Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 22 December, 2024
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo
Stock Ticker - BSE: 532777 | NSE: NAUKRI

Info Edge (India) Ltd: Fundamental Analysis, Share Price Insights & Intrinsic Value (2024)

Share Price and Basic Stock Data

Last Updated: December 21, 2024, 2:23 am

Market Cap 1,10,081 Cr.
Current Price 8,495
High / Low 8,947/4,862
Stock P/E228
Book Value 3,225
Dividend Yield0.26 %
ROCE3.65 %
ROE2.44 %
Face Value 10.0
PEG Ratio2.11

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for

Competitors of

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
IMEC Services Ltd 10.4 Cr. 54.8 54.8/3.7614.9 8.790.00 %2.47 %1.85 % 10.0
Focus Business Solution Ltd 42.8 Cr. 93.1 105/59.287.4 14.70.11 %16.1 %13.5 % 10.0
EKI Energy Services Ltd 796 Cr. 288 449/207 1530.00 %24.0 %26.2 % 10.0
CMS Info Systems Ltd 8,004 Cr. 490 616/35521.4 1241.17 %27.5 %20.5 % 10.0
Ashram Online.Com Ltd 6.96 Cr. 5.80 8.02/4.41232 10.60.00 %0.24 %0.08 % 10.0
Industry Average14,838.20 Cr1,136.9399.84260.000.34%15.24%13.36%9.05

All Competitor Stocks of

Quarterly Result

MonthDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Sales278301327364421473547604590605626626627
Expenses304269325329304402519558435497445496444
Operating Profit-2732335117712947155107181130183
OPM %-10%10%1%10%28%15%5%8%26%18%29%21%29%
Other Income7384132038,3154,801701327123-34-5336421238
Interest1111111311485
Depreciation12111213111215172020242626
Profit before tax6974321938,3364,90576033914999-447217308190
Tax %3%28%19%12%6%5%14%37%53%-13%32%22%37%
Net Profit6793111557,3694,6337202929446-503147240119
EPS in Rs52.8223.9711.83572.37357.3348.8313.877.99-9.02-21.1212.2815.8811.68

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales3924725677327488889881,1511,3121,1281,5892,3462,484
Expenses2823514717116568967691,1421,6621,0541,1431,9971,883
Operating Profit110121972191-92199-35074446348601
OPM %28%26%17%3%12%-1%22%1%-27%7%28%15%24%
Other Income59244889111504017372861,58413,810-116-219
Interest233434571411111818
Depreciation8122147243330224845457396
Profit before tax158130120601755585716-1261,60214,200141269
Tax %34%41%49%124%33%935%14%17%-95%12%9%150%
Net Profit1067660-14118-43501592-2461,41812,882-703
EPS in Rs9.468.398.212.0011.21-1.9542.0549.43-19.39109.98990.77-8.3118.72
Dividend Payout %5%12%30%150%27%-230%13%12%-31%7%1%-228%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2012-20132013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)-28.30%-21.05%-123.33%942.86%-136.44%1265.12%18.16%-141.55%676.42%808.46%-100.54%
Change in YoY Net Profit Growth (%)0.00%7.25%-102.28%1066.19%-1079.30%1401.56%-1246.95%-159.72%817.98%132.04%-909.01%

has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2012-2013 to 2022-2023.

Growth

Compounded Sales Growth
10 Years:16%
5 Years:17%
3 Years:31%
TTM:9%
Compounded Profit Growth
10 Years:25%
5 Years:50%
3 Years:61%
TTM:-2%
Stock Price CAGR
10 Years:26%
5 Years:27%
3 Years:16%
1 Year:70%
Return on Equity
10 Years:5%
5 Years:5%
3 Years:6%
Last Year:2%

Last Updated: Unknown

Balance Sheet

Last Updated: November 14, 2024, 11:30 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital109109120121121122122122129129129129129
Reserves4995631,2951,4221,4711,9232,4212,0735,26717,11313,26930,13341,659
Borrowings1111111776564108246256
Other Liabilities2163878013824595506466218313,1773,1535,5818,141
Total Liabilities8251,0602,2171,9252,0532,5963,1892,8936,29220,48316,65836,08950,186
Fixed Assets1521495768215788882421341,033801810811
CWIP1010120102000400
Investments2615381,1755685511,5651,2041,1332,32415,61412,40331,20345,320
Other Assets4023634551,2761,3439431,8951,5183,8343,8363,4504,0774,055
Total Assets8251,0602,2171,9252,0532,5963,1892,8936,29220,48316,65836,08950,186

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +75815178213253276350276707512702
Cash from Investing Activity +-46-204-1,051-2-165-149-5997-2,043-1,177-358-852
Cash from Financing Activity +-121301,025-66-42-75-78-1431,880352120
Net Cash Flow1672511729138304113-435156-29

Free Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow110.00120.0096.0020.0090.00-10.00218.008.00-427.009.00382.00240.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days7612642232722
Inventory Days
Days Payable
Cash Conversion Cycle7612642232722
Working Capital Days-136-138-151242185-2721833588355162137
ROCE %25%16%2%12%3%15%4%-13%4%23%3%4%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters38.40%38.40%38.17%38.11%38.11%38.05%38.05%38.05%37.97%37.90%37.88%37.88%
FIIs37.77%36.37%33.99%32.72%31.81%31.88%31.41%31.54%31.21%30.47%30.91%32.14%
DIIs13.61%14.36%15.66%16.37%16.50%16.81%17.36%17.82%18.24%19.46%19.40%18.68%
Government0.00%0.00%0.00%0.00%0.37%0.37%0.37%0.37%0.51%0.58%0.66%0.68%
Public10.11%10.78%12.12%12.59%13.03%12.69%12.66%12.09%11.98%11.38%10.95%10.46%
Others0.11%0.08%0.06%0.20%0.17%0.20%0.13%0.13%0.08%0.21%0.20%0.16%
No. of Shareholders1,78,2632,41,6903,35,3573,60,2473,57,8813,35,1143,29,9922,95,1592,66,6402,38,1492,09,4511,86,720

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Axis ELSS Tax Saver Fund3,171,9424.761596.01340,0002024-12-19832.92%
UTI Flexi Cap Fund1,634,9913.27822.67340,0002024-12-19380.88%
Axis Focused 25 Fund1,475,4025.36742.37340,0002024-12-19333.94%
Axis Bluechip Fund1,057,2971.63531.99340,0002024-12-19210.97%
Nippon India Growth Fund657,5431.36330.85340,0002024-12-1993.4%
SBI Contra Fund413,8500.88208.23340,0002024-12-1921.72%
SBI Magnum Midcap Fund365,0481.15183.68340,0002024-12-197.37%
ICICI Prudential Focused Equity Fund358,3812.64180.32340,0002024-12-195.41%
UTI Large Cap Fund340,0001.42171.08340,0002024-12-190%
ICICI Prudential Technology Fund323,4171.33162.73340,0002024-12-19-4.88%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)44.58-8.34991.38111.51-19.46
Diluted EPS (Rs.)44.42-8.34985.58110.72-19.46
Cash EPS (Rs.)64.0218.10833.83129.9843.43
Book Value[Excl.RevalReserv]/Share (Rs.)2449.411118.181402.48430.92179.57
Book Value[Incl.RevalReserv]/Share (Rs.)2449.411118.181402.48430.92179.57
Revenue From Operations / Share (Rs.)196.42181.82123.4687.15107.30
PBDIT / Share (Rs.)96.2674.5168.3432.9039.02
PBIT / Share (Rs.)88.4368.8564.8529.0135.12
PBT / Share (Rs.)78.1428.81932.73140.1449.34
Net Profit / Share (Rs.)56.1912.44830.34126.1039.53
NP After MI And SOA / Share (Rs.)44.55-8.32991.38109.48-19.43
PBDIT Margin (%)49.0040.9755.3537.7436.36
PBIT Margin (%)45.0137.8652.5233.2932.72
PBT Margin (%)39.7815.84755.47160.8045.98
Net Profit Margin (%)28.606.84672.54144.6836.83
NP After MI And SOA Margin (%)22.67-4.57802.98125.61-18.11
Return on Networth / Equity (%)1.90-0.8074.0025.77-10.82
Return on Capital Employeed (%)3.305.804.316.5419.00
Return On Assets (%)1.59-0.6462.2921.95-8.19
Asset Turnover Ratio (%)0.090.120.130.260.40
Current Ratio (X)2.902.743.044.412.38
Quick Ratio (X)2.902.743.044.412.38
Dividend Payout Ratio (NP) (%)42.62-179.831.610.00-41.13
Dividend Payout Ratio (CP) (%)36.25-561.601.600.00-51.47
Earning Retention Ratio (%)57.38279.8398.390.00141.13
Cash Earning Retention Ratio (%)63.75661.6098.400.00151.47
Interest Coverage Ratio (X)55.84131.05189.1272.6158.20
Interest Coverage Ratio (Post Tax) (X)38.5692.32-103.8933.0437.74
Enterprise Value (Cr.)72392.0248551.9158503.7354396.2224368.10
EV / Net Operating Revenue (X)28.5420.7036.8248.5618.57
EV / EBITDA (X)58.2450.5166.51128.6651.08
MarketCap / Net Operating Revenue (X)28.4720.5036.5449.0718.98
Retention Ratios (%)57.37279.8398.380.00141.13
Price / BV (X)2.393.593.3710.0711.34
Price / Net Operating Revenue (X)28.4720.5036.5449.0718.98
EarningsYield0.010.000.210.02-0.01

