Market Closed -
Bombay S.E.
06:00:50 2024-05-31 am EDT
|
5-day change
|
1st Jan Change
|
503.4
INR
|
-0.74%
|
|
+5.33%
|
+35.75%
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,420
|
27,304
|
92,614
|
63,422
|
96,548
|
-
|
-
|
Enterprise Value (EV)
1 |
3,420
|
27,304
|
92,614
|
58,283
|
66,424
|
90,172
|
90,491
|
P/E ratio
|
7.77
x
|
24.5
x
|
57.3
x
|
33.6
x
|
33.7
x
|
43.7
x
|
34.9
x
|
Yield
|
-
|
-
|
0.62%
|
-
|
0.77%
|
0.87%
|
1.02%
|
Capitalization / Revenue
|
-
|
-
|
16
x
|
8.44
x
|
8.27
x
|
9.29
x
|
7.79
x
|
EV / Revenue
|
-
|
-
|
16
x
|
7.76
x
|
8.27
x
|
8.68
x
|
7.3
x
|
EV / EBITDA
|
-
|
-
|
49.5
x
|
26.5
x
|
26.9
x
|
29.6
x
|
23.5
x
|
EV / FCF
|
-
|
-
|
-
|
-317
x
|
426
x
|
-232
x
|
197
x
|
FCF Yield
|
-
|
-
|
-
|
-0.32%
|
0.23%
|
-0.43%
|
0.51%
|
Price to Book
|
-
|
-
|
7.83
x
|
2.16
x
|
6.65
x
|
6.04
x
|
5.43
x
|
Nbr of stocks (in thousands)
|
174,260
|
171,280
|
191,809
|
191,809
|
191,810
|
-
|
-
|
Reference price
2 |
19.62
|
159.4
|
482.8
|
330.6
|
503.4
|
503.4
|
503.4
|
Announcement Date
|
6/5/20
|
5/12/21
|
5/2/22
|
5/19/23
|
5/23/24
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
-
|
5,806
|
7,513
|
8,030
|
10,390
|
12,390
|
EBITDA
1 |
-
|
-
|
1,871
|
2,197
|
2,466
|
3,047
|
3,848
|
EBIT
1 |
-
|
-
|
-
|
1,984
|
2,104
|
2,780
|
3,525
|
Operating Margin
|
-
|
-
|
-
|
26.41%
|
26.2%
|
26.76%
|
28.45%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
2,044
|
2,537
|
2,708
|
2,972
|
3,719
|
Net income
1 |
439.4
|
1,126
|
1,526
|
1,893
|
1,976
|
2,224
|
2,785
|
Net margin
|
-
|
-
|
26.28%
|
25.19%
|
24.61%
|
21.4%
|
22.48%
|
EPS
2 |
2.526
|
6.497
|
8.420
|
9.830
|
10.27
|
11.51
|
14.41
|
Free Cash Flow
1 |
-
|
-
|
-
|
-183.6
|
212.5
|
-389.5
|
460
|
FCF margin
|
-
|
-
|
-
|
-2.44%
|
2.57%
|
-3.75%
|
3.71%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
8.72%
|
-
|
11.95%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
11.03%
|
-
|
16.52%
|
Dividend per Share
2 |
-
|
-
|
3.000
|
-
|
3.867
|
4.400
|
5.133
|
Announcement Date
|
6/5/20
|
5/12/21
|
5/2/22
|
5/19/23
|
5/23/24
|
-
|
-
|
Fiscal Period: März |
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
-
|
1,855
|
2,074
|
2,022
|
2,330
|
EBITDA
1 |
-
|
777.6
|
-
|
698
|
699
|
EBIT
|
-
|
566.3
|
425
|
-
|
-
|
Operating Margin
|
-
|
30.53%
|
20.49%
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
704.2
|
654.7
|
-
|
-
|
Net income
1 |
460.7
|
525.2
|
492.8
|
587
|
544
|
Net margin
|
-
|
28.32%
|
23.76%
|
29.03%
|
23.35%
|
EPS
2 |
-
|
2.710
|
2.560
|
3.000
|
2.800
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/31/22
|
1/20/23
|
5/19/23
|
-
|
-
|
Fiscal Period: März |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
5,139
|
6,096
|
6,376
|
6,057
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-184
|
213
|
-390
|
460
|
ROE (net income / shareholders' equity)
|
-
|
-
|
12.8%
|
13.3%
|
13.8%
|
14.5%
|
16.4%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
-
|
61.70
|
153.0
|
75.70
|
83.40
|
92.70
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
-
|
727
|
1,032
|
1,462
|
1,801
|
2,102
|
Capex / Sales
|
-
|
-
|
12.52%
|
13.73%
|
17.68%
|
17.33%
|
16.96%
|
Announcement Date
|
6/5/20
|
5/12/21
|
5/2/22
|
5/19/23
|
5/23/24
|
-
|
-
|
Last Close Price
503.4
INR Average target price
522
INR Spread / Average Target +3.71% Consensus |
1st Jan change
|
Capi.
|
---|
| +35.75% | 1.16B | | +13.06% | 8.12B | | -8.25% | 5.97B | | +4.07% | 5.4B | | +1.55% | 4.42B | | +8.28% | 4.2B | | +11.53% | 3.66B | | +23.70% | 3.29B | | -6.05% | 2.96B | | -21.42% | 2.4B |
Movie, TV Production & Distribution
|