Market Closed -
NSE India S.E.
07:43:51 2024-05-22 am EDT
|
5-day change
|
1st Jan Change
|
297.8
INR
|
-0.42%
|
|
+2.37%
|
-2.68%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
107,549
|
97,279
|
154,227
|
146,159
|
149,516
|
168,022
|
-
|
-
|
Enterprise Value (EV)
1 |
118,822
|
101,764
|
156,597
|
145,767
|
141,424
|
186,748
|
160,834
|
149,926
|
P/E ratio
|
13.5
x
|
8.78
x
|
16.7
x
|
14.5
x
|
15.8
x
|
15.7
x
|
23
x
|
19.9
x
|
Yield
|
1.05%
|
1.16%
|
0.73%
|
0.77%
|
1.89%
|
1.4%
|
1.25%
|
1.53%
|
Capitalization / Revenue
|
5.73
x
|
4.11
x
|
7.42
x
|
7.24
x
|
8.49
x
|
9.9
x
|
11.8
x
|
10.5
x
|
EV / Revenue
|
6.33
x
|
4.3
x
|
7.53
x
|
7.22
x
|
8.03
x
|
9.19
x
|
11.3
x
|
9.4
x
|
EV / EBITDA
|
7.51
x
|
6.46
x
|
10.6
x
|
10.4
x
|
11.2
x
|
12.4
x
|
18
x
|
14.6
x
|
EV / FCF
|
13.6
x
|
8.12
x
|
13.9
x
|
14.6
x
|
18.2
x
|
24.7
x
|
23.1
x
|
24.8
x
|
FCF Yield
|
7.34%
|
12.3%
|
7.21%
|
6.83%
|
5.5%
|
4.05%
|
4.33%
|
4.04%
|
Price to Book
|
1.87
x
|
1.45
x
|
2.04
x
|
1.73
x
|
1.77
x
|
1.96
x
|
1.56
x
|
1.47
x
|
Nbr of stocks (in thousands)
|
563,971
|
564,101
|
564,211
|
564,211
|
564,211
|
564,211
|
-
|
-
|
Reference price
2 |
190.7
|
172.4
|
273.4
|
259.0
|
265.0
|
297.8
|
297.8
|
297.8
|
Announcement Date
|
5/9/19
|
6/8/20
|
6/3/21
|
5/12/22
|
5/11/23
|
5/8/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
18,772
|
23,686
|
20,794
|
20,200
|
17,618
|
20,315
|
14,200
|
15,958
|
EBITDA
1 |
15,818
|
15,749
|
14,733
|
13,976
|
12,587
|
15,041
|
8,912
|
10,252
|
EBIT
1 |
13,626
|
13,783
|
12,703
|
12,016
|
10,648
|
13,121
|
6,989
|
8,525
|
Operating Margin
|
72.59%
|
58.19%
|
61.09%
|
59.49%
|
60.44%
|
64.59%
|
49.22%
|
53.42%
|
Earnings before Tax (EBT)
1 |
12,028
|
12,786
|
12,467
|
12,748
|
12,286
|
16,422
|
9,638
|
10,402
|
Net income
1 |
7,947
|
11,087
|
9,242
|
10,097
|
9,450
|
12,846
|
7,305
|
8,032
|
Net margin
|
42.33%
|
46.81%
|
44.45%
|
49.99%
|
53.64%
|
63.23%
|
51.44%
|
50.33%
|
EPS
2 |
14.09
|
19.65
|
16.38
|
17.90
|
16.75
|
22.77
|
12.94
|
14.97
|
Free Cash Flow
1 |
8,718
|
12,529
|
11,286
|
9,953
|
7,772
|
7,567
|
6,965
|
6,054
|
FCF margin
|
46.44%
|
52.9%
|
54.27%
|
49.27%
|
44.11%
|
37.25%
|
49.05%
|
37.94%
|
FCF Conversion (EBITDA)
|
55.11%
|
79.56%
|
76.6%
|
71.22%
|
61.75%
|
50.31%
|
78.16%
|
59.05%
|
FCF Conversion (Net income)
|
109.7%
|
113.01%
|
122.11%
|
98.57%
|
82.25%
|
58.9%
|
95.35%
|
75.37%
|
Dividend per Share
2 |
2.000
|
2.000
|
2.000
|
2.000
|
5.000
|
5.000
|
3.717
|
4.567
|
Announcement Date
|
5/9/19
|
6/8/20
|
6/3/21
|
5/12/22
|
5/11/23
|
5/8/24
|
-
|
-
|
Fiscal Period: March |
2019 S1
|
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
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 |
9,896
|
11,479
|
10,413
|
5,800
|
4,650
|
5,272
|
5,885
|
-
|
4,712
|
4,331
|
4,818
|
4,346
|
4,024
|
