|
Fiscal Period: March
|
2018 |
2019 |
2020 |
2021 |
2023 |
2024 |
2025 |
Capitalization1 |
48 917 | 40 616 | 9 024 | 14 906 | 35 143 | - | - |
Enterprise Value (EV)1 |
77 459 | 103 693 | 9 024 | 14 906 | 35 143 | 35 143 | 35 143 |
P/E ratio |
5,36x | -19,0x | -0,43x | 6,28x | 1,18x | 1,78x | 3,88x |
Yield |
5,63% | - | - | - | 29,7% | 19,7% | 9,03% |
Capitalization / Revenue |
0,15x | 0,10x | 0,02x | 0,07x | 0,06x | 0,07x | 0,08x |
EV / Revenue |
0,15x | 0,10x | 0,02x | 0,07x | 0,06x | 0,07x | 0,08x |
EV / EBITDA |
2,35x | 7,88x | -0,42x | 0,74x | 0,71x | 0,99x | 1,64x |
Enterprise Value (EV) / FCF |
2,77x | -2,79x | -0,57x | -15,6x | 1,30x | 1,04x | 1,93x |
FCF Yield |
36,1% | -35,8% | -176% | -6,42% | 76,9% | 96,6% | 51,8% |
Price to Book |
1,27x | 1,23x | 0,76x | 1,05x | - | - | - |
Nbr of stocks (in thousands) |
148 911 | 148 911 | 148 911 | 148 911 | 148 911 | - | - |
Reference price (INR) |
329 | 273 | 60,6 | 100 | 236 | 236 | 236 |
Announcement Date |
05/10/2018 | 05/08/2019 | 05/20/2020 | 04/28/2021 | - | - | - |
1 INR in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: March
|
2018 |
2019 |
2020 |
2021 |
2023 |
2024 |
2025 |
Net sales1 |
325 273 | 413 971 | 371 167 | 224 448 | 589 605 | 503 724 | 434 264 |
EBITDA1 |
20 805 | 5 155 | -21 590 | 20 105 | 49 223 | 35 619 | 21 481 |
Operating profit (EBIT) |
17 403 | 630 | -25 484 | 16 516 | - | - | - |
Operating Margin |
5,35% | 0,15% | -6,87% | 7,36% | - | - | - |
Pre-Tax Profit (EBT)1 |
14 582 | -2 980 | -30 160 | 12 765 | 39 926 | 26 434 | 12 122 |
Net income1 |
9 129 | -2 134 | -20 776 | 2 376 | 29 877 | 19 781 | 9 071 |
Net margin |
2,81% | -0,52% | -5,60% | 1,06% | 5,07% | 3,93% | 2,09% |
EPS2 |
61,3 | -14,3 | -140 | 16,0 | 201 | 133 | 60,9 |
Free Cash Flow1 |
17 658 | -14 534 | -15 844 | -957 | 27 026 | 33 940 | 18 191 |
FCF margin |
5,43% | -3,51% | -4,27% | -0,43% | 4,58% | 6,74% | 4,19% |
FCF Conversion |
84,9% | -282% | 73,4% | -4,76% | 54,9% | 95,3% | 84,7% |
Dividend per Share2 |
18,5 | - | - | - | 70,2 | 46,5 | 21,3 |
Announcement Date |
05/10/2018 | 05/08/2019 | 05/20/2020 | 04/28/2021 | - | - | - |
1 INR in Million 2 INR |
|
|
Income Statement Evolution (Quarterly data) |
|
Fiscal Period: March
|
2020 Q3 |
2020 Q4 |
2021 Q1 |
2021 Q2 |
2021 Q3 |
2022 Q1 |
Net sales1 |
91 467 | 85 847 | 29 031 | 48 631 | 58 799 | 127 974 |
EBITDA |
2 039 | -21 281 | 6 220 | 6 082 | 1 985 | - |
Operating profit (EBIT) |
- | - | - | - | - | - |
Operating Margin |
- | - | - | - | - | - |
Pre-Tax Profit (EBT) |
- | - | - | - | - | - |
Net income |
63,7 | -16 376 | 2 716 | 2 906 | -5 564 | - |
Net margin |
0,07% | -19,1% | 9,36% | 5,98% | -9,46% | - |
EPS |
0,43 | -110 | 18,2 | 19,5 | -37,4 | - |
Dividend per Share |
- | - | - | - | - | - |
Announcement Date |
01/18/2020 | 05/20/2020 | 07/24/2020 | 10/21/2020 | 01/25/2021 | 07/22/2021 |
1 INR in Million |
|
|
|
Fiscal Period: March
|
2018 |
2019 |
2020 |
2021 |
2023 |
2024 |
2025 |
Net Debt |
28 542 | 63 077 | - | - | - | - | - |
Net Cash position |
- | - | - | - | - | - | - |
Leverage (Debt / EBITDA) |
1,37x | 12,2x | - | - | - | - | - |
Free Cash Flow1 |
17 658 | -14 534 | -15 844 | -957 | 27 026 | 33 940 | 18 191 |
ROE (Net Profit / Equities) |
25,5% | -5,95% | -15,6% | 18,2% | 79,4% | 36,8% | 14,4% |
Shareholders' equity1 |
35 851 | 35 830 | 133 121 | 13 084 | 37 628 | 53 753 | 62 993 |
ROA (Net Profit / Asset) |
- | - | - | - | - | - | - |
Assets1 |
- | - | - | - | - | - | - |
Book Value Per Share |
259 | 222 | 80,1 | 95,6 | - | - | - |
Cash Flow per Share |
- | - | - | - | - | - | - |
Capex1 |
9 909 | 13 085 | 9 871 | - | 6 918 | 10 099 | 10 099 |
Capex / Sales |
3,05% | 3,16% | 2,66% | - | 1,17% | 2,00% | 2,33% |
Announcement Date |
05/10/2018 | 05/08/2019 | 05/20/2020 | 04/28/2021 | - | - | - |
1 INR in Million |
|
| |
|
|
Factbox-Who is buying Russian crude oil and who has stopped |
Capitalization (INR) |
35 143 090 400 |
Capitalization (USD) |
427 209 287 |
Net sales (INR) |
433 753 800 000 |
Net sales (USD) |
5 272 833 143 |
Number of employees |
1 486 |
Sales / Employee (INR) |
291 893 540 |
Sales / Employee (USD) |
3 548 340 |
Free-Float |
28,6% |
Free-Float capitalization (INR) |
10 057 742 744 |
Free-Float capitalization (USD) |
122 264 749 |
Avg. Exchange 20 sessions (INR) |
25 583 580 |
Avg. Exchange 20 sessions (USD) |
311 001 |
Average Daily Capital Traded |
0,07% |
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
|