Delayed
NSE India S.E.
05:41:44 2024-05-22 am EDT
|
5-day change
|
1st Jan Change
|
45.6
INR
|
+2.93%
|
|
+4.69%
|
+13.38%
|
Fiscal Period: März |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
74,052
|
75,791
|
78,501
|
-
|
-
|
Enterprise Value (EV)
1 |
74,052
|
75,791
|
78,501
|
78,501
|
78,501
|
P/E ratio
|
70
x
|
56.6
x
|
55.4
x
|
49.2
x
|
42.2
x
|
Yield
|
-
|
-
|
0.11%
|
0.45%
|
0.45%
|
Capitalization / Revenue
|
18.5
x
|
16.9
x
|
13.8
x
|
11.8
x
|
10.2
x
|
EV / Revenue
|
18.5
x
|
16.9
x
|
13.8
x
|
11.8
x
|
10.2
x
|
EV / EBITDA
|
55.9
x
|
43.1
x
|
38.2
x
|
32.9
x
|
28.7
x
|
EV / FCF
|
-
|
-60.7
x
|
30.8
x
|
58.4
x
|
43.1
x
|
FCF Yield
|
-
|
-1.65%
|
3.25%
|
1.71%
|
2.32%
|
Price to Book
|
-
|
20.5
x
|
14.3
x
|
10.5
x
|
8.2
x
|
Nbr of stocks (in thousands)
|
1,738,320
|
1,738,320
|
1,772,041
|
-
|
-
|
Reference price
2 |
42.60
|
43.60
|
44.30
|
44.30
|
44.30
|
Announcement Date
|
5/25/22
|
5/26/23
|
-
|
-
|
-
|
Fiscal Period: Marzo |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
4,004
|
4,488
|
5,698
|
6,654
|
7,680
|
EBITDA
1 |
-
|
1,325
|
1,759
|
2,056
|
2,388
|
2,732
|
EBIT
1 |
-
|
-
|
1,730
|
1,977
|
2,206
|
2,550
|
Operating Margin
|
-
|
-
|
38.54%
|
34.69%
|
33.16%
|
33.2%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
1,849
|
2,020
|
2,230
|
2,592
|
Net income
1 |
610.1
|
1,059
|
1,342
|
1,444
|
1,574
|
1,829
|
Net margin
|
-
|
26.46%
|
29.9%
|
25.35%
|
23.66%
|
23.82%
|
EPS
2 |
-
|
0.6088
|
0.7700
|
0.8000
|
0.9000
|
1.050
|
Free Cash Flow
1 |
-
|
-
|
-1,248
|
2,552
|
1,345
|
1,821
|
FCF margin
|
-
|
-
|
-27.81%
|
44.78%
|
20.21%
|
23.71%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
124.12%
|
56.31%
|
66.67%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
176.67%
|
85.42%
|
99.56%
|
Dividend per Share
2 |
-
|
-
|
-
|
0.0500
|
0.2000
|
0.2000
|
Announcement Date
|
9/4/21
|
5/25/22
|
5/26/23
|
-
|
-
|
-
|
Fiscal Period: March |
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q2
|
---|
Net sales
1 |
-
|
1,121
|
1,399
|
1,166
|
1,447
|
EBITDA
1 |
-
|
402.4
|
553.6
|
424.3
|
463
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
388.1
|
-
|
-
|
-
|
Net income
|
331.3
|
282.2
|
-
|
-
|
-
|
Net margin
|
-
|
25.18%
|
-
|
-
|
-
|
EPS
|
0.1900
|
0.1625
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
7/29/22
|
11/11/22
|
2/6/23
|
5/26/23
|
-
|
Fiscal Period: March |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-1,248
|
2,552
|
1,345
|
1,821
|
ROE (net income / shareholders' equity)
|
-
|
53.2%
|
44.3%
|
29.7%
|
23.5%
|
21.4%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
-
|
2.130
|
3.100
|
4.200
|
5.400
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
-
|
144
|
105
|
217
|
229
|
Capex / Sales
|
-
|
-
|
3.21%
|
1.84%
|
3.25%
|
2.98%
|
Announcement Date
|
9/4/21
|
5/25/22
|
5/26/23
|
-
|
-
|
-
|
Mean consensus UNDERPERFORM Last Close Price
44.3
INR Average target price
43
INR Spread / Average Target -2.93% Consensus |
1st Jan change
|
Capi.
|
---|
| +12.89% | 943M | | +7.76% | 130B | | +55.04% | 36.1B | | -26.40% | 14.8B | | +73.97% | 8.91B | | +27.98% | 6.18B | | -0.10% | 3.03B | | -15.51% | 2.53B | | +23.84% | 2.19B | | +1.24% | 1.9B |
Travel Agents
|