FIEM INDUSTRIES LIMITED Financials Fiem Industries Limited Bombay S.E.
Equities
FIEMIND
INE737H01014
Auto, Truck & Motorcycle Parts
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,211 INR | +1.03% |
|
+6.90% | +15.42% |
| Feb. 13 | Fiem Industries to Supply Full LED Head Lamps for European Car Brand | MT |
| Feb. 12 | Fiem Industries Limited Receives Order of Full Led Head Lamp for European Passenger Car | CI |
Valuation
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 6,703 | 3,331 | 7,318 | 11,846 | 20,606 | 31,820 | - | - |
| Enterprise Value (EV) 1 | 6,703 | 3,331 | 7,318 | 11,846 | 18,973 | 29,269 | 28,803 | 27,826 |
| P/E ratio | 12.1 x | 4.22 x | 15.5 x | 12.4 x | 14.8 x | 20.7 x | 17.8 x | 15.3 x |
| Yield | 2.36% | 5.14% | 2.88% | 2.22% | 1.92% | 0.78% | 0.82% | 0.62% |
| Capitalization / Revenue | 0.46 x | 0.24 x | 0.6 x | 0.75 x | 1.12 x | 1.58 x | 1.41 x | 1.28 x |
| EV / Revenue | 0.46 x | 0.24 x | 0.6 x | 0.75 x | 1.03 x | 1.45 x | 1.27 x | 1.12 x |
| EV / EBITDA | 4.32 x | 2.11 x | 5.47 x | 6.12 x | 7.66 x | 11 x | 9.49 x | 8.22 x |
| EV / FCF | 18 x | 2.06 x | 6.33 x | 16.2 x | 24.9 x | 13 x | 13 x | 10.2 x |
| FCF Yield | 5.55% | 48.6% | 15.8% | 6.16% | 4.01% | 7.72% | 7.68% | 9.81% |
| Price to Book | 1.41 x | 0.63 x | 1.28 x | 1.84 x | 2.71 x | 3.73 x | 3.22 x | 2.76 x |
| Nbr of stocks (in thousands) | 26,320 | 26,320 | 26,320 | 26,320 | 26,320 | 26,320 | - | - |
| Reference price 2 | 254.7 | 126.6 | 278.0 | 450.1 | 782.9 | 1,209 | 1,209 | 1,209 |
| Announcement Date | 5/14/19 | 6/30/20 | 6/30/21 | 5/30/22 | 5/30/23 | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 14,440 | 13,770 | 12,209 | 15,723 | 18,480 | 20,176 | 22,608 | 24,850 |
| EBITDA 1 | 1,553 | 1,575 | 1,338 | 1,934 | 2,478 | 2,663 | 3,036 | 3,385 |
| EBIT 1 | 1,063 | - | 800.6 | 1,374 | 1,849 | 2,015 | 2,345 | 2,770 |
| Operating Margin | 7.36% | - | 6.56% | 8.74% | 10% | 9.99% | 10.37% | 11.15% |
| Earnings before Tax (EBT) 1 | 851.1 | 871.2 | 652.4 | 1,288 | 1,883 | 2,074 | 2,428 | 2,940 |
| Net income 1 | 554.9 | 789.3 | 471.2 | 952.6 | 1,396 | 1,538 | 1,786 | 2,082 |
| Net margin | 3.84% | 5.73% | 3.86% | 6.06% | 7.56% | 7.62% | 7.9% | 8.38% |
| EPS 2 | 21.08 | 29.99 | 17.90 | 36.20 | 53.05 | 58.41 | 67.84 | 79.08 |
| Free Cash Flow 1 | 371.8 | 1,620 | 1,156 | 729.6 | 760.9 | 2,258 | 2,212 | 2,731 |
| FCF margin | 2.57% | 11.77% | 9.47% | 4.64% | 4.12% | 11.19% | 9.78% | 10.99% |
| FCF Conversion (EBITDA) | 23.95% | 102.86% | 86.44% | 37.71% | 30.7% | 84.82% | 72.85% | 80.68% |
| FCF Conversion (Net income) | 67.01% | 205.27% | 245.43% | 76.59% | 54.5% | 146.87% | 123.89% | 131.19% |
| Dividend per Share 2 | 6.000 | 6.500 | 8.000 | 10.00 | 15.00 | 9.467 | 9.967 | 7.450 |
| Announcement Date | 5/14/19 | 6/30/20 | 6/30/21 | 5/30/22 | 5/30/23 | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2021 Q3 | 2022 Q1 | 2022 Q3 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 3,584 | 2,747 | 3,888 | 4,445 | 5,252 | 4,421 | - | 5,356 | 5,126 | 4,934 |
| EBITDA 1 | 438 | - | - | - | - | 596.3 | - | 738 | 668 | 651 |
| EBIT | - | - | - | - | - | - | - | - | 500 | 493 |
| Operating Margin | - | - | - | - | - | - | - | - | 9.75% | 9.99% |
| Earnings before Tax (EBT) 1 | - | - | - | - | - | - | - | 567.4 | - | - |
| Net income 1 | - | - | - | - | - | 320.2 | 364.4 | 420.4 | 385 | 391 |
| Net margin | - | - | - | - | - | 7.24% | - | 7.85% | 7.51% | 7.92% |
| EPS 2 | - | - | - | - | - | - | 13.84 | 15.98 | 14.65 | 14.85 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 2/12/21 | 8/14/21 | 2/14/22 | 8/13/22 | 11/10/22 | 2/14/23 | 8/14/23 | - | - | - |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | - | - | - | - | 1,633 | 2,551 | 3,017 | 3,994 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 372 | 1,620 | 1,156 | 730 | 761 | 2,259 | 2,212 | 2,731 |
| ROE (net income / shareholders' equity) | 12% | 15.7% | - | 15.5% | 19.9% | 18.7% | 18.9% | 19% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - | - |
| Book Value Per Share 2 | 181.0 | 201.0 | 218.0 | 244.0 | 289.0 | 324.0 | 376.0 | 438.0 |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex 1 | 743 | 469 | 199 | 193 | 546 | 649 | 648 | 581 |
| Capex / Sales | 5.15% | 3.41% | 1.63% | 1.23% | 2.95% | 3.22% | 2.87% | 2.34% |
| Announcement Date | 5/14/19 | 6/30/20 | 6/30/21 | 5/30/22 | 5/30/23 | - | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +29.62% | 50.98B | |
| +25.77% | 20.39B | |
| -20.63% | 19.42B | |
| +31.67% | 17.27B | |
| +1.48% | 15.84B | |
| -18.75% | 13.35B | |
| +31.97% | 11.74B | |
| +28.58% | 10.66B | |
| +30.12% | 10.21B |
- Stock Market
- Equities
- FIEMIND Stock
- FIEMIND Stock
- Financials Fiem Industries Limited