4,430
|
4,412
|
4,646
|
5,003
|
5,228
|
-
|
EBITDA
1 |
8,601
|
8,391
|
7,269
|
3,984
|
3,442
|
3,744
|
3,806
|
7,550
|
3,365
|
3,062
|
3,602
|
3,338
|
2,699
|
2,947
|
3,364
|
3,648
|
3,908
|
3,859
|
-
|
EBIT
1 |
-
|
-
|
-
|
3,473
|
2,945
|
3,263
|
3,315
|
-
|
2,870
|
2,568
|
3,123
|
2,851
|
2,210
|
2,464
|
2,896
|
3,195
|
3,168
|
3,133
|
-
|
Operating Margin
|
-
|
-
|
-
|
59.88%
|
63.34%
|
61.9%
|
56.32%
|
-
|
60.92%
|
59.29%
|
64.83%
|
65.59%
|
54.92%
|
55.63%
|
65.65%
|
68.77%
|
63.32%
|
59.93%
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
6,246
|
3,328
|
2,833
|
3,161
|
4,133
|
-
|
2,856
|
2,598
|
3,149
|
3,877
|
2,329
|
2,931
|
3,066
|
4,784
|
3,597
|
3,566
|
-
|
Net income
1 |
4,678
|
6,610
|
4,705
|
2,475
|
2,063
|
2,319
|
3,277
|
-
|
2,481
|
2,020
|
2,355
|
3,142
|
1,709
|
2,243
|
2,293
|
3,568
|
2,799
|
2,952
|
-
|
Net margin
|
47.27%
|
57.58%
|
45.18%
|
42.67%
|
44.35%
|
43.99%
|
55.68%
|
-
|
52.66%
|
46.65%
|
48.88%
|
72.29%
|
42.48%
|
50.64%
|
51.97%
|
76.8%
|
55.94%
|
56.47%
|
-
|
EPS
2 |
-
|
11.72
|
8.340
|
4.390
|
3.660
|
4.110
|
5.810
|
-
|
4.400
|
3.580
|
4.170
|
5.570
|
3.030
|
3.980
|
4.060
|
7.950
|
5.184
|
5.419
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
2.000
|
-
|
-
|
-
|
-
|
2.000
|
-
|
-
|
-
|
5.000
|
1.229
|
1.229
|
1.564
|
1.732
|
0.7594
|
Announcement Date
|
11/3/18
|
11/8/19
|
11/11/20
|
2/10/21
|
6/3/21
|
8/9/21
|
11/3/21
|
11/3/21
|
2/10/22
|
5/12/22
|
8/4/22
|
11/10/22
|
2/13/23
|
5/11/23
|
8/4/23
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
11,273
|
4,484
|
2,370
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
392
|
8,092
|
14,394
|
7,188
|
18,096
|
Leverage (Debt/EBITDA)
|
0.7127
x
|
0.2847
x
|
0.1608
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
8,718
|
12,529
|
11,286
|
9,953
|
7,772
|
7,567
|
6,965
|
6,054
|
ROE (net income / shareholders' equity)
|
14.7%
|
17.8%
|
13%
|
12.6%
|
10.7%
|
13.2%
|
6.95%
|
7.92%
|
ROA (Net income/ Total Assets)
|
8.88%
|
12.3%
|
10.1%
|
10.8%
|
9.73%
|
12.1%
|
5.2%
|
5.6%
|
Assets
1 |
89,492
|
90,264
|
91,739
|
93,564
|
97,141
|
105,819
|
140,475
|
143,433
|
Book Value Per Share
2 |
102.0
|
119.0
|
134.0
|
150.0
|
150.0
|
182.0
|
191.0
|
203.0
|
Cash Flow per Share
2 |
22.90
|
24.10
|
22.00
|
19.00
|
17.10
|
20.80
|
16.30
|
20.10
|
Capex
1 |
2,165
|
1,073
|
1,126
|
773
|
1,892
|
4,157
|
4,679
|
4,772
|
Capex / Sales
|
11.53%
|
4.53%
|
5.42%
|
3.83%
|
10.74%
|
20.46%
|
32.95%
|
29.9%
|
Announcement Date
|
5/9/19
|
6/8/20
|
6/3/21
|
5/12/22
|
5/11/23
|
5/8/24
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| -2.68% | 2.03B | | +7.53% | 15.37B | | +33.83% | 10.96B | | +16.62% | 9.13B | | +8.98% | 8.26B | | +9.57% | 7.89B | | +36.58% | 6.25B | | +22.73% | 5.62B | | -28.97% | 5.61B | | 0.00% | 5.18B |
Natural Gas Distribution
|