Market Closed -
NSE India S.E.
07:43:53 2024-06-14 am EDT
|
5-day change
|
1st Jan Change
|
6,208
INR
|
+0.02%
|
|
+3.21%
|
+8.83%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
170,790
|
158,471
|
417,357
|
649,346
|
619,841
|
892,356
|
-
|
-
|
Enterprise Value (EV)
1 |
201,137
|
185,849
|
442,681
|
660,331
|
636,264
|
914,010
|
917,057
|
906,769
|
P/E ratio
|
72.3
x
|
34.8
x
|
270
x
|
61.5
x
|
75.7
x
|
102
x
|
60
x
|
44.1
x
|
Yield
|
0.49%
|
0.53%
|
0.1%
|
0.26%
|
0.35%
|
0.2%
|
0.26%
|
0.36%
|
Capitalization / Revenue
|
1.78
x
|
1.41
x
|
3.95
x
|
4.43
x
|
3.73
x
|
4.8
x
|
4
x
|
3.43
x
|
EV / Revenue
|
2.09
x
|
1.65
x
|
4.19
x
|
4.5
x
|
3.83
x
|
4.8
x
|
4.11
x
|
3.48
x
|
EV / EBITDA
|
18.9
x
|
11.7
x
|
38.9
x
|
30.2
x
|
31.7
x
|
37.9
x
|
29
x
|
23
x
|
EV / FCF
|
89
x
|
23.9
x
|
45.3
x
|
68.9
x
|
256
x
|
107
x
|
82.3
x
|
53.4
x
|
FCF Yield
|
1.12%
|
4.19%
|
2.21%
|
1.45%
|
0.39%
|
0.94%
|
1.22%
|
1.87%
|
Price to Book
|
5.12
x
|
4.75
x
|
9.07
x
|
11.5
x
|
10
x
|
12.7
x
|
10.9
x
|
8.9
x
|
Nbr of stocks (in thousands)
|
139,125
|
139,125
|
143,785
|
143,785
|
143,785
|
143,785
|
-
|
-
|
Reference price
2 |
1,228
|
1,139
|
2,903
|
4,516
|
4,311
|
6,206
|
6,206
|
6,206
|
Announcement Date
|
5/30/19
|
6/25/20
|
6/23/21
|
5/25/22
|
5/30/23
|
5/30/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
96,174
|
112,468
|
105,600
|
146,626
|
166,124
|
190,592
|
223,039
|
260,280
|
EBITDA
1 |
10,637
|
15,873
|
11,374
|
21,851
|
20,065
|
24,106
|
31,579
|
39,496
|
EBIT
1 |
6,681
|
9,676
|
5,643
|
15,844
|
13,912
|
17,236
|
24,311
|
31,627
|
Operating Margin
|
6.95%
|
8.6%
|
5.34%
|
10.81%
|
8.37%
|
9.04%
|
10.9%
|
12.15%
|
Earnings before Tax (EBT)
1 |
3,726
|
6,601
|
2,215
|
15,854
|
11,008
|
13,805
|
21,352
|
29,137
|
Net income
1 |
2,360
|
4,549
|
1,504
|
10,556
|
8,191
|
8,986
|
14,826
|
20,278
|
Net margin
|
2.45%
|
4.05%
|
1.42%
|
7.2%
|
4.93%
|
4.71%
|
6.65%
|
7.79%
|
EPS
2 |
16.97
|
32.70
|
10.74
|
73.42
|
56.97
|
62.50
|
103.4
|
140.9
|
Free Cash Flow
1 |
2,260
|
7,780
|
9,780
|
9,585
|
2,485
|
8,624
|
11,144
|
16,973
|
FCF margin
|
2.35%
|
6.92%
|
9.26%
|
6.54%
|
1.5%
|
4.53%
|
5%
|
6.52%
|
FCF Conversion (EBITDA)
|
21.25%
|
49.01%
|
85.98%
|
43.86%
|
12.39%
|
35.71%
|
35.29%
|
42.97%
|
FCF Conversion (Net income)
|
95.75%
|
171.01%
|
650.43%
|
90.8%
|
30.34%
|
91.2%
|
75.16%
|
83.7%
|
Dividend per Share
2 |
6.000
|
6.000
|
3.000
|
11.75
|
15.00
|
12.64
|
16.17
|
22.27
|
Announcement Date
|
5/30/19
|
6/25/20
|
6/23/21
|
5/25/22
|
5/30/23
|
5/30/24
|
-
|
-
|
