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 19/05/23 01/05/24 03/05/25 02/05/26 - -
Estimates

Cash Flow Forecast: Netweb Technologies India Limited

Fiscal Period: March 2024 2025 2026 2027 2028
CAPEX 1 194.7 254.8 119.8 236.7 350.5
Change - 30.86% -52.98% 60.63% 48.1%
Free Cash Flow (FCF) 1 - -386.9 1,595 2,392 2,248
Change - - 512.33% 169.85% -6.02%
Announcement Date 01/05/24 03/05/25 02/05/26 - -
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% 13.43% 13.58%
EBIT Margin (%) - 13.3% 12.94% 12.39% 12.95% 13.08%
EBT Margin (%) - 14.08% 13.4% 12.66% 13.03% 13.36%
Net margin (%) - 10.48% 9.96% 9.43% 9.41% 9.74%
FCF margin (%) - - -3.37% 7.31% 5.78% 4.54%
FCF / Net Income (%) - - -33.79% 77.5% 61.41% 46.57%

Profitability

      
ROA - - - - - -
ROE - 29.4% 24.02% 32.87% 38.31% 31.4%

Financial Health

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

Capital Intensity

      
CAPEX / Current Assets (%) - 2.69% 2.22% 0.55% 0.57% 0.71%
CAPEX / EBITDA (%) - 18.99% 15.92% 4.21% 4.26% 5.21%
CAPEX / FCF (%) - - -65.85% 7.51% 9.89% 15.59%

Items per share

      
Cash flow per share 1 - - - - - -
Change - - - - - -
Dividend per Share 1 - 2 2.5 3 4.613 5.951
Change - - 25% 20% 3.27% 29.01%
Book Value Per Share 1 - 75.4 93.77 127.6 250.8 328.6
Change - - 24.35% 36.05% 94.37% 31%
EPS 1 9.07 13.88 20.24 36.3 66.68 82.87
Change - 53.03% 45.82% 79.35% 75.94% 24.28%
Nbr of stocks (in thousands) - 56,065 56,654 56,941 56,941 56,941
Announcement Date 19/05/23 01/05/24 03/05/25 02/05/26 - -
1INR
Estimates
2026 2027 *
P/E 85.4x 72.2x
PBR 24.3x 19.2x
EV / Sales 8.08x 6.63x
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
4,816.00INR
Average target price
5,362.00INR
Spread / Average Target
+11.34%

Quarterly revenue - Rate of surprise

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