Market Closed -
NSE India S.E.
07:43:47 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
404
INR
|
+0.59%
|
|
+6.48%
|
+5.61%
|
Fiscal Period: März |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
40,578
|
42,761
|
65,764
|
-
|
-
|
Enterprise Value (EV)
1 |
40,578
|
42,761
|
65,764
|
65,764
|
57,413
|
P/E ratio
|
18.5
x
|
14.8
x
|
18.2
x
|
15.4
x
|
13.4
x
|
Yield
|
0.72%
|
-
|
1.47%
|
1.81%
|
2.2%
|
Capitalization / Revenue
|
2.55
x
|
2.23
x
|
2.91
x
|
2.52
x
|
2.2
x
|
EV / Revenue
|
2.55
x
|
2.23
x
|
2.91
x
|
2.52
x
|
2.2
x
|
EV / EBITDA
|
10.2
x
|
7.95
x
|
10.8
x
|
9.26
x
|
8.07
x
|
EV / FCF
|
-152
x
|
20
x
|
20.9
x
|
19.1
x
|
15.6
x
|
FCF Yield
|
-0.66%
|
4.99%
|
4.79%
|
5.23%
|
6.42%
|
Price to Book
|
3.3
x
|
2.74
x
|
3.38
x
|
2.89
x
|
2.56
x
|
Nbr of stocks (in thousands)
|
153,153
|
154,400
|
162,762
|
-
|
-
|
Reference price
2 |
265.0
|
277.0
|
404.0
|
404.0
|
404.0
|
Announcement Date
|
5/9/22
|
5/23/23
|
-
|
-
|
-
|
Fiscal Period: März |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
15,897
|
19,147
|
22,561
|
26,078
|
29,850
|
EBITDA
1 |
-
|
3,998
|
5,377
|
6,084
|
7,101
|
8,148
|
EBIT
1 |
-
|
3,079
|
4,059
|
4,557
|
5,372
|
6,185
|
Operating Margin
|
-
|
19.37%
|
21.2%
|
20.2%
|
20.6%
|
20.72%
|
Earnings before Tax (EBT)
1 |
-
|
3,014
|
4,010
|
4,700
|
5,606
|
6,483
|
Net income
1 |
1,685
|
2,240
|
2,972
|
3,496
|
4,171
|
4,825
|
Net margin
|
-
|
14.09%
|
15.52%
|
15.5%
|
15.99%
|
16.16%
|
EPS
2 |
11.09
|
14.33
|
18.67
|
22.25
|
26.23
|
30.10
|
Free Cash Flow
1 |
-
|
-267.5
|
2,134
|
3,150
|
3,438
|
4,221
|
FCF margin
|
-
|
-1.68%
|
11.15%
|
13.96%
|
13.18%
|
14.14%
|
FCF Conversion (EBITDA)
|
-
|
-
|
39.69%
|
51.77%
|
48.41%
|
51.81%
|
FCF Conversion (Net income)
|
-
|
-
|
71.81%
|
90.09%
|
82.43%
|
87.49%
|
Dividend per Share
2 |
-
|
1.910
|
-
|
5.922
|
7.295
|
8.875
|
Announcement Date
|
12/24/21
|
5/9/22
|
5/23/23
|
-
|
-
|
-
|
Fiscal Period: March |
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
4,441
|
4,533
|
4,717
|
4,883
|
5,014
|
5,116
|
5,309
|
5,792
|
6,119
|
EBITDA
1 |
1,160
|
1,240
|
1,342
|
1,355
|
1,441
|
1,476
|
1,539
|
1,584
|
1,574
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
1,137
|
-
|
1,215
|
1,202
|
Net income
1 |
-
|
690.1
|
725.2
|
757.8
|
799.3
|
842.8
|
867.7
|
929.4
|
910.2
|
Net margin
|
-
|
15.22%
|
15.37%
|
15.52%
|
15.94%
|
16.48%
|
16.34%
|
16.05%
|
14.88%
|
EPS
2 |
-
|
-
|
-
|
-
|
-
|
5.240
|
-
|
5.750
|
5.720
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
5/9/22
|
7/28/22
|
11/1/22
|
1/27/23
|
5/23/23
|
7/21/23
|
-
|
-
|
-
|
Fiscal Period: March |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
8,351
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-268
|
2,134
|
3,150
|
3,438
|
4,221
|
ROE (net income / shareholders' equity)
|
-
|
20%
|
21.1%
|
20.2%
|
20.4%
|
20.7%
|
ROA (Net income/ Total Assets)
|
-
|
12.9%
|
15%
|
15%
|
16%
|
16%
|
Assets
1 |
-
|
17,338
|
19,785
|
23,307
|
26,066
|
30,154
|
Book Value Per Share
2 |
-
|
80.30
|
101.0
|
119.0
|
140.0
|
158.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
2,840
|
1,933
|
1,476
|
2,011
|
2,023
|
Capex / Sales
|
-
|
17.86%
|
10.1%
|
6.54%
|
7.71%
|
6.78%
|
Announcement Date
|
12/24/21
|
5/9/22
|
5/23/23
|
-
|
-
|
-
|
Average target price
483.7
INR Spread / Average Target +19.70% Consensus |
1st Jan change
|
Capi.
|
---|
| +5.61% | 789M | | +10.55% | 67.6B | | +11.64% | 18.21B | | +21.03% | 13.41B | | +9.40% | 13.37B | | +16.53% | 9.94B | | -32.90% | 5.74B | | -10.98% | 5.57B | | -4.09% | 4.91B | | -4.83% | 4.87B |
Other Business Support Services
|