Info Edge

₹8666.2 0.8 | 0%

WEBSITE BSE:532777 NSE : INFO EDGE 26 Dec, 16:01

Market Cap ₹112300 Cr.

Stock P/E 188.9

P/B 3.2

Current Price ₹8666.2

Book Value ₹ 2674.7

Face Value 10

52W High ₹8943.3

Dividend Yield 0.25%

52W Low ₹ 4868.5

Edit Ratio

Info Edge Research see more...

Initial Coverage: INFO EDGE LIMMITED

Start up Valuation - Bubble or Leap of Faith

Overview Inc. Year: 1995Industry: BPO/ITeS

Info Edge (India) Limited is an India-based company that is engaged in running a couple of Internet-based services through its diverse Web portals and mobile applications. The Company's segments consist of Recruitment Solutions and Real State- 99acres. The Recruitment Solutions segment includes Naukri and all different allied organizations, which provides hiring solutions for both B2B, as well as B2C . Real State- 99acres section is targeted on property listings, developers and brokers branding and visibility thru micro-websites, home page hyperlinks, and banners servicing real estate developers, builders and brokers. It operates in provider verticals, which incorporates recruitment solutions through its manufacturers naukri.Com, iimjobs.Com, hirist.Com, ambitionbox.Com, bigshyft.Com, jobhai.Com; in real estate offerings through its brand name 99acres.Com; in matrimonial offerings through its logo jeevansaathi.Com, and in training services via its brand shiksha.Com.

Info Edge Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Info Edge Quarterly Results

#(Fig in Cr.)	Mar 2017	Jun 2017	Sep 2017	Dec 2017	Mar 2018
Net Sales	208	222	225	227	241
Other Income	11	26	26	22	23
Total Income	220	249	251	249	263
Total Expenditure	145	152	136	148	181
Operating Profit	75	97	115	101	82
Interest	0	0	0	0	0
Depreciation	6	5	5	5	6
Exceptional Income / Expenses	-4	0	-4	-17	-70
Profit Before Tax	65	91	106	79	6
Provision for Tax	32	27	27	25	20
Profit After Tax	33	64	79	53	-14
Adjustments	-33	-64	-79	-53	14
Profit After Adjustments	0	0	0	0	0
Adjusted Earnings Per Share	2.7	5.3	6.5	4.4	-1.1

Info Edge Profit & Loss

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Net Sales	506	611	718	802	915	1098	1273	1128	1562	2159	2381	915
Other Income	43	76	92	102	97	111	88	119	171	175	260	97
Total Income	549	688	810	904	1013	1209	1360	1247	1734	2334	2641	1012
Total Expenditure	339	429	593	610	614	752	864	835	1093	1366	1414	617
Operating Profit	210	259	217	294	399	458	496	412	641	967	1227	395
Interest	2	3	3	4	4	5	12	11	11	12	29	0
Depreciation	17	17	21	24	22	20	41	44	40	45	68	21
Exceptional Income / Expenses	-3	29	-11	-4	-91	-33	-123	-3	9512	-295	-17	-91
Profit Before Tax	188	267	182	262	281	399	319	354	10101	616	1113	282
Provision for Tax	59	74	56	57	99	117	113	75	1178	205	280	99
Profit After Tax	128	194	125	204	182	282	206	278	8923	411	833	182
Adjustments	0	0	0	0	0	0	0	0	0	0	0	-182
Profit After Adjustments	128	194	125	204	182	282	206	278	8923	411	833	0
Adjusted Earnings Per Share	11.8	16.1	10.4	16.9	15	23.1	16.8	21.7	693.3	31.9	64.5	15.1

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	10%	28%	17%	17%
Operating Profit CAGR	27%	44%	22%	19%
PAT CAGR	103%	44%	24%	21%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	71%	17%	28%	26%
ROE Average	5%	35%	24%	18%
ROCE Average	6%	40%	29%	23%

Info Edge Balance Sheet

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Shareholder's Funds	762	1662	1795	1983	2107	2324	2432	4493	13972	10926	25476
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	0	0	0	0	0	0	0	0	0	1	1
Other Non-Current Liabilities	-1	0	414	469	567	683	847	912	2163	1976	4181
Total Current Liabilities	523	659	359	428	516	612	622	697	1085	1279	1425
Total Liabilities	1285	2321	2568	2880	3191	3620	3902	6101	17221	14183	31083
Fixed Assets	85	84	75	60	53	55	132	108	91	171	300
Other Non-Current Assets	388	567	1286	1331	1671	2008	2464	2993	14027	10883	26889
Total Current Assets	811	1670	1207	1489	1467	1557	1305	3000	3103	3129	3894
Total Assets	1285	2321	2568	2880	3191	3620	3902	6101	17221	14183	31083

Info Edge Cash Flow

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Opening Cash & Cash Equivalents	14	24	36	45	47	74	68	429	639	86	113
Cash Flow from Operating Activities	136	139	110	228	307	296	302	288	725	787	832
Cash Flow from Investing Activities	-100	-843	-35	-184	-204	-223	197	-1883	-1054	-547	-515
Cash Flow from Financing Activities	-26	716	-66	-42	-76	-78	-142	1805	-224	-214	-285
Net Cash Inflow / Outflow	10	12	9	3	27	-6	357	210	-553	27	32
Closing Cash & Cash Equivalent	24	36	45	47	74	68	425	639	86	113	145

Info Edge Ratios

#	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Earnings Per Share (Rs)	11.77	16.13	10.36	16.88	15	23.09	16.82	21.67	693.26	31.87	64.52
CEPS(Rs)	13.36	17.57	12.1	18.87	16.77	24.76	20.21	25.11	696.37	35.34	69.76
DPS(Rs)	2.5	3	3	4.5	5.5	6	6	8	13	19	22
Book NAV/Share(Rs)	69.55	138.16	146.42	159.37	170.48	189.06	195.63	345.67	1077.81	834.42	1959.18
Core EBITDA Margin(%)	32.97	29.81	17.39	23.91	32.95	31.54	32.09	25.99	30.05	36.71	40.61
EBIT Margin(%)	37.57	44.24	25.76	33.12	31.23	36.77	26.03	32.33	647.2	29.09	47.97
Pre Tax Margin(%)	37.08	43.75	25.3	32.65	30.74	36.3	25.06	31.36	646.47	28.53	46.76
PAT Margin (%)	25.4	31.71	17.44	25.48	19.92	25.65	16.16	24.69	571.06	19.05	34.99
Cash Profit Margin (%)	28.83	34.54	20.36	28.48	22.27	27.51	19.41	28.61	573.62	21.12	37.83
ROA(%)	10.79	10.75	5.12	7.5	6.01	8.27	5.47	5.57	76.52	2.62	3.68
ROE(%)	18.11	16.02	7.3	11.06	9.11	12.86	8.75	8.15	97.44	3.34	4.62
ROCE(%)	26.59	22.3	10.69	14.06	13.97	18.22	13.93	10.53	109.53	5.04	6.27
Receivable days	3.42	4.42	5.57	4.48	2.38	1.73	1.87	2.11	1.63	1.43	1.23
Inventory Days	0	0	0	0	0	0	0	0	0	0	0
Payable days	0	0	0	0	0	0	0	0	0	0	0
PER(x)	52.58	51.99	74.23	47.36	77.79	79.82	121.06	197.35	6.51	116.96	86.69
Price/Book(x)	8.9	6.07	5.25	5.02	6.84	9.75	10.41	12.37	4.19	4.47	2.85
Dividend Yield(%)	0.4	0.36	0.39	0.56	0.47	0.33	0.29	0.19	0.29	0.51	0.39
EV/Net Sales(x)	12.9	16	12.74	11.71	15.34	20.38	19.23	48.15	37.08	22.18	29.91
EV/Core EBITDA(x)	31.07	37.81	42.06	31.97	35.21	48.91	49.34	131.79	90.42	49.48	58.04
Net Sales Growth(%)	15.69	20.85	17.38	11.78	14.14	19.96	15.88	-11.37	38.52	38.16	10.3
EBIT Growth(%)	20.62	42.31	-31.65	43.71	7.61	41.25	-17.95	10.06	2673.15	-93.79	81.87
PAT Growth(%)	25.67	50.87	-35.46	63.37	-10.78	54.47	-26.99	35.41	3103.98	-95.39	102.6
EPS Growth(%)	25.67	37.02	-35.73	62.87	-11.15	53.94	-27.15	28.81	3099.44	-95.4	102.42
Debt/Equity(x)	0	0	0	0	0	0	0	0	0	0	0
Current Ratio(x)	1.55	2.54	3.37	3.48	2.84	2.54	2.1	4.3	2.86	2.45	2.73
Quick Ratio(x)	1.55	2.54	3.37	3.48	2.84	2.54	2.1	4.3	2.86	2.45	2.73
Interest Cover(x)	76.95	89.83	55.42	69.82	64.21	77.97	26.86	33.59	890.4	52.1	39.53
Total Debt/Mcap(x)	0	0	0	0	0	0	0	0	0	0	0

Info Edge Shareholding Pattern

#	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
Promoter	38.11	38.11	38.05	38.05	38.05	37.98	37.91	37.88	37.88	37.68
FII	32.72	31.76	31.87	31.41	31.54	31.22	30.47	30.87	32.09	32.18
DII	16.38	16.93	17.2	17.74	18.2	18.75	20.04	20.1	19.41	19.65
Public	12.79	13.2	12.88	12.79	12.2	12.05	11.59	11.14	10.62	10.48
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
Promoter	4.92	4.92	4.92	4.92	4.92	4.91	4.9	4.9	4.9	4.88
FII	4.22	4.1	4.12	4.06	4.08	4.03	3.94	3.99	4.15	4.17
DII	2.11	2.18	2.22	2.29	2.35	2.42	2.59	2.6	2.51	2.55
Public	1.65	1.7	1.66	1.65	1.58	1.56	1.5	1.44	1.37	1.36
Others	0	0	0	0	0	0	0	0	0	0
Total	12.9	12.9	12.92	12.92	12.92	12.92	12.94	12.94	12.94	12.96

Pros

Company has delivered good profit growth of 24% CAGR over last 5 years
Company has a good return on equity (ROE) track record: 3 Years ROE 35%
Company is almost debt free.

Cons

Promoter holding is low: 37.68%.
Stock is trading at 3.2 times its book value.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Info Edge News

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Info Edge

Add Watchlist

Info Edge Research see more...

Overview Inc. Year: 1995Industry: BPO/ITeS

Info Edge Share Price

Alert Data

Quarterly Price

Peer Comparison

Info Edge Quarterly Results

Info Edge Profit & Loss

Growth Rates

Info Edge Balance Sheet

Info Edge Cash Flow

Info Edge Ratios

Info Edge Shareholding Pattern

Info Edge News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!