Market Closed -
NSE India S.E.
07:43:47 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
1,172
INR
|
+0.43%
|
|
+8.53%
|
+23.17%
|
Fiscal Period: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
29,155
|
9,644
|
12,109
|
15,133
|
19,092
|
35,007
|
-
|
-
|
Enterprise Value (EV)
1 |
29,155
|
9,644
|
12,109
|
15,133
|
19,092
|
35,007
|
35,007
|
35,007
|
P/E ratio
|
21.2
x
|
11.7
x
|
13.6
x
|
20.2
x
|
22.8
x
|
32.3
x
|
26.6
x
|
23.4
x
|
Yield
|
3.03%
|
5.96%
|
6.08%
|
3.33%
|
2.64%
|
1.89%
|
2.55%
|
2.99%
|
Capitalization / Revenue
|
9.14
x
|
3.96
x
|
4.87
x
|
6.11
x
|
6.68
x
|
10.5
x
|
9.26
x
|
8.23
x
|
EV / Revenue
|
9.14
x
|
3.96
x
|
4.87
x
|
6.11
x
|
6.68
x
|
10.5
x
|
9.26
x
|
8.23
x
|
EV / EBITDA
|
16.7
x
|
12
x
|
12.6
x
|
19
x
|
19.2
x
|
29.7
x
|
24.5
x
|
21.1
x
|
EV / FCF
|
35.4
x
|
-28.1
x
|
14.8
x
|
30.9
x
|
27
x
|
31
x
|
26.3
x
|
23.1
x
|
FCF Yield
|
2.82%
|
-3.56%
|
6.75%
|
3.24%
|
3.71%
|
3.23%
|
3.81%
|
4.34%
|
Price to Book
|
-
|
1.81
x
|
-
|
2.34
x
|
2.67
x
|
4.83
x
|
4.55
x
|
4.3
x
|
Nbr of stocks (in thousands)
|
29,461
|
29,461
|
29,461
|
29,647
|
29,701
|
29,868
|
-
|
-
|
Reference price
2 |
989.6
|
327.4
|
411.0
|
510.4
|
642.8
|
1,172
|
1,172
|
1,172
|
Announcement Date
|
5/21/19
|
6/18/20
|
6/12/21
|
5/29/22
|
5/11/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,190
|
2,436
|
2,484
|
2,476
|
2,859
|
3,336
|
3,781
|
4,251
|
EBITDA
1 |
1,747
|
803.9
|
957.7
|
798.2
|
993.4
|
1,179
|
1,429
|
1,660
|
EBIT
1 |
1,713
|
726.2
|
879.7
|
721.2
|
945.2
|
1,075
|
1,310
|
1,522
|
Operating Margin
|
53.72%
|
29.81%
|
35.41%
|
29.12%
|
33.05%
|
32.22%
|
34.65%
|
35.8%
|
Earnings before Tax (EBT)
1 |
2,017
|
1,041
|
1,186
|
986.3
|
1,257
|
1,532
|
1,768
|
2,009
|
Net income
1 |
1,375
|
823.7
|
895.2
|
751.1
|
835.3
|
1,080
|
1,309
|
1,489
|
Net margin
|
43.1%
|
33.81%
|
36.03%
|
30.33%
|
29.21%
|
32.37%
|
34.62%
|
35.03%
|
EPS
2 |
46.66
|
27.96
|
30.33
|
25.31
|
28.17
|
36.30
|
44.00
|
50.00
|
Free Cash Flow
1 |
823.4
|
-343.8
|
816.8
|
490.2
|
707.4
|
1,130
|
1,333
|
1,518
|
FCF margin
|
25.81%
|
-14.11%
|
32.88%
|
19.8%
|
24.74%
|
33.87%
|
35.26%
|
35.71%
|
FCF Conversion (EBITDA)
|
47.14%
|
-
|
85.29%
|
61.41%
|
71.21%
|
95.84%
|
93.28%
|
91.45%
|
FCF Conversion (Net income)
|
59.9%
|
-
|
91.25%
|
65.27%
|
84.68%
|
104.63%
|
101.83%
|
101.95%
|
Dividend per Share
2 |
30.00
|
19.50
|
25.00
|
17.00
|
17.00
|
22.20
|
29.90
|
35.10
|
Announcement Date
|
5/21/19
|
6/18/20
|
6/12/21
|
5/29/22
|
5/11/23
|
-
|
-
|
-
|
Fiscal Period: March |
2022 Q2
|
2022 Q3
|
2022 Q4
|
---|
Net sales
1 |
763.9
|
561.7
|
658.8
|
EBITDA
1 |
335.3
|
149.7
|
226.8
|
EBIT
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
Announcement Date
|
10/29/21
|
1/28/22
|
5/29/22
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
823
|
-344
|
817
|
490
|
707
|
1,130
|
1,333
|
1,518
|
ROE (net income / shareholders' equity)
|
24%
|
15.2%
|
16%
|
12.2%
|
13.2%
|
15.4%
|
17.6%
|
18.9%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
181.0
|
-
|
218.0
|
241.0
|
243.0
|
257.0
|
273.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
262
|
45.8
|
44.9
|
190
|
115
|
98
|
160
|
178
|
Capex / Sales
|
8.22%
|
1.88%
|
1.81%
|
7.67%
|
4.02%
|
2.94%
|
4.23%
|
4.19%
|
Announcement Date
|
5/21/19
|
6/18/20
|
6/12/21
|
5/29/22
|
5/11/23
|
-
|
-
|
-
|
Last Close Price
1,172
INR Average target price
1,303
INR Spread / Average Target +11.17% Consensus |
1st Jan change
|
Capi.
|
---|
| +23.17% | 420M | | -3.69% | 68.67B | | -8.12% | 606M | | +11.65% | 276M |
Rating Agencies
|