Market Closed -
NSE India S.E.
07:43:47 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
1,468
INR
|
-0.68%
|
|
+2.13%
|
-8.06%
|
Fiscal Period: March |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
104,357
|
132,440
|
145,431
|
233,895
|
-
|
-
|
Enterprise Value (EV)
1 |
104,357
|
132,440
|
145,431
|
233,895
|
233,895
|
233,895
|
P/E ratio
|
75.4
x
|
36.6
x
|
17.7
x
|
16.4
x
|
13.6
x
|
11.4
x
|
Yield
|
-
|
-
|
-
|
0.22%
|
0.27%
|
0.27%
|
Capitalization / Revenue
|
6.81
x
|
7.5
x
|
6.22
x
|
6.98
x
|
5.67
x
|
4.66
x
|
EV / Revenue
|
6.81
x
|
7.5
x
|
6.22
x
|
6.98
x
|
5.67
x
|
4.66
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2.83
x
|
3.36
x
|
2.85
x
|
3.58
x
|
2.83
x
|
2.27
x
|
Nbr of stocks (in thousands)
|
155,582
|
155,866
|
158,906
|
159,340
|
-
|
-
|
Reference price
2 |
670.8
|
849.7
|
915.2
|
1,468
|
1,468
|
1,468
|
Announcement Date
|
5/6/21
|
5/12/22
|
5/16/23
|
-
|
-
|
-
|
Fiscal Period: March |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
15,320
|
17,660
|
23,379
|
33,529
|
41,263
|
50,156
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
9,518
|
10,775
|
15,082
|
23,204
|
28,245
|
34,211
|
Operating Margin
|
62.13%
|
61.01%
|
64.51%
|
69.21%
|
68.45%
|
68.21%
|
Earnings before Tax (EBT)
1 |
1,804
|
4,808
|
11,054
|
18,964
|
23,121
|
27,715
|
Net income
1 |
1,340
|
3,630
|
8,261
|
14,217
|
17,165
|
20,499
|
Net margin
|
8.75%
|
20.56%
|
35.33%
|
42.4%
|
41.6%
|
40.87%
|
EPS
2 |
8.900
|
23.22
|
51.82
|
89.23
|
108.1
|
129.2
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
3.200
|
4.000
|
4.000
|
Announcement Date
|
5/6/21
|
5/12/22
|
5/16/23
|
-
|
-
|
-
|
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
|
2025 Q1
|
---|
Net sales
|
-
|
-
|
-
|
-
|
-
|
-
|
4,798
|
5,390
|
5,937
|
7,206
|
-
|
7,758
|
8,458
|
9,368
|
9,831
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,703
|
3,291
|
2,164
|
2,187
|
2,735
|
3,688
|
2,897
|
3,343
|
3,795
|
5,046
|
5,438
|
5,291
|
5,776
|
6,596
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
60.38%
|
62.02%
|
63.92%
|
70.03%
|
-
|
68.2%
|
68.3%
|
70.41%
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
2,178
|
1,888
|
1,761
|
2,900
|
3,976
|
4,674
|
4,300
|
4,637
|
5,242
|
-
|
Net income
1 |
-
|
-
|
-
|
-
|
-
|
1,571
|
1,379
|
1,762
|
2,168
|
2,966
|
3,485
|
3,410
|
3,563
|
3,875
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
28.74%
|
32.68%
|
36.51%
|
41.16%
|
-
|
43.95%
|
42.13%
|
41.36%
|
-
|
EPS
2 |
-
|
-
|
-
|
-
|
-
|
-
|
8.800
|
10.97
|
13.53
|
-
|
21.80
|
21.20
|
22.30
|
24.40
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/29/21
|
5/6/21
|
8/11/21
|
11/9/21
|
2/4/22
|
5/12/22
|
7/29/22
|
10/21/22
|
2/7/23
|
5/16/23
|
7/21/23
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
4.17%
|
9.47%
|
17.8%
|
24.4%
|
23.4%
|
22%
|
ROA (Net income/ Total Assets)
|
0.97%
|
2.24%
|
4.2%
|
5.63%
|
5.46%
|
5.31%
|
Assets
1 |
138,250
|
162,274
|
196,700
|
252,619
|
314,123
|
385,772
|
Book Value Per Share
2 |
237.0
|
253.0
|
321.0
|
410.0
|
519.0
|
647.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
5/6/21
|
5/12/22
|
5/16/23
|
-
|
-
|
-
|
Last Close Price
1,468
INR Average target price
1,837
INR Spread / Average Target +25.14% Consensus |
1st Jan change
|
Capi.
|
---|
| -8.06% | 2.8B | | +1.01% | 1.16B | | -22.03% | 752M | | -11.75% | 613M | | -6.73% | 479M | | +5.50% | 334M | | +17.65% | 122M | | +1.63% | 77.54M |
Microfinancing
|