Projected Income Statement: Netweb Technologies India Limited

Forecast Balance Sheet: Netweb Technologies India Limited

Fiscal Period: March 2023 2024 2025 2026 2027 2028
Net Debt - - - - - -
Change - - - - - -
Announcement Date 19/5/23 1/5/24 3/5/25 2/5/26 - -
Estimates

Cash Flow Forecast: Netweb Technologies India Limited

Fiscal Period: March 2024 2025 2026 2027 2028
CAPEX 1 194.7 254.8 119.8 214.3 293.3
Change - 30.86% -52.98% 45.48% 36.86%
Free Cash Flow (FCF) 1 - -386.9 1,595 -136 1,757
Change - - 512.33% 96.03% 1,391.91%
Announcement Date 1/5/24 3/5/25 2/5/26 - -
1INR in Million
Estimates

Forecast Financial Ratios: Netweb Technologies India Limited

Fiscal Period: March 2023 2024 2025 2026 2027 2028

Profitability

      
EBITDA Margin (%) - 14.16% 13.93% 13.04% 13.38% 12.86%
EBIT Margin (%) - 13.3% 12.94% 12.39% 11.69% 11.65%
EBT Margin (%) - 14.08% 13.4% 12.66% 11.08% 9.86%
Net margin (%) - 10.48% 9.96% 9.43% 8.91% 9.66%
FCF margin (%) - - -3.37% 7.31% -0.33% 3.86%
FCF / Net Income (%) - - -33.79% 77.5% -3.65% 39.98%

Profitability

      
ROA - - - - - -
ROE - 29.4% 24.02% 32.87% 35.81% 23.55%

Financial Health

      
Leverage (Debt/EBITDA) - - - - - -
Debt / Free cash flow - - - - - -

Capital Intensity

      
CAPEX / Current Assets (%) - 2.69% 2.22% 0.55% 0.51% 0.64%
CAPEX / EBITDA (%) - 18.99% 15.92% 4.21% 3.83% 5.01%
CAPEX / FCF (%) - - -65.85% 7.51% -157.6% 16.7%

Items per share

      
Cash flow per share 1 - - - - - -
Change - - - - - -
Dividend per Share 1 - 2 2.5 3 4.238 5.176
Change - - 25% 20% -5.12% 22.14%
Book Value Per Share 1 - 75.4 93.77 127.6 185 240
Change - - 24.35% 36.05% 43.36% 29.73%
EPS 1 9.07 13.88 20.24 36.3 67.14 77.54
Change - 53.03% 45.82% 79.35% 77.16% 15.49%
Nbr of stocks (in thousands) - 56,065 56,654 56,941 56,941 56,941
Announcement Date 19/5/23 1/5/24 3/5/25 2/5/26 - -
1INR
Estimates
2026 2027 *
P/E 85.4x 62.5x
PBR 24.3x 22.7x
EV / Sales 8.08x 5.71x
Yield 0.1% 0.1%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
-
Global
-
Quality
-
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
4,195.20INR
Average target price
4,868.75INR
Spread / Average Target
+16.06%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. NETWEB Stock
  4. Financials Netweb Technologies India Limited