|
Fiscal Period: March
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
Capitalization1 |
46 743 | 41 799 | 23 268 | 73 382 | 214 188 | 192 749 | - | - |
Enterprise Value (EV)1 |
46 743 | 41 799 | 29 132 | 78 711 | 221 669 | 199 629 | 195 017 | 187 422 |
P/E ratio |
16,1x | 12,5x | 6,39x | 14,2x | 25,4x | 23,7x | 22,3x | 19,1x |
Yield |
0,12% | 0,13% | 1,33% | 0,42% | 0,02% | 0,54% | 0,56% | 0,80% |
Capitalization / Revenue |
1,55x | 1,24x | 0,69x | 2,08x | 4,44x | 3,29x | 3,21x | 2,90x |
EV / Revenue |
1,55x | 1,24x | 0,87x | 2,23x | 4,60x | 3,40x | 3,25x | 2,82x |
EV / EBITDA |
7,93x | 6,44x | 4,68x | 9,49x | 18,2x | 15,4x | 14,4x | 12,2x |
Enterprise Value (EV) / FCF |
25,6x | -1 327x | 5,93x | 21,1x | -55,7x | 45,1x | 50,2x | 24,9x |
FCF Yield |
3,91% | -0,08% | 16,9% | 4,75% | -1,80% | 2,22% | 1,99% | 4,02% |
Price to Book |
2,98x | 2,34x | 1,29x | 3,12x | 6,72x | 5,16x | 4,31x | 3,71x |
Nbr of stocks (in thousands) |
369 479 | 362 804 | 344 050 | 344 050 | 344 050 | 341 814 | - | - |
Reference price (INR) |
127 | 115 | 67,6 | 213 | 623 | 564 | 564 | 564 |
Announcement Date |
04/30/2018 | 04/30/2019 | 06/27/2020 | 04/28/2021 | 04/27/2022 | - | - | - |
1 INR in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: March
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
Net sales1 |
30 244 | 33 840 | 33 526 | 35 302 | 48 225 | 58 660 | 60 010 | 66 464 |
EBITDA1 |
5 894 | 6 487 | 6 220 | 8 296 | 12 187 | 12 964 | 13 590 | 15 384 |
Operating profit (EