Delayed
NSE India S.E.
07:42:29 2024-04-30 am EDT
|
5-day change
|
1st Jan Change
|
1,615
INR
|
+1.21%
|
|
-0.89%
|
-4.20%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,119,849
|
730,631
|
1,538,636
|
2,714,956
|
2,017,301
|
2,595,972
|
-
|
-
|
Enterprise Value (EV)
1 |
1,119,849
|
730,631
|
1,538,636
|
2,714,956
|
2,017,301
|
2,642,346
|
3,718,448
|
3,672,372
|
P/E ratio
|
34.8
x
|
21.7
x
|
34.4
x
|
59.6
x
|
115
x
|
32.4
x
|
26.3
x
|
22.6
x
|
Yield
|
0.04%
|
0.11%
|
0.03%
|
0.02%
|
0.06%
|
0.07%
|
0.11%
|
0.11%
|
Capitalization / Revenue
|
2.63
x
|
1.34
x
|
2.54
x
|
3.97
x
|
2.89
x
|
2.39
x
|
2.01
x
|
1.67
x
|
EV / Revenue
|
2.63
x
|
1.34
x
|
2.54
x
|
3.97
x
|
2.89
x
|
2.39
x
|
2.88
x
|
2.36
x
|
EV / EBITDA
|
6.74
x
|
3.29
x
|
-
|
-
|
-
|
9.82
x
|
14.3
x
|
11.9
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
4.71
x
|
2.33
x
|
4.29
x
|
6.75
x
|
4.35
x
|
4.25
x
|
3.11
x
|
2.76
x
|
Nbr of stocks (in thousands)
|
1,591,361
|
1,591,373
|
1,591,374
|
1,591,374
|
1,592,815
|
1,607,413
|
-
|
-
|
Reference price
2 |
703.7
|
459.1
|
966.9
|
1,706
|
1,266
|
1,615
|
1,615
|
1,615
|
Announcement Date
|
5/16/19
|
5/21/20
|
4/28/21
|
4/28/22
|
4/27/23
|
4/26/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
426,040
|
543,515
|
605,916
|
684,390
|
698,706
|
1,103,830
|
1,291,426
|
1,555,577
|
EBITDA
1 |
166,112
|
222,117
|
-
|
-
|
-
|
269,006
|
259,221
|
308,690
|
EBIT
1 |
163,835
|
217,549
|
158,412
|
160,740
|
200,011
|
260,005
|
303,019
|
388,063
|
Operating Margin
|
38.46%
|
40.03%
|
26.14%
|
23.49%
|
28.63%
|
23.55%
|
23.46%
|
24.95%
|
Earnings before Tax (EBT)
1 |
81,547
|
83,017
|
98,623
|
112,706
|
168,111
|
213,750
|
248,358
|
315,852
|
Net income
1 |
32,190
|
33,691
|
44,705
|
45,568
|
64,173
|
81,478
|
96,766
|
121,405
|
Net margin
|
7.56%
|
6.2%
|
7.38%
|
6.66%
|
9.18%
|
7.38%
|
7.49%
|
7.8%
|
EPS
2 |
20.23
|
21.17
|
28.09
|
28.63
|
11.00
|
50.70
|
61.50
|
71.59
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.2500
|
0.5000
|
0.3000
|
0.4000
|
0.8000
|
1.200
|
1.700
|
1.767
|
Announcement Date
|
5/16/19
|
5/21/20
|
4/28/21
|
4/28/22
|
4/27/23
|
4/26/24
|
-
|
-
|
Fiscal Period: March |
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
|
-
|
-
|
-
|
-
|
-
|
188,617
|
-
|
-
|
-
|
-
|
-
|
221,039
|
263,748
|
237,638
|
267,509
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
64,118
|
36,191
|
31,160
|
33,040
|
39,190
|
41,638
|
-
|
44,860
|
48,530
|
53,995
|
-
|
45,799
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
22.08%
|
-
|
-
|
-
|
-
|
-
|
20.72%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
27,792
|
23,585
|
17,671
|
27,923
|
32,490
|
34,622
|
35,939
|
42,578
|
-
|
45,405
|
51,254
|
-
|
-
|
-
|
-
|
Net income
1 |
12,900
|
9,791
|
8,328
|
11,221
|
12,558
|
13,461
|
13,094
|
15,569
|
17,820
|
17,690
|
19,426
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
7.14%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/20/21
|
4/28/21
|
7/21/21
|
10/28/21
|
1/20/22
|
4/28/22
|
7/28/22
|
10/21/22
|
1/30/23
|
4/27/23
|
7/27/23
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
2,844,711
|
1,122,476
|
1,076,400
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
13.01
x
|
4.33
x
|
3.487
x
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
14.6%
|
12.2%
|
13.3%
|
12%
|
14.8%
|
18.1%
|
16.9%
|
18.4%
|
ROA (Net income/ Total Assets)
|
1.74%
|
1.47%
|
1.68%
|
1.48%
|
-
|
3.27%
|
2.92%
|
2.98%
|
Assets
1 |
1,850,023
|
2,299,590
|
2,657,666
|
3,069,359
|
-
|
2,415,487
|
3,313,904
|
4,073,993
|
Book Value Per Share
2 |
149.0
|
197.0
|
225.0
|
253.0
|
291.0
|
380.0
|
519.0
|
586.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
5/16/19
|
5/21/20
|
4/28/21
|
4/28/22
|
4/27/23
|
4/26/24
|
-
|
-
|
Last Close Price
1,615
INR Average target price
1,787
INR Spread / Average Target +10.68% Consensus |
1st Jan change
|
Capi.
|
---|
| -4.20% | 31.1B | | -5.52% | 51.26B | | +61.84% | 28.7B | | +20.56% | 23.76B | | +15.16% | 17.66B | | -5.26% | 12.02B | | +24.19% | 11.47B | | +16.55% | 8.28B | | -31.86% | 7.16B | | +35.28% | 6.32B |
Other Consumer Lending
|