Fiscal Period: März |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
27,598
|
28,680
|
37,602
|
37,171
|
36,389
|
35,464
|
37,956
|
42,511
|
42,636
|
43,022
|
44,178
|
48,163
|
48,265
|
49,411
|
52,180
|
EBITDA
1 |
3,903
|
4,118
|
5,199
|
6,150
|
5,870
|
4,632
|
4,907
|
5,654
|
5,054
|
4,917
|
5,090
|
6,129
|
6,147
|
6,398
|
-
|
EBIT
1 |
2,653
|
2,734
|
3,793
|
4,702
|
4,380
|
2,968
|
3,430
|
4,104
|
3,520
|
3,327
|
3,421
|
4,538
|
4,491
|
4,750
|
5,642
|
Operating Margin
|
9.61%
|
9.53%
|
10.09%
|
12.65%
|
12.04%
|
8.37%
|
9.04%
|
9.65%
|
8.26%
|
7.73%
|
7.74%
|
9.42%
|
9.31%
|
9.61%
|
10.81%
|
Earnings before Tax (EBT)
1 |
1,853
|
2,376
|
3,051
|
3,830
|
3,675
|
2,357
|
2,543
|
3,271
|
2,658
|
2,536
|
2,641
|
3,836
|
3,696
|
3,953
|
-
|
Net income
1 |
1,304
|
1,678
|
4,893
|
2,478
|
2,284
|
901.4
|
3,171
|
2,040
|
1,535
|
1,445
|
1,666
|
2,556
|
2,477
|
2,683
|
-
|
Net margin
|
4.73%
|
5.85%
|
13.01%
|
6.67%
|
6.28%
|
2.54%
|
8.35%
|
4.8%
|
3.6%
|
3.36%
|
3.77%
|
5.31%
|
5.13%
|
5.43%
|
-
|
EPS
2 |
9.380
|
11.77
|
34.03
|
17.24
|
15.88
|
6.270
|
22.05
|
14.19
|
10.67
|
10.50
|
11.59
|
20.53
|
17.51
|
17.08
|
-
|
Dividend per Share
2 |
-
|
3.000
|
-
|
-
|
-
|
11.75
|
-
|
-
|
-
|
9.000
|
-
|
-
|
-
|
11.48
|
-
|
Announcement Date
|
2/12/21
|
6/23/21
|
8/13/21
|
11/12/21
|
2/11/22
|
5/25/22
|
8/11/22
|
11/10/22
|
2/14/23
|
5/30/23
|
8/11/23
|
-
|
-
|
-
|
-
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
30,347
|
27,379
|
25,325
|
10,985
|
16,423
|
27,383
|
24,700
|
14,412
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.853
x
|
1.725
x
|
2.227
x
|
0.5027
x
|
0.8185
x
|
1.134
x
|
0.7822
x
|
0.3649
x
|
Free Cash Flow
1 |
2,260
|
7,780
|
9,780
|
9,585
|
2,485
|
8,625
|
11,144
|
16,973
|
ROE (net income / shareholders' equity)
|
7.17%
|
13.6%
|
3.79%
|
20.6%
|
13.9%
|
14.1%
|
18.9%
|
21.9%
|
ROA (Net income/ Total Assets)
|
2.65%
|
4.43%
|
1.32%
|
8.57%
|
5.91%
|
6.82%
|
8.96%
|
10.8%
|
Assets
1 |
88,978
|
102,607
|
113,780
|
123,155
|
138,485
|
138,694
|
165,505
|
187,816
|
Book Value Per Share
2 |
240.0
|
240.0
|
320.0
|
393.0
|
431.0
|
487.0
|
569.0
|
698.0
|
Cash Flow per Share
2 |
65.00
|
92.70
|
91.00
|
112.0
|
95.80
|
99.30
|
159.0
|
199.0
|
Capex
1 |
6,789
|
5,119
|
2,955
|
6,572
|
11,285
|
9,904
|
10,734
|
12,425
|
Capex / Sales
|
7.06%
|
4.55%
|
2.8%
|
4.48%
|
6.79%
|
5.2%
|
4.81%
|
4.77%
|
Announcement Date
|
5/30/19
|
6/25/20
|
6/23/21
|
5/25/22
|
5/30/23
|
5/30/24
|
-
|
-
|
Last Close Price
6,206
INR Average target price
6,797
INR Spread / Average Target +9.51% Consensus |