Market Closed -
NSE India S.E.
07:43:48 2024-05-02 am EDT
|
5-day change
|
1st Jan Change
|
1,113
INR
|
-3.48%
|
|
+2.18%
|
+38.75%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
39,066
|
19,037
|
53,392
|
59,474
|
50,188
|
98,068
|
-
|
-
|
Enterprise Value (EV)
1 |
25,781
|
3,118
|
37,664
|
55,911
|
46,121
|
68,298
|
47,239
|
41,424
|
P/E ratio
|
19.5
x
|
7.02
x
|
26.2
x
|
76.4
x
|
31.1
x
|
18.8
x
|
19.8
x
|
19.1
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
4.38
x
|
2
x
|
7.91
x
|
9.19
x
|
5.94
x
|
6.55
x
|
8.21
x
|
7.29
x
|
EV / Revenue
|
2.89
x
|
0.33
x
|
5.58
x
|
8.64
x
|
5.46
x
|
6.55
x
|
3.95
x
|
3.08
x
|
EV / EBITDA
|
11.3
x
|
1.14
x
|
24.3
x
|
-2,588
x
|
53.8
x
|
31.5
x
|
14.9
x
|
11.8
x
|
EV / FCF
|
9.92
x
|
2.07
x
|
27.9
x
|
229
x
|
29
x
|
24.7
x
|
13.7
x
|
11.2
x
|
FCF Yield
|
10.1%
|
48.4%
|
3.59%
|
0.44%
|
3.45%
|
4.06%
|
7.32%
|
8.95%
|
Price to Book
|
3.91
x
|
1.48
x
|
4.22
x
|
1.71
x
|
1.37
x
|
2.43
x
|
2.16
x
|
1.93
x
|
Nbr of stocks (in thousands)
|
64,737
|
64,872
|
61,872
|
83,601
|
84,321
|
85,040
|
-
|
-
|
Reference price
2 |
603.4
|
293.4
|
863.0
|
711.4
|
595.2
|
1,153
|
1,153
|
1,153
|
Announcement Date
|
5/13/19
|
5/25/20
|
5/14/21
|
4/29/22
|
4/17/23
|
4/17/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
8,915
|
9,531
|
6,752
|
6,470
|
8,448
|
10,429
|
11,951
|
13,450
|
EBITDA
1 |
2,290
|
2,729
|
1,548
|
-21.6
|
857.5
|
2,166
|
3,165
|
3,506
|
EBIT
1 |
1,953
|
2,208
|
1,125
|
-320.3
|
535.9
|
1,704
|
2,747
|
2,930
|
Operating Margin
|
21.91%
|
23.17%
|
16.67%
|
-4.95%
|
6.34%
|
16.34%
|
22.99%
|
21.78%
|
Earnings before Tax (EBT)
1 |
2,882
|
3,516
|
2,546
|
832.9
|
1,878
|
4,666
|
6,008
|
6,513
|
Net income
1 |
2,068
|
2,723
|
2,142
|
708.3
|
1,627
|
3,629
|
4,956
|
5,128
|
Net margin
|
23.2%
|
28.57%
|
31.72%
|
10.95%
|
19.26%
|
34.8%
|
41.47%
|
38.13%
|
EPS
2 |
30.89
|
41.81
|
33.00
|
9.310
|
19.14
|
42.67
|
58.36
|
60.33
|
Free Cash Flow
1 |
2,599
|
1,508
|
1,352
|
243.8
|
1,589
|
2,148
|
3,457
|
3,708
|
FCF margin
|
29.15%
|
15.82%
|
20.02%
|
3.77%
|
18.81%
|
20.48%
|
28.93%
|
27.57%
|
FCF Conversion (EBITDA)
|
113.49%
|
55.24%
|
87.28%
|
-
|
185.32%
|
99.52%
|
109.24%
|
105.77%
|
FCF Conversion (Net income)
|
125.63%
|
55.36%
|
63.11%
|
34.42%
|
97.66%
|
61.09%
|
69.75%
|
72.31%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
5/13/19
|
5/25/20
|
5/14/21
|
4/29/22
|
4/17/23
|
4/17/24
|
-
|
-
|
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 |
1,695
|
1,757
|
1,654
|
1,560
|
1,589
|
1,667
|
1,856
|
2,053
|
2,214
|
2,325
|
2,470
|
2,590
|
2,722
|
2,743
|
-
|
EBITDA
1 |
-
|
-
|
-171.8
|
159.4
|
52.1
|
-61.3
|
83.9
|
169.9
|
271.7
|
332
|
366.9
|
397
|
574
|
686.8
|
-
|
EBIT
1 |
276.6
|
251.2
|
-256.9
|
87.8
|
-20.6
|
-130.6
|
14.1
|
92.8
|
187
|
242
|
266.5
|
292
|
430
|
509
|
-
|
Operating Margin
|
16.31%
|
14.3%
|
-15.53%
|
5.63%
|
-1.3%
|
-7.84%
|
0.76%
|
4.52%
|
8.45%
|
10.41%
|
10.79%
|
11.27%
|
15.8%
|
18.56%
|
-
|
Earnings before Tax (EBT)
1 |
564.2
|
389.2
|
-43.9
|
427.9
|
243.9
|
205
|
-598.4
|
642.3
|
876.9
|
957.5
|
1,061
|
1,085
|
1,056
|
1,292
|
-
|
Net income
1 |
499.3
|
335.7
|
-35.2
|
329.1
|
193.9
|
220.5
|
-483.6
|
521.6
|
753.2
|
836
|
834
|
864.5
|
852.5
|
955.2
|
-
|
Net margin
|
29.45%
|
19.11%
|
-2.13%
|
21.1%
|
12.2%
|
13.23%
|
-26.06%
|
25.41%
|
34.02%
|
35.95%
|
33.77%
|
33.37%
|
31.32%
|
34.83%
|
-
|
EPS
2 |
7.900
|
5.290
|
-0.5700
|
4.640
|
2.290
|
2.600
|
-5.750
|
6.140
|
8.870
|
9.830
|
9.800
|
10.02
|
9.688
|
10.70
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/29/21
|
5/14/21
|
7/16/21
|
10/20/21
|
1/18/22
|
4/29/22
|
7/15/22
|
10/14/22
|
1/13/23
|
4/17/23
|
7/14/23
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
13,285
|
15,919
|
15,728
|
3,563
|
4,067
|
45,105
|
50,830
|
56,644
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2,599
|
1,508
|
1,352
|
244
|
1,589
|
2,148
|
3,457
|
3,708
|
ROE (net income / shareholders' equity)
|
20.9%
|
23.8%
|
16.8%
|
2.98%
|
0.46%
|
9.14%
|
11.6%
|
10.7%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
154.0
|
198.0
|
204.0
|
417.0
|
435.0
|
474.0
|
534.0
|
596.0
|
Cash Flow per Share
|
38.90
|
23.50
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
164
|
21.9
|
39.7
|
146
|
199
|
585
|
662
|
691
|
Capex / Sales
|
1.84%
|
0.23%
|
0.59%
|
2.25%
|
2.35%
|
5.57%
|
5.54%
|
5.14%
|
Announcement Date
|
5/13/19
|
5/25/20
|
5/14/21
|
4/29/22
|
4/17/23
|
4/17/24
|
-
|
-
|
Last Close Price
1,153
INR Average target price
1,093
INR Spread / Average Target -5.26% Consensus |
1st Jan change
|
Capi.
|
---|
| +40.21% | 1.17B | | +22.89% | 413B | | +13.33% | 238B | | +10.10% | 141B | | +14.68% | 99.21B | | +16.77% | 83.41B | | +51.42% | 56.64B | | +28.81% | 51.49B | | +3.40% | 36.9B | | +15.33% | 34.27B |
Other Internet Services
|