End-of-day quote
NSE India S.E.
06:00:00 2024-05-30 pm EDT
|
5-day change
|
1st Jan Change
|
1,457
INR
|
-0.83%
|
|
-6.08%
|
-3.74%
|
Fiscal Period: März |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
9,664
|
47,740
|
161,709
|
249,792
|
402,834
|
395,231
|
-
|
-
|
Enterprise Value (EV)
1 |
7,424
|
41,762
|
153,977
|
246,777
|
402,834
|
384,379
|
379,008
|
372,805
|
P/E ratio
|
6.48
x
|
34.2
x
|
59.8
x
|
66.3
x
|
68.3
x
|
52.6
x
|
41
x
|
35
x
|
Yield
|
2.84%
|
0.84%
|
0.52%
|
0.44%
|
-
|
0.59%
|
0.78%
|
0.92%
|
Capitalization / Revenue
|
0.45
x
|
2.35
x
|
6.65
x
|
7.42
x
|
8.27
x
|
6.62
x
|
5.5
x
|
4.72
x
|
EV / Revenue
|
0.34
x
|
2.05
x
|
6.33
x
|
7.33
x
|
8.27
x
|
6.44
x
|
5.27
x
|
4.46
x
|
EV / EBITDA
|
2.56
x
|
13.6
x
|
35.1
x
|
39
x
|
40.6
x
|
31.1
x
|
24.8
x
|
20.8
x
|
EV / FCF
|
2.32
x
|
7.36
x
|
37.9
x
|
74.1
x
|
-
|
57.1
x
|
45.4
x
|
36.6
x
|
FCF Yield
|
43.1%
|
13.6%
|
2.64%
|
1.35%
|
-
|
1.75%
|
2.2%
|
2.73%
|
Price to Book
|
0.91
x
|
3.98
x
|
12.4
x
|
15.1
x
|
-
|
14.9
x
|
11.8
x
|
9.47
x
|
Nbr of stocks (in thousands)
|
274,144
|
268,880
|
269,044
|
270,017
|
271,013
|
271,217
|
-
|
-
|
Reference price
2 |
35.25
|
177.6
|
601.0
|
925.1
|
1,486
|
1,457
|
1,457
|
1,457
|
Announcement Date
|
5/27/20
|
4/28/21
|
4/27/22
|
4/26/23
|
4/29/24
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
21,562
|
20,357
|
24,324
|
33,650
|
48,715
|
59,679
|
71,881
|
83,663
|
EBITDA
1 |
2,897
|
3,071
|
4,385
|
6,329
|
9,913
|
12,362
|
15,299
|
17,962
|
EBIT
1 |
1,816
|
1,740
|
3,189
|
4,865
|
7,955
|
10,098
|
12,865
|
15,293
|
Operating Margin
|
8.42%
|
8.55%
|
13.11%
|
14.46%
|
16.33%
|
16.92%
|
17.9%
|
18.28%
|
Earnings before Tax (EBT)
1 |
1,806
|
1,776
|
3,443
|
4,968
|
8,004
|
10,185
|
13,159
|
15,629
|
Net income
1 |
1,466
|
1,404
|
2,742
|
3,810
|
5,945
|
7,589
|
9,751
|
11,399
|
Net margin
|
6.8%
|
6.9%
|
11.27%
|
11.32%
|
12.2%
|
12.72%
|
13.57%
|
13.62%
|
EPS
2 |
5.440
|
5.190
|
10.05
|
13.95
|
21.77
|
27.70
|
35.54
|
41.60
|
Free Cash Flow
1 |
3,201
|
5,676
|
4,064
|
3,329
|
-
|
6,734
|
8,340
|
10,174
|
FCF margin
|
14.85%
|
27.88%
|
16.71%
|
9.89%
|
-
|
11.28%
|
11.6%
|
12.16%
|
FCF Conversion (EBITDA)
|
110.51%
|
184.81%
|
92.67%
|
52.61%
|
-
|
54.47%
|
54.51%
|
56.64%
|
FCF Conversion (Net income)
|
218.38%
|
404.2%
|
148.19%
|
87.39%
|
-
|
88.74%
|
85.53%
|
89.25%
|
Dividend per Share
2 |
1.000
|
1.500
|
3.100
|
4.100
|
-
|
8.589
|
11.40
|
13.47
|
Announcement Date
|
5/27/20
|
4/28/21
|
4/27/22
|
4/26/23
|
4/29/24
|
-
|
-
|
-
|
Fiscal Period: March |
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
|
2026 Q1
|
---|
Net sales
1 |
6,224
|
6,518
|
6,857
|
7,448
|
9,171
|
10,174
|
10,976
|
11,992
|
12,570
|
13,178
|
13,819
|
14,561
|
15,112
|
15,908
|
-
|
EBITDA
1 |
1,150
|
1,214
|
1,332
|
1,380
|
1,669
|
1,823
|
2,139
|
2,399
|
2,585
|
2,729
|
2,836
|
2,866
|
3,126
|
3,404
|
-
|
EBIT
1 |
838.2
|
906.8
|
1,022
|
1,052
|
1,265
|
1,401
|
1,688
|
1,918
|
2,085
|
2,202
|
2,325
|
2,357
|
2,554
|
2,781
|
-
|
Operating Margin
|
13.47%
|
13.91%
|
14.9%
|
14.13%
|
13.8%
|
13.77%
|
15.38%
|
16%
|
16.59%
|
16.71%
|
16.82%
|
16.19%
|
16.9%
|
17.48%
|
-
|
Earnings before Tax (EBT)
1 |
878.8
|
966.8
|
1,117
|
1,077
|
1,393
|
1,362
|
1,766
|
1,877
|
2,116
|
2,245
|
2,232
|
2,262
|
2,514
|
2,780
|
-
|
Net income
1 |
700.1
|
788.8
|
854.3
|
834.8
|
1,005
|
1,116
|
1,340
|
1,409
|
1,553
|
1,644
|
1,722
|
1,674
|
1,860
|
2,058
|
-
|
Net margin
|
11.25%
|
12.1%
|
12.46%
|
11.21%
|
10.96%
|
10.97%
|
12.21%
|
11.75%
|
12.36%
|
12.47%
|
12.46%
|
11.5%
|
12.31%
|
12.94%
|
-
|
EPS
2 |
2.560
|
2.890
|
3.130
|
3.060
|
3.680
|
4.090
|
4.910
|
5.160
|
5.690
|
6.020
|
6.329
|
6.261
|
6.869
|
7.538
|
8.010
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/1/22
|
4/27/22
|
7/26/22
|
10/19/22
|
1/31/23
|
4/26/23
|
7/25/23
|
10/30/23
|
1/30/24
|
4/29/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
2,239
|
5,977
|
7,731
|
3,016
|
-
|
10,852
|
16,223
|
22,426
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
3,201
|
5,676
|
4,064
|
3,329
|
-
|
6,734
|
8,340
|
10,174
|
ROE (net income / shareholders' equity)
|
14.6%
|
12.5%
|
21.8%
|
25.7%
|
-
|
31.1%
|
32.1%
|
29.9%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
13.3%
|
-
|
16.9%
|
18.4%
|
18.4%
|
Assets
1 |
-
|
-
|
-
|
28,684
|
-
|
44,803
|
52,891
|
62,038
|
Book Value Per Share
2 |
38.90
|
44.60
|
48.50
|
61.10
|
-
|
97.60
|
123.0
|
154.0
|
Cash Flow per Share
2 |
-
|
-
|
-
|
-
|
-
|
24.30
|
30.80
|
30.80
|
Capex
1 |
686
|
600
|
686
|
1,295
|
-
|
2,476
|
2,707
|
2,723
|
Capex / Sales
|
3.18%
|
2.95%
|
2.82%
|
3.85%
|
-
|
4.15%
|
3.77%
|
3.26%
|
Announcement Date
|
5/27/20
|
4/28/21
|
4/27/22
|
4/26/23
|
4/29/24
|
-
|
-
|
-
|
Last Close Price
1,457
INR Average target price
1,638
INR Spread / Average Target +12.39% Consensus |
1st Jan change
|
Capi.
|
---|
| -3.74% | 4.74B | | -23.29% | 25.47B | | +20.29% | 11.05B | | -14.71% | 837M | | +2.61% | 502M | | +30.44% | 396M | | -20.05% | 397M | | -.--% | 314M | | -21.00% | 234M | | -42.59% | 189M |
System Software
|