 11.9 4.2 2 4.3
Capex / Sales 0.91% 0.23% 0.07% 0.12% 0.29% 1.37%
Announcement Date 9/10/18 8/21/19 9/2/20 8/28/21 8/26/22 8/28/23
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA