Market Closed -
NSE India S.E.
07:43:48 2024-05-07 am EDT
|
5-day change
|
1st Jan Change
|
1,382
INR
|
-0.11%
|
|
+0.56%
|
-7.31%
|
Fiscal Period: March |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
113,968
|
76,389
|
47,986
|
65,793
|
-
|
-
|
Enterprise Value (EV)
1 |
110,976
|
73,786
|
46,181
|
64,460
|
63,980
|
63,099
|
P/E ratio
|
154
x
|
91.1
x
|
36.4
x
|
43.1
x
|
36.8
x
|
31.3
x
|
Yield
|
-
|
0.19%
|
0.35%
|
0.3%
|
0.41%
|
0.52%
|
Capitalization / Revenue
|
15.8
x
|
8.43
x
|
4.47
x
|
5.03
x
|
4.21
x
|
3.58
x
|
EV / Revenue
|
15.3
x
|
8.14
x
|
4.3
x
|
4.93
x
|
4.09
x
|
3.44
x
|
EV / EBITDA
|
90.6
x
|
54.3
x
|
25.4
x
|
27.1
x
|
22.4
x
|
19.2
x
|
EV / FCF
|
201
x
|
-133
x
|
-55.5
x
|
58.3
x
|
51.8
x
|
31.4
x
|
FCF Yield
|
0.5%
|
-0.75%
|
-1.8%
|
1.72%
|
1.93%
|
3.19%
|
Price to Book
|
20.2
x
|
11.8
x
|
6.18
x
|
7.24
x
|
6.23
x
|
5.36
x
|
Nbr of stocks (in thousands)
|
47,569
|
47,569
|
47,588
|
47,621
|
-
|
-
|
Reference price
2 |
2,396
|
1,606
|
1,008
|
1,382
|
1,382
|
1,382
|
Announcement Date
|
5/14/21
|
5/20/22
|
5/26/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
62,641
|
7,233
|
9,060
|
10,733
|
13,071
|
15,644
|
18,367
|
EBITDA
1 |
-
|
1,225
|
1,360
|
1,815
|
2,379
|
2,859
|
3,283
|
EBIT
1 |
-
|
981.3
|
1,047
|
1,472
|
1,949
|
2,296
|
2,778
|
Operating Margin
|
-
|
13.57%
|
11.56%
|
13.71%
|
14.91%
|
14.68%
|
15.12%
|
Earnings before Tax (EBT)
1 |
-
|
979.1
|
1,143
|
1,559
|
2,003
|
2,415
|
2,871
|
Net income
1 |
-
|
708.5
|
840.5
|
1,319
|
1,498
|
1,831
|
2,124
|
Net margin
|
-
|
9.8%
|
9.28%
|
12.29%
|
11.46%
|
11.7%
|
11.57%
|
EPS
2 |
-
|
15.54
|
17.63
|
27.67
|
32.03
|
37.50
|
44.08
|
Free Cash Flow
1 |
-
|
553.1
|
-555.9
|
-831.4
|
1,106
|
1,234
|
2,010
|
FCF margin
|
-
|
7.65%
|
-6.14%
|
-7.75%
|
8.46%
|
7.89%
|
10.94%
|
FCF Conversion (EBITDA)
|
-
|
45.14%
|
-
|
-
|
46.48%
|
43.16%
|
61.23%
|
FCF Conversion (Net income)
|
-
|
78.06%
|
-
|
-
|
73.84%
|
67.39%
|
94.61%
|
Dividend per Share
2 |
-
|
-
|
3.000
|
3.500
|
4.175
|
5.675
|
7.125
|
Announcement Date
|
7/3/20
|
5/14/21
|
5/20/22
|
5/26/23
|
-
|
-
|
-
|
Fiscal Period: March |
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
-
|
1,961
|
2,655
|
2,884
|
2,240
|
2,426
|
2,813
|
3,255
|
2,884
|
2,888
|
5,674
|
3,390
|
3,870
|
EBITDA
1 |
-
|
233.8
|
386.8
|
537.7
|
352.8
|
337.7
|
405.6
|
717.3
|
491.1
|
493.6
|
-
|
607.6
|
855.4
|
EBIT
1 |
-
|
-
|
-
|
-
|
-
|
-
|
318.5
|
-
|
390.1
|
408
|
-
|
546
|
715
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
11.32%
|
-
|
13.53%
|
14.13%
|
-
|
16.11%
|
18.48%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
328.3
|
474.2
|
-
|
-
|
353.3
|
654.3
|
423.4
|
434
|
-
|
530.3
|
770
|
Net income
1 |
116.1
|
135.5
|
243
|
345.9
|
199.1
|
370.9
|
262.6
|
486.8
|
310.4
|
315.5
|
-
|
389.2
|
548.4
|
Net margin
|
-
|
6.91%
|
9.16%
|
11.99%
|
8.89%
|
15.29%
|
9.34%
|
14.96%
|
10.76%
|
10.92%
|
-
|
11.48%
|
14.17%
|
EPS
|
2.440
|
-
|
-
|
7.260
|
-
|
-
|
5.500
|
10.22
|
-
|
6.800
|
-
|
9.100
|
11.50
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/6/21
|
10/29/21
|
2/11/22
|
5/20/22
|
8/5/22
|
11/3/22
|
2/10/23
|
5/26/23
|
8/7/23
|
-
|
11/3/23
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
2,992
|
2,603
|
1,805
|
1,333
|
1,813
|
2,694
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
553
|
-556
|
-831
|
1,106
|
1,234
|
2,010
|
ROE (net income / shareholders' equity)
|
-
|
18.6%
|
13.9%
|
18.5%
|
18%
|
18.4%
|
18.8%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
9.71%
|
13.3%
|
12.1%
|
12.5%
|
12%
|
Assets
1 |
-
|
-
|
8,655
|
9,908
|
12,379
|
14,648
|
17,704
|
Book Value Per Share
2 |
-
|
118.0
|
137.0
|
163.0
|
191.0
|
222.0
|
258.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
660
|
1,208
|
1,993
|
746
|
696
|
521
|
Capex / Sales
|
-
|
9.13%
|
13.33%
|
18.56%
|
5.71%
|
4.45%
|
2.84%
|
Announcement Date
|
7/3/20
|
5/14/21
|
5/20/22
|
5/26/23
|
-
|
-
|
-
|
Last Close Price
1,382
INR Average target price
1,619
INR Spread / Average Target +17.18% Consensus |
1st Jan change
|
Capi.
|
---|
| -7.31% | 789M | | +2.20% | 79.9B | | -14.38% | 33.69B | | -4.69% | 16.15B | | +0.60% | 14.32B | | -14.09% | 11.59B | | +6.51% | 7.83B | | -15.15% | 7.14B | | -12.00% | 2.83B | | -14.87% | 2.79B |
Paint & Coating
|