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of as of December 22, 2024 is: 17,987.97

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of December 22, 2024, is Undervalued by 111.75% compared to the current share price 8,495.00

Intrinsic Value of as of December 22, 2024 is: 37,448.96

Calculation basis:

  • Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of December 22, 2024, is Undervalued by 340.84% compared to the current share price 8,495.00

Last 5 Year EPS CAGR: 108.19%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The company has higher reserves (9,162.15 cr) compared to borrowings (63.31 cr), indicating strong financial stability.
  2. The company has shown consistent growth in sales (368.85 cr) and profit (172.92 cr) over the years.
  1. The stock has a low average ROCE of 8.17%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 122.33, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 4.58, which may not be favorable.
  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in :
    1. Net Profit Margin: 28.6%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 3.3% (Industry Average ROCE: 15.24%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 1.9% (Industry Average ROE: 13.36%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 38.56
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 2.9
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 228 (Industry average Stock P/E: 94.85)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 0
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

Info Edge (India) Ltd. is a Public Limited Listed company incorporated on 01/05/1995 and has its registered office in the State of Delhi, India. Company’s Corporate Identification Number(CIN) is L74899DL1995PLC068021 and registration number is 068021. Currently Company is involved in the business activities of Operation of web sites that use a search engine to generate and maintain extensive databases of internet addresses and content in an easily searchable format. Company’s Total Operating Revenue is Rs. 1562.46 Cr. and Equity Capital is Rs. 128.71 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Internet & Catalogue RetailGround Floor, GF-12A, 94, Meghdoot Building, New Delhi Delhi 110019investors@naukri.com
http://www.infoedge.in
Management
NamePosition Held
Mr. Kapil KapoorChairman
Mr. Sanjeev BikhchandaniFounder & Exe Vice Chairman
Mr. Hitesh OberoiManaging Director & CEO
Mr. Chintan ThakkarCFO & Wholetime Director
Ms. Geeta MathurIndependent Director
Mr. Sharad MalikIndependent Director
Mr. Ashish GuptaIndependent Director
Mr. Sanjiv SacharIndependent Director
Mr. Pawan GoyalWhole Time Director
Ms. Aruna SundararajanIndependent Director
Mr. Arindam Kumar BhattacharyaIndependent Director

FAQ

What is the latest intrinsic value of ?

The latest intrinsic value of as on 22 December 2024 is ₹17987.97, which is 111.75% higher than the current market price of ₹8,495.00. The stock has a market capitalization of 1,10,081 Cr. and recorded a high/low of 8,947/4,862 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹41,659 Cr and total liabilities of ₹50,186 Cr.

What is the Market Cap of ?

The Market Cap of is 1,10,081 Cr..

What is the current Stock Price of as on 22 December 2024?

The current stock price of as on 22 December 2024 is 8,495.

What is the High / Low of stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of stocks is 8,947/4,862.

What is the Stock P/E of ?

The Stock P/E of is 228.

What is the Book Value of ?

The Book Value of is 3,225.

What is the Dividend Yield of ?

The Dividend Yield of is 0.26 %.

What is the ROCE of ?

The ROCE of is 3.65 %.

What is the ROE of ?

The ROE of is 2.44 %.

What is the Face Value of ?

The Face Value of is 10.0.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in . Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE