ZENSAR TECHNOLOGIES LIMITED Financials Zensar Technologies Limited NSE India S.E.
Equities
ZENSARTECH
INE520A01019
IT Services & Consulting
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| - INR | -.--% |
|
-4.99% | +38.24% |
| Apr. 26 | Zensar Technologies' CFO Resigns | MT |
| Apr. 25 | Transcript : Zensar Technologies Limited, Q4 2024 Earnings Call, Apr 25, 2024 |
Valuation
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 52,164 | 19,496 | 61,876 | 83,129 | 62,040 | 142,045 | - | - |
| Enterprise Value (EV) 1 | 48,385 | 17,369 | 56,491 | 77,923 | 57,490 | 137,204 | 124,994 | 120,358 |
| P/E ratio | 16.9 x | 7.5 x | 20.8 x | 20.1 x | 19 x | 20.8 x | 21.3 x | 19.4 x |
| Yield | 1.21% | 3.24% | 0.88% | 1.36% | 1.83% | 1.26% | 1.33% | 1.5% |
| Capitalization / Revenue | 1.32 x | 0.47 x | 1.64 x | 1.96 x | 1.28 x | 2.8 x | 2.7 x | 2.43 x |
| EV / Revenue | 1.22 x | 0.42 x | 1.49 x | 1.84 x | 1.19 x | 2.8 x | 2.38 x | 2.06 x |
| EV / EBITDA | 10.1 x | 3.43 x | 8.25 x | 11.9 x | 10.4 x | 15.7 x | 14.2 x | 12.2 x |
| EV / FCF | 46.7 x | 3.19 x | 6.9 x | 28 x | 8.49 x | 25.2 x | 24.1 x | 20.4 x |
| FCF Yield | 2.14% | 31.4% | 14.5% | 3.57% | 11.8% | 3.97% | 4.14% | 4.91% |
| Price to Book | 2.68 x | 0.93 x | 2.64 x | 3.09 x | 2.08 x | 4.16 x | 3.5 x | 3.19 x |
| Nbr of stocks (in thousands) | 225,185 | 225,391 | 225,620 | 226,201 | 226,465 | 226,656 | - | - |
| Reference price 2 | 231.6 | 86.50 | 274.2 | 367.5 | 274.0 | 626.7 | 626.7 | 626.7 |
| Announcement Date | 4/30/19 | 5/14/20 | 4/29/21 | 5/10/22 | 5/11/23 | 4/25/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 39,663 | 41,817 | 37,814 | 42,438 | 48,482 | 49,019 | 52,595 | 58,354 |
| EBITDA 1 | 4,794 | 5,071 | 6,848 | 6,565 | 5,522 | 8,717 | 8,801 | 9,850 |
| EBIT 1 | 3,900 | 3,479 | 5,101 | 4,717 | 3,692 | 7,379 | 7,656 | 8,629 |
| Operating Margin | 9.83% | 8.32% | 13.49% | 11.12% | 7.62% | 15.05% | 14.56% | 14.79% |
| Earnings before Tax (EBT) 1 | 4,454 | 3,758 | 4,329 | 5,741 | 4,441 | 8,758 | 8,957 | 9,914 |
| Net income 1 | 3,136 | 2,634 | 3,000 | 4,163 | 3,276 | 6,650 | 6,738 | 7,389 |
| Net margin | 7.91% | 6.3% | 7.93% | 9.81% | 6.76% | 13.57% | 12.81% | 12.66% |
| EPS 2 | 13.70 | 11.53 | 13.18 | 18.27 | 14.40 | 29.13 | 29.36 | 32.35 |
| Free Cash Flow 1 | 1,036 | 5,447 | 8,185 | 2,779 | 6,775 | 5,070 | 5,178 | 5,909 |
| FCF margin | 2.61% | 13.03% | 21.65% | 6.55% | 13.97% | 10.32% | 9.85% | 10.13% |
| FCF Conversion (EBITDA) | 21.61% | 107.42% | 119.52% | 42.33% | 122.69% | 57.91% | 58.84% | 59.99% |
| FCF Conversion (Net income) | 33.04% | 206.78% | 272.81% | 66.75% | 206.81% | 79.95% | 76.85% | 79.96% |
| Dividend per Share 2 | 2.800 | 2.800 | 2.400 | 5.000 | 5.000 | 7.900 | 8.362 | 9.412 |
| Announcement Date | 4/30/19 | 5/14/20 | 4/29/21 | 5/10/22 | 5/11/23 | 4/25/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| 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 | 9,344 | 8,763 | 9,368 | 10,506 | 11,025 | 11,538 | 12,034 | 12,346 | 11,976 | 12,126 | 12,272 | 12,424 | 11,953 | 12,218 | 12,733 |
| EBITDA 1 | 1,854 | 1,722 | 1,725 | 1,612 | 1,585 | 1,642 | 1,361 | 1,054 | 1,349 | 1,758 | 2,301 | 2,008 | 1,978 | 2,059 | 2,148 |
| EBIT 1 | 1,428 | 1,277 | 1,300 | 1,144 | 1,111 | 1,161 | 871 | 562 | 852 | 1,407 | 1,878 | 1,589 | 1,563 | 1,718 | - |
| Operating Margin | 15.28% | 14.57% | 13.88% | 10.89% | 10.08% | 10.06% | 7.24% | 4.55% | 7.11% | 11.6% | 15.3% | 12.79% | 13.07% | 14.06% | - |
| Earnings before Tax (EBT) | - | 1,215 | 1,395 | - | 1,263 | 1,796 | - | - | 1,035 | - | - | 1,837 | 1,830 | 1,980 | 2,212 |
| Net income 1 | 1,379 | 883.4 | 1,010 | 944 | 910 | 1,299 | 751 | 568 | 765 | 1,192 | 1,562 | 1,329 | 1,357 | 1,502 | 1,670 |
| Net margin | 14.76% | 10.08% | 10.78% | 8.99% | 8.25% | 11.26% | 6.24% | 4.6% | 6.39% | 9.83% | 12.73% | 10.7% | 11.35% | 12.3% | 13.12% |
| EPS 2 | 6.030 | 3.880 | 4.440 | 4.160 | 4.010 | 5.700 | 3.290 | 2.480 | 3.360 | 5.240 | 6.840 | 6.050 | 5.867 | 6.540 | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 1/21/21 | 4/29/21 | 7/26/21 | 10/26/21 | 1/24/22 | 5/10/22 | 8/5/22 | 10/20/22 | 1/23/23 | 5/11/23 | 7/20/23 | - | - | - | - |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | 3,779 | 2,127 | 5,386 | 5,206 | 4,550 | 14,241 | 17,051 | 21,687 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 1,036 | 5,447 | 8,185 | 2,779 | 6,775 | 5,071 | 5,178 | 5,909 |
| ROE (net income / shareholders' equity) | 17.4% | 13.1% | 13.5% | 16.6% | 11.6% | 19.8% | 17.6% | 17.7% |
| ROA (Net income/ Total Assets) | - | 7.88% | 8.54% | 11.4% | - | 14% | - | - |
| Assets 1 | - | 33,426 | 35,145 | 36,523 | - | 45,302 | - | - |
| Book Value Per Share 2 | 86.30 | 92.70 | 104.0 | 119.0 | 131.0 | 150.0 | 179.0 | 197.0 |
| Cash Flow per Share | 4.600 | - | - | - | - | - | - | - |
| Capex 1 | 524 | 782 | 395 | 568 | 368 | 889 | 1,165 | 1,174 |
| Capex / Sales | 1.32% | 1.87% | 1.04% | 1.34% | 0.76% | 1.81% | 2.22% | 2.01% |
| Announcement Date | 4/30/19 | 5/14/20 | 4/29/21 | 5/10/22 | 5/11/23 | 4/25/24 | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
8
Last Close Price
626.7
INR
Average target price
655.1
INR
Spread / Average Target
+4.54%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -14.41% | 188B | |
| +1.84% | 166B | |
| +0.70% | 151B | |
| +3.89% | 101B | |
| +5.59% | 77.06B | |
| +18.89% | 71.46B | |
| -8.33% | 70.46B | |
| -20.72% | 52.14B | |
| -7.19% | 44.34B |
- Stock Market
- Equities
- ZENSARTECH Stock
- ZENSARTECH Stock
- Financials Zensar Technologies Limited
