Market Closed -
NSE India S.E.
07:43:46 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
358.8
INR
|
-1.95%
|
|
-31.07%
|
-12.43%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
77,310
|
47,243
|
68,245
|
98,191
|
119,695
|
178,481
|
-
|
-
|
Enterprise Value (EV)
1 |
99,951
|
70,150
|
108,913
|
143,400
|
172,300
|
196,692
|
178,481
|
178,481
|
P/E ratio
|
23.3
x
|
17.3
x
|
46.3
x
|
18.7
x
|
28.2
x
|
43
x
|
24.4
x
|
18.6
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
0.56%
|
0.56%
|
0.56%
|
Capitalization / Revenue
|
0.97
x
|
0.54
x
|
0.79
x
|
0.96
x
|
1
x
|
1.27
x
|
1.13
x
|
1.01
x
|
EV / Revenue
|
1.26
x
|
0.8
x
|
1.27
x
|
1.4
x
|
1.44
x
|
1.4
x
|
1.13
x
|
1.01
x
|
EV / EBITDA
|
11.6
x
|
5.58
x
|
10.2
x
|
9.67
x
|
11
x
|
10.2
x
|
7.84
x
|
6.77
x
|
EV / FCF
|
629
x
|
10
x
|
9.11
x
|
17.3
x
|
15.4
x
|
29.9
x
|
19.4
x
|
14.1
x
|
FCF Yield
|
0.16%
|
9.97%
|
11%
|
5.79%
|
6.48%
|
3.35%
|
5.16%
|
7.07%
|
Price to Book
|
2.42
x
|
1.45
x
|
2.03
x
|
2.48
x
|
2.7
x
|
3.62
x
|
3.08
x
|
2.59
x
|
Nbr of stocks (in thousands)
|
501,523
|
496,509
|
496,509
|
497,170
|
497,280
|
497,370
|
-
|
-
|
Reference price
2 |
154.2
|
95.15
|
137.4
|
197.5
|
240.7
|
358.8
|
358.8
|
358.8
|
Announcement Date
|
5/28/19
|
6/23/20
|
6/22/21
|
5/24/22
|
5/25/23
|
-
|
-
|
-
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
79,627
|
87,385
|
86,084
|
102,533
|
119,329
|
140,696
|
157,724
|
175,946
|
EBITDA
1 |
8,630
|
12,576
|
10,628
|
14,832
|
15,653
|
19,326
|
22,763
|
26,355
|
EBIT
1 |
5,566
|
6,717
|
4,452
|
8,427
|
7,848
|
10,326
|
13,037
|
15,786
|
Operating Margin
|
6.99%
|
7.69%
|
5.17%
|
8.22%
|
6.58%
|
7.34%
|
8.27%
|
8.97%
|
Earnings before Tax (EBT)
1 |
4,105
|
3,302
|
2,015
|
6,363
|
5,339
|
6,012
|
9,814
|
12,698
|
Net income
1 |
3,331
|
2,766
|
1,477
|
5,260
|
4,249
|
3,709
|
7,386
|
9,598
|
Net margin
|
4.18%
|
3.17%
|
1.72%
|
5.13%
|
3.56%
|
2.64%
|
4.68%
|
5.46%
|
EPS
2 |
6.620
|
5.500
|
2.970
|
10.57
|
8.530
|
8.350
|
14.73
|
19.30
|
Free Cash Flow
1 |
158.9
|
6,994
|
11,950
|
8,304
|
11,168
|
6,588
|
9,210
|
12,625
|
FCF margin
|
0.2%
|
8%
|
13.88%
|
8.1%
|
9.36%
|
4.68%
|
5.84%
|
7.18%
|
FCF Conversion (EBITDA)
|
1.84%
|
55.61%
|
112.44%
|
55.99%
|
71.35%
|
34.09%
|
40.46%
|
47.9%
|
FCF Conversion (Net income)
|
4.77%
|
252.84%
|
808.83%
|
157.88%
|
262.83%
|
177.62%
|
124.7%
|
131.54%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
2.000
|
2.000
|
2.000
|
Announcement Date
|
5/28/19
|
6/23/20
|
6/22/21
|
5/24/22
|
5/25/23
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
22,589
|
23,909
|
23,716
|
25,043
|
26,496
|
27,278
|
26,621
|
28,163
|
31,921
|
32,623
|
32,154
|
32,654
|
35,540
|
37,184
|
EBITDA
1 |
3,279
|
3,211
|
2,808
|
3,428
|
3,971
|
4,625
|
2,921
|
3,189
|
4,487
|
5,056
|
3,877
|
4,162
|
4,895
|
5,592
|
EBIT
1 |
1,706
|
1,684
|
1,279
|
1,865
|
2,362
|
2,922
|
1,171
|
1,295
|
2,512
|
2,870
|
1,702
|
2,439
|
2,078
|
3,134
|
Operating Margin
|
7.55%
|
7.05%
|
5.39%
|
7.45%
|
8.91%
|
10.71%
|
4.4%
|
4.6%
|
7.87%
|
8.8%
|
5.29%
|
7.47%
|
5.85%
|
8.43%
|
Earnings before Tax (EBT)
1 |
1,142
|
1,215
|
-
|
1,342
|
1,808
|
2,519
|
856.1
|
707.5
|
1,724
|
2,050
|
805.6
|
1,388
|
1,118
|
2,129
|
Net income
1 |
924.2
|
1,054
|
-
|
1,069
|
1,483
|
2,263
|
685.4
|
462.1
|
1,394
|
1,708
|
49
|
942.7
|
696
|
1,748
|
Net margin
|
4.09%
|
4.41%
|
-
|
4.27%
|
5.6%
|
8.29%
|
2.57%
|
1.64%
|
4.37%
|
5.23%
|
0.15%
|
2.89%
|
1.96%
|
4.7%
|
EPS
2 |
1.860
|
2.120
|
-
|
2.150
|
2.980
|
4.550
|
1.380
|
0.9300
|
2.800
|
3.430
|
0.1000
|
3.100
|
1.400
|
2.900
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/9/21
|
6/22/21
|
8/11/21
|
11/11/21
|
2/8/22
|
5/24/22
|
8/11/22
|
11/10/22
|
2/14/23
|
5/25/23
|
8/14/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
22,641
|
22,907
|
40,668
|
45,209
|
52,605
|
18,211
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.623
x
|
1.821
x
|
3.827
x
|
3.048
x
|
3.361
x
|
0.9423
x
|
-
|
-
|
Free Cash Flow
1 |
159
|
6,994
|
11,950
|
8,304
|
11,168
|
6,588
|
9,210
|
12,625
|
ROE (net income / shareholders' equity)
|
11%
|
8.53%
|
4.45%
|
14.4%
|
10.1%
|
9.6%
|
14.2%
|
16.1%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
63.60
|
65.50
|
67.90
|
79.50
|
89.10
|
99.20
|
116.0
|
139.0
|
Cash Flow per Share
|
11.60
|
24.30
|
31.50
|
26.40
|
36.70
|
-
|
-
|
-
|
Capex
1 |
5,677
|
5,239
|
3,742
|
4,830
|
7,172
|
7,984
|
7,440
|
7,715
|
Capex / Sales
|
7.13%
|
5.99%
|
4.35%
|
4.71%
|
6.01%
|
5.67%
|
4.72%
|
4.38%
|
Announcement Date
|
5/28/19
|
6/23/20
|
6/22/21
|
5/24/22
|
5/25/23
|
-
|
-
|
-
|
Last Close Price
358.8
INR Average target price
489
INR Spread / Average Target +36.27% Consensus |