Delayed
NSE India S.E.
03:17:22 2024-05-18 am EDT
|
5-day change
|
1st Jan Change
|
344.4
INR
|
+0.63%
|
|
-1.50%
|
-45.80%
|
Fiscal Period: March |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
342,732
|
403,596
|
218,967
|
-
|
-
|
Enterprise Value (EV)
1 |
292,927
|
333,221
|
144,823
|
146,550
|
139,165
|
P/E ratio
|
-13.9
x
|
-23.6
x
|
-20.3
x
|
-98.2
x
|
19
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
6.89
x
|
5.05
x
|
2.12
x
|
1.93
x
|
1.57
x
|
EV / Revenue
|
5.89
x
|
4.17
x
|
1.4
x
|
1.29
x
|
1
x
|
EV / EBITDA
|
-12.5
x
|
-20.3
x
|
-17.5
x
|
-151
x
|
12.1
x
|
EV / FCF
|
-16.8
x
|
-115
x
|
35.8
x
|
28
x
|
10.8
x
|
FCF Yield
|
-5.95%
|
-0.87%
|
2.79%
|
3.57%
|
9.25%
|
Price to Book
|
2.42
x
|
3.1
x
|
1.8
x
|
1.84
x
|
1.77
x
|
Nbr of stocks (in thousands)
|
648,561
|
633,788
|
635,793
|
-
|
-
|
Reference price
2 |
528.4
|
636.8
|
344.4
|
344.4
|
344.4
|
Announcement Date
|
5/20/22
|
5/5/23
|
-
|
-
|
-
|
Fiscal Period: March |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
49,742
|
79,903
|
103,234
|
113,321
|
139,219
|
EBITDA
1 |
-
|
-23,402
|
-16,440
|
-8,297
|
-969.9
|
11,475
|
EBIT
1 |
-
|
-25,875
|
-21,293
|
-16,609
|
-12,789
|
-3,240
|
Operating Margin
|
-
|
-52.02%
|
-26.65%
|
-16.09%
|
-11.29%
|
-2.33%
|
Earnings before Tax (EBT)
1 |
-
|
-23,851
|
-17,429
|
-10,597
|
-459
|
9,010
|
Net income
1 |
-16,961
|
-23,929
|
-17,759
|
-10,767
|
-2,721
|
9,065
|
Net margin
|
-
|
-48.11%
|
-22.23%
|
-10.43%
|
-2.4%
|
6.51%
|
EPS
2 |
-282.0
|
-38.00
|
-27.00
|
-16.99
|
-3.507
|
18.15
|
Free Cash Flow
1 |
-
|
-17,434
|
-2,896
|
4,045
|
5,233
|
12,872
|
FCF margin
|
-
|
-35.05%
|
-3.62%
|
3.92%
|
4.62%
|
9.25%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
112.17%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
141.99%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
7/15/21
|
5/20/22
|
5/5/23
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
14,561
|
15,409
|
16,796
|
19,140
|
20,622
|
23,345
|
23,416
|
25,401
|
27,539
|
20,696
|
17,467
|
EBITDA
1 |
-
|
-7,290
|
-6,339
|
-5,378
|
-3,257
|
-
|
-2,927
|
-2,000
|
-1,972
|
-4,300
|
-
|
EBIT
1 |
-8,488
|
-8,241
|
-7,311
|
-6,421
|
-4,497
|
-2,912
|
-4,518
|
-3,782
|
-3,924
|
-4,700
|
-7,620
|
Operating Margin
|
-58.29%
|
-53.48%
|
-43.53%
|
-33.55%
|
-21.81%
|
-12.47%
|
-19.29%
|
-14.89%
|
-14.25%
|
-22.71%
|
-43.62%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-5,570
|
-3,771
|
-1,682
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
-
|
-
|
-6,444
|
-5,711
|
-3,920
|
-1,684
|
-3,570
|
-2,949
|
-2,761
|
-3,980
|
-
|
Net margin
|
-
|
-
|
-38.37%
|
-29.84%
|
-19.01%
|
-7.21%
|
-15.25%
|
-11.61%
|
-10.03%
|
-19.23%
|
-
|
EPS
2 |
-
|
-
|
-
|
-9.000
|
-6.000
|
-3.000
|
-6.000
|
-4.500
|
-
|
-8.200
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/4/22
|
5/20/22
|
8/5/22
|
11/7/22
|
2/3/23
|
5/5/23
|
7/21/23
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
49,805
|
70,375
|
74,144
|
72,417
|
79,802
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-17,434
|
-2,896
|
4,045
|
5,233
|
12,872
|
ROE (net income / shareholders' equity)
|
-
|
-23.1%
|
-13.1%
|
-10.1%
|
-3.55%
|
6.16%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-9.88%
|
-7.75%
|
-8.25%
|
1.33%
|
Assets
1 |
-
|
-
|
179,783
|
138,935
|
32,980
|
679,902
|
Book Value Per Share
2 |
-
|
218.0
|
205.0
|
191.0
|
187.0
|
194.0
|
Cash Flow per Share
2 |
-
|
-19.90
|
6.560
|
-16.30
|
-41.40
|
-18.30
|
Capex
1 |
-
|
-
|
6,967
|
8,725
|
9,577
|
9,946
|
Capex / Sales
|
-
|
-
|
8.72%
|
8.45%
|
8.45%
|
7.14%
|
Announcement Date
|
7/15/21
|
5/20/22
|
5/5/23
|
-
|
-
|
-
|
Last Close Price
344.4
INR Average target price
567.5
INR Spread / Average Target +64.77% Consensus |
1st Jan change
|
Capi.
|
---|
| -45.80% | 2.61B | | +14.96% | 89.35B | | +5.00% | 67.45B | | -6.58% | 44.59B | | -14.03% | 27.86B | | -1.09% | 19.64B | | -13.56% | 12.67B | | -9.27% | 10.33B | | -15.20% | 8.95B | | +1.88% | 8.31B |
Transaction & Payment Services
|