Market Closed -
NSE India S.E.
07:40:30 2024-05-21 am EDT
|
5-day change
|
1st Jan Change
|
580.2
INR
|
-1.69%
|
|
-2.86%
|
+8.48%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
502,884
|
510,736
|
639,870
|
719,947
|
626,786
|
836,270
|
-
|
-
|
Enterprise Value (EV)
1 |
496,273
|
502,617
|
646,287
|
725,237
|
631,033
|
876,831
|
844,772
|
846,340
|
P/E ratio
|
44.2
x
|
47.9
x
|
67
x
|
95.2
x
|
77.1
x
|
103
x
|
85.3
x
|
70.6
x
|
Yield
|
0.9%
|
0.22%
|
0.45%
|
0.11%
|
0.14%
|
0.35%
|
0.33%
|
0.34%
|
Capitalization / Revenue
|
1.64
x
|
1.55
x
|
1.83
x
|
1.98
x
|
1.63
x
|
2.1
x
|
1.85
x
|
1.65
x
|
EV / Revenue
|
1.62
x
|
1.53
x
|
1.85
x
|
2
x
|
1.64
x
|
2.1
x
|
1.87
x
|
1.67
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
4,405,625
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
7.14
x
|
7.08
x
|
7.03
x
|
7.86
x
|
6.21
x
|
7.67
x
|
7.04
x
|
6.52
x
|
Nbr of stocks (in thousands)
|
1,435,784
|
1,435,862
|
1,435,974
|
1,437,306
|
1,438,571
|
1,441,349
|
-
|
-
|
Reference price
2 |
350.2
|
355.7
|
445.6
|
500.9
|
435.7
|
580.2
|
580.2
|
580.2
|
Announcement Date
|
4/24/19
|
4/25/20
|
4/19/21
|
4/16/22
|
4/20/23
|
4/23/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
305,783
|
328,790
|
349,734
|
363,213
|
385,595
|
417,597
|
451,187
|
506,894
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
11,612
|
10,670
|
10,774
|
7,948
|
9,003
|
9,205
|
13,995
|
15,564
|
Operating Margin
|
3.8%
|
3.25%
|
3.08%
|
2.19%
|
2.33%
|
2.2%
|
3.1%
|
3.07%
|
Earnings before Tax (EBT)
1 |
11,612
|
10,670
|
10,774
|
7,948
|
9,003
|
9,205
|
10,915
|
13,159
|
Net income
1 |
11,389
|
10,670
|
9,562
|
7,592
|
8,135
|
8,507
|
10,025
|
11,408
|
Net margin
|
3.72%
|
3.25%
|
2.73%
|
2.09%
|
2.11%
|
2.04%
|
2.22%
|
2.25%
|
EPS
2 |
7.930
|
7.420
|
6.650
|
5.260
|
5.650
|
5.890
|
6.799
|
8.215
|
Free Cash Flow
|
112,645
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
36.84%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
989.05%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
3.150
|
0.8000
|
2.000
|
0.5500
|
0.6000
|
2.041
|
1.935
|
1.974
|
Announcement Date
|
4/24/19
|
4/25/20
|
4/19/21
|
4/16/22
|
4/20/23
|
4/23/24
|
-
|
-
|
Fiscal Period: March |
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Net sales
|
92,865
|
-
|
113,589
|
68,842
|
95,817
|
-
|
126,291
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
2,126
|
2,548
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
4,757
|
3,120
|
2,224
|
1,568
|
2,002
|
2,261
|
3,172
|
2,074
|
2,477
|
-
|
2,313
|
2,341
|
-
|
-
|
-
|
-
|
Operating Margin
|
5.12%
|
-
|
1.96%
|
2.28%
|
2.09%
|
-
|
2.51%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
1,568
|
2,002
|
-
|
-
|
-
|
-
|
-
|
2,313
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
4,456
|
3,120
|
1,869
|
1,566
|
2,001
|
2,216
|
2,353
|
2,062
|
2,439
|
4,501
|
2,269
|
1,737
|
-
|
-
|
-
|
-
|
Net margin
|
4.8%
|
-
|
1.65%
|
2.27%
|
2.09%
|
-
|
1.86%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
3.090
|
2.160
|
1.290
|
-
|
1.390
|
1.540
|
1.630
|
1.430
|
1.690
|
-
|
1.570
|
1.200
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
0.5500
|
-
|
-
|
-
|
0.6000
|
-
|
-
|
-
|
-
|
0.6000
|
-
|
-
|
-
|
0.8000
|
Announcement Date
|
10/19/21
|
1/18/22
|
4/16/22
|
7/16/22
|
10/15/22
|
1/17/23
|
4/20/23
|
7/18/23
|
10/17/23
|
10/17/23
|
1/17/24
|
4/23/24
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
6,417
|
5,291
|
4,248
|
7,052
|
8,502
|
10,069
|
Net Cash position
1 |
6,610
|
8,119
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
112,645
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
15%
|
15%
|
11.7%
|
8.31%
|
8.45%
|
11.9%
|
12.7%
|
12.5%
|
ROA (Net income/ Total Assets)
|
0.75%
|
0.67%
|
0.52%
|
0.33%
|
0.33%
|
0.38%
|
0.44%
|
0.52%
|
Assets
1 |
1,524,468
|
1,595,580
|
1,831,023
|
2,308,300
|
2,501,507
|
2,519,701
|
2,268,001
|
2,208,372
|
Book Value Per Share
2 |
49.00
|
50.20
|
63.40
|
63.70
|
70.10
|
75.60
|
82.40
|
88.90
|
Cash Flow per Share
|
-
|
-
|
-
|
12.70
|
0.6200
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
4/24/19
|
4/25/20
|
4/19/21
|
4/16/22
|
4/20/23
|
4/23/24
|
-
|
-
|
Last Close Price
589.7
INR Average target price
637.7
INR Spread / Average Target +8.14% Consensus |
1st Jan change
|
Capi.
|
---|
| +8.48% | 10.2B | | +12.66% | 110B | | +21.74% | 108B | | -7.94% | 93.53B | | +22.97% | 73.99B | | +24.89% | 36.08B | | +15.48% | 30.16B | | +12.50% | 29.77B | | -0.21% | 17.31B | | -12.54% | 14.7B |
Life Insurance
|