Info Edge

₹8430.5 -52.6 | 0.6%

WEBSITE BSE:532777 NSE : INFO EDGE 09 Dec, 12:39

Market Cap ₹109246 Cr.

Stock P/E 184.0

P/B 2.6

Current Price ₹8430.5

Book Value ₹ 3224.9

Face Value 10

52W High ₹8653.3

Dividend Yield 0.26%

52W Low ₹ 4677.3

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.)	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
Net Sales	547	604	590	605	626	626	627	657	677	701
Other Income	327	123	378	-435	64	166	33	151	151	214
Total Income	875	727	967	170	690	792	660	809	828	915
Total Expenditure	455	502	401	419	423	421	425	438	453	459
Operating Profit	420	224	566	-250	266	371	235	371	375	456
Interest	1	3	1	1	4	8	5	6	6	6
Depreciation	15	17	20	20	24	26	26	26	26	27
Exceptional Income / Expenses	0	0	-412	-97	0	46	5	-162	2	165
Profit Before Tax	403	204	133	-369	239	383	210	177	346	588
Provision for Tax	47	55	53	56	69	69	71	74	73	415
Profit After Tax	356	149	80	-425	169	314	139	103	273	172
Adjustments	-177	-46	-197	152	-11	-109	12	-43	-40	-149
Profit After Adjustments	179	103	-117	-273	159	205	151	60	233	23
Adjusted Earnings Per Share	13.9	8	-9	-21.1	12.3	15.9	11.7	4.7	18	1.8

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	567	732	748	888	988	1151	1312	1128	1589	2346	2536	2662
Other Income	50	95	456	93	89	120	104	149	440	393	414	549
Total Income	617	827	1204	980	1077	1271	1416	1277	2029	2739	2951	3212
Total Expenditure	471	711	668	717	725	832	933	842	1143	1766	1695	1775
Operating Profit	147	116	536	264	352	439	483	436	886	972	1256	1437
Interest	3	4	3	4	5	7	14	11	11	18	35	23
Depreciation	21	47	24	33	30	22	48	45	45	73	101	105
Exceptional Income / Expenses	-3	-6	-32	-32	313	617	182	1434	11175	-509	-111	10
Profit Before Tax	120	60	175	5	585	716	-126	1602	14200	141	878	1321
Provision for Tax	59	74	57	48	84	124	120	184	1318	211	283	633
Profit After Tax	61	-14	118	-43	501	592	-246	1418	12882	-70	595	687
Adjustments	29	39	18	19	11	11	8	-2	-123	-37	-19	-220
Profit After Adjustments	90	24	136	-24	512	604	-238	1416	12760	-107	575	467
Adjusted Earnings Per Share	8.2	2	11.2	-2	42.1	49.5	-19.4	110.2	991.4	-8.3	44.5	36.2

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	8%	31%	17%	16%
Operating Profit CAGR	29%	42%	23%	24%
PAT CAGR	0%	-25%	0%	26%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	73%	14%	28%	25%
ROE Average	3%	39%	29%	19%
ROCE Average	4%	44%	34%	25%

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	672	1415	1543	1592	2045	2543	2196	5396	17241	13398	30262
Minority's Interest	139	419	-18	-15	-15	-13	0	79	809	1028	1366
Borrowings	0	0	0	0	0	0	0	0	1	1	1
Other Non-Current Liabilities	0	7	416	477	565	697	865	1032	2357	2176	4526
Total Current Liabilities	556	757	392	468	555	645	639	703	1144	1353	1512
Total Liabilities	1368	2598	2333	2522	3150	3871	3700	7209	21553	17957	37668
Fixed Assets	149	576	82	128	59	60	216	108	1006	774	775
Other Non-Current Assets	141	149	1173	956	1302	1878	1962	3958	17070	13487	32540
Total Current Assets	1078	1874	1078	1436	1459	1932	1523	3143	3451	3672	4329
Total Assets	1368	2598	2333	2522	3150	3871	3700	7209	21553	17957	37668

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	51	58	39	49	56	85	223	527	640	205	361
Cash Flow from Operating Activities	81	51	78	213	253	276	350	276	707	512	702
Cash Flow from Investing Activities	-204	-1038	-2	-165	-149	-59	97	-2043	-1177	-358	-852
Cash Flow from Financing Activities	130	1025	-66	-42	-75	-78	-143	1880	35	2	120
Net Cash Inflow / Outflow	7	38	11	7	29	138	304	113	-435	156	-29
Closing Cash & Cash Equivalent	58	83	49	56	85	223	527	640	205	361	332

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)	8.21	2	11.23	-1.95	42.11	49.48	-19.43	110.2	991.38	-8.33	44.55
CEPS(Rs)	7.52	2.7	11.74	-0.82	43.64	50.35	-16.19	113.82	1004.4	0.2	53.88
DPS(Rs)	2.5	3	3	4.5	5.5	6	6	8	13	19	22
Book NAV/Share(Rs)	60.58	114.86	125.02	123.42	161.69	206.55	176.32	415.96	1331.76	1025.78	2329.07
Core EBITDA Margin(%)	17.04	2.89	10.7	19.27	26.61	27.69	28.85	25.38	28.07	24.7	33.19
EBIT Margin(%)	21.7	8.65	23.89	1.02	59.76	62.86	-8.51	143.01	894.36	6.78	36.01
Pre Tax Margin(%)	21.17	8.13	23.44	0.58	59.24	62.25	-9.59	142.05	893.64	5.99	34.62
PAT Margin (%)	10.75	-1.97	15.77	-4.81	50.69	51.45	-18.73	125.71	810.7	-3	23.44
Cash Profit Margin (%)	14.48	4.44	18.95	-1.12	53.69	53.38	-15.09	129.68	813.53	0.11	27.43
ROA(%)	5	-0.73	4.78	-1.76	17.66	16.87	-6.49	26	89.58	-0.36	2.14
ROE(%)	9.65	-1.41	8.16	-2.84	28.95	26.4	-10.51	37.8	114.58	-0.46	2.75
ROCE(%)	19.19	6.07	12.07	0.58	32.46	31.53	-4.71	42.49	125.55	1.04	4.18
Receivable days	6.01	8.2	8.86	4.34	2.65	1.99	2.21	2.51	4.18	3.32	1.67
Inventory Days	0	0	0	0.35	0.3	0.12	0	0	0	0	0
Payable days	0	0	0	1323.1	1712.64	2659.31	0	0	0	0	0
PER(x)	75.35	418.91	68.5	0	27.71	37.25	0	38.8	4.55	0	125.55
Price/Book(x)	10.22	7.3	6.15	6.48	7.22	8.92	11.55	10.28	3.39	3.63	2.4
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)	11.37	13.27	12.22	10.57	14.19	19.31	18.57	48.15	36.31	20.26	28
EV/Core EBITDA(x)	43.93	83.95	17.04	35.56	39.88	50.63	50.46	124.66	65.09	48.88	56.55
Net Sales Growth(%)	20.09	29.14	2.05	18.74	11.33	16.46	13.99	-14.02	40.87	47.62	8.13
EBIT Growth(%)	-7.51	-48.53	181.86	-94.93	6430.16	22.5	-115.44	1544.34	780.97	-98.88	474.63
PAT Growth(%)	-21.23	-123.68	916.14	-136.22	1273.46	18.22	-141.5	677.03	808.46	-100.55	943.83
EPS Growth(%)	-2.11	-75.63	461.18	-117.4	2254.84	17.5	-139.28	667.01	799.63	-100.84	635.05
Debt/Equity(x)	0	0	0	0	0	0	0	0	0	0	0
Current Ratio(x)	1.94	2.48	2.75	3.07	2.63	3	2.38	4.47	3.02	2.71	2.86
Quick Ratio(x)	1.94	2.48	2.75	3.07	2.63	3	2.38	4.47	3.02	2.71	2.86
Interest Cover(x)	41.23	16.71	53.31	2.3	114.9	103.19	-7.94	148.47	1243.46	8.67	25.83
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 a good return on equity (ROE) track record: 3 Years ROE 39%
Company is almost debt free.

Cons

Promoter holding is low: 37.68%.

* 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!