Market Closed -
NSE India S.E.
07:43:48 2024-05-10 am EDT
|
5-day change
|
1st Jan Change
|
12.7
INR
|
+0.40%
|
|
-3.79%
|
-20.62%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
159,424
|
89,080
|
265,802
|
309,947
|
282,342
|
844,340
|
-
|
-
|
Enterprise Value (EV)
1 |
1,166,984
|
997,995
|
2,044,623
|
2,183,402
|
2,289,254
|
3,188,245
|
3,198,437
|
3,251,840
|
P/E ratio
|
-0.86
x
|
-0.11
x
|
-0.6
x
|
-0.98
x
|
-0.69
x
|
-1.76
x
|
-2.23
x
|
-2.54
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.43
x
|
0.2
x
|
0.63
x
|
0.8
x
|
0.67
x
|
1.97
x
|
1.8
x
|
1.61
x
|
EV / Revenue
|
3.15
x
|
2.22
x
|
4.87
x
|
5.67
x
|
5.43
x
|
7.45
x
|
6.8
x
|
6.2
x
|
EV / EBITDA
|
28.9
x
|
6.69
x
|
12.1
x
|
13.6
x
|
13.4
x
|
18.6
x
|
16.1
x
|
14
x
|
EV / FCF
|
-49
x
|
-156
x
|
18.7
x
|
16.9
x
|
15.3
x
|
13.2
x
|
14.2
x
|
18.4
x
|
FCF Yield
|
-2.04%
|
-0.64%
|
5.35%
|
5.91%
|
6.52%
|
7.56%
|
7.02%
|
5.43%
|
Price to Book
|
0.27
x
|
1.49
x
|
-0.7
x
|
-0.5
x
|
-0.38
x
|
-0.52
x
|
-0.49
x
|
-0.44
x
|
Nbr of stocks (in thousands)
|
8,735,558
|
28,735,389
|
28,735,389
|
32,118,848
|
48,679,689
|
66,483,457
|
-
|
-
|
Reference price
2 |
18.25
|
3.100
|
9.250
|
9.650
|
5.800
|
12.70
|
12.70
|
12.70
|
Announcement Date
|
5/13/19
|
6/30/20
|
6/30/21
|
5/10/22
|
5/25/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
370,925
|
449,575
|
419,500
|
385,155
|
421,772
|
428,184
|
470,281
|
524,802
|
EBITDA
1 |
40,430
|
149,125
|
169,500
|
160,361
|
171,288
|
171,077
|
199,231
|
232,366
|
EBIT
1 |
-104,926
|
-94,439
|
-66,928
|
-75,482
|
-59,209
|
-55,575
|
-21,045
|
10,928
|
Operating Margin
|
-28.29%
|
-21.01%
|
-15.95%
|
-19.6%
|
-14.04%
|
-12.98%
|
-4.47%
|
2.08%
|
Earnings before Tax (EBT)
1 |
-181,754
|
-617,970
|
-442,534
|
-282,341
|
-292,976
|
-306,424
|
-266,711
|
-233,004
|
Net income
1 |
-146,039
|
-738,781
|
-442,331
|
-282,454
|
-293,011
|
-312,334
|
-268,049
|
-229,725
|
Net margin
|
-39.37%
|
-164.33%
|
-105.44%
|
-73.34%
|
-69.47%
|
-72.94%
|
-57%
|
-43.77%
|
EPS
2 |
-21.16
|
-27.26
|
-15.40
|
-9.830
|
-8.430
|
-7.229
|
-5.697
|
-5.002
|
Free Cash Flow
1 |
-23,838
|
-6,387
|
109,300
|
128,970
|
149,265
|
241,126
|
224,496
|
176,645
|
FCF margin
|
-6.43%
|
-1.42%
|
26.05%
|
33.49%
|
35.39%
|
56.31%
|
47.74%
|
33.66%
|
FCF Conversion (EBITDA)
|
-
|
-
|
64.48%
|
80.42%
|
87.14%
|
140.95%
|
112.68%
|
76.02%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
5/13/19
|
6/30/20
|
6/30/21
|
5/10/22
|
5/25/23
|
-
|
-
|
-
|
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
|
2026 S1
|
---|
Net sales
1 |
94,064
|
97,173
|
102,395
|
104,101
|
106,146
|
106,206
|
105,319
|
106,555
|
107,163
|
106,731
|
107,294
|
-
|
-
|
-
|
-
|
-
|
EBITDA
1 |
38,629
|
38,165
|
46,490
|
43,284
|
40,975
|
41,808
|
43,041
|
41,570
|
42,828
|
43,504
|
43,333
|
43,506
|
43,881
|
45,802
|
47,504
|
104,000
|
EBIT
1 |
-20,598
|
-19,223
|
-12,640
|
-14,759
|
-15,582
|
-17,052
|
-13,996
|
-14,595
|
-13,845
|
-12,480
|
-14,012
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-21.9%
|
-19.78%
|
-12.34%
|
-14.18%
|
-14.68%
|
-16.06%
|
-13.29%
|
-13.7%
|
-12.92%
|
-11.69%
|
-13.06%
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-71,283
|
-72,259
|
-65,613
|
-72,929
|
-75,914
|
-79,897
|
-64,236
|
-78,370
|
-79,202
|
-69,867
|
-76,500
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
-71,323
|
-72,309
|
-65,631
|
-72,967
|
-75,955
|
-79,900
|
-64,189
|
-78,400
|
-87,379
|
-69,859
|
-76,674
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-75.82%
|
-74.41%
|
-64.1%
|
-70.09%
|
-71.56%
|
-75.23%
|
-60.95%
|
-73.58%
|
-81.54%
|
-65.45%
|
-71.46%
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
-2.480
|
-2.520
|
-2.280
|
-2.270
|
-2.340
|
-2.488
|
-1.530
|
-1.610
|
-1.790
|
-1.435
|
-1.943
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/12/21
|
1/21/22
|
5/10/22
|
8/3/22
|
11/3/22
|
2/14/23
|
5/25/23
|
8/14/23
|
10/26/23
|
1/29/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,007,560
|
908,915
|
1,778,821
|
1,873,455
|
2,006,912
|
2,343,905
|
2,354,097
|
2,407,500
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
24.92
x
|
6.095
x
|
10.49
x
|
11.68
x
|
11.72
x
|
13.7
x
|
11.82
x
|
10.36
x
|
Free Cash Flow
1 |
-23,838
|
-6,387
|
109,300
|
128,970
|
149,265
|
241,126
|
224,496
|
176,645
|
ROE (net income / shareholders' equity)
|
-33.6%
|
-225%
|
150%
|
56.7%
|
-
|
-35.5%
|
-20.1%
|
-21.6%
|
ROA (Net income/ Total Assets)
|
-8.9%
|
-32.4%
|
-20.6%
|
-14.2%
|
-14.6%
|
-11.1%
|
-12.2%
|
-10.8%
|
Assets
1 |
1,641,386
|
2,283,099
|
2,152,043
|
1,987,545
|
2,006,361
|
2,815,940
|
2,205,721
|
2,129,198
|
Book Value Per Share
2 |
68.30
|
2.080
|
-13.30
|
-19.30
|
-15.30
|
-24.30
|
-25.80
|
-29.00
|
Cash Flow per Share
2 |
7.620
|
2.700
|
5.440
|
5.410
|
5.430
|
3.390
|
3.870
|
2.960
|
Capex
1 |
76,519
|
79,662
|
41,500
|
44,900
|
39,422
|
28,518
|
103,477
|
87,279
|
Capex / Sales
|
20.63%
|
17.72%
|
9.89%
|
11.66%
|
9.35%
|
6.66%
|
22%
|
16.63%
|
Announcement Date
|
5/13/19
|
6/30/20
|
6/30/21
|
5/10/22
|
5/25/23
|
-
|
-
|
-
|
Mean consensus UNDERPERFORM Last Close Price
12.7
INR Average target price
8.4
INR Spread / Average Target -33.86% Consensus |
1st Jan change
|
Capi.
|
---|
| -20.62% | 10.11B | | +11.03% | 59.52B | | -6.11% | 25.44B | | -12.85% | 21.26B | | +3.36% | 10.41B | | +0.74% | 10.17B | | +6.14% | 9.41B | | -18.63% | 9.21B | | +20.81% | 6.68B | | 0.00% | 5.4B |
Wireless Telecom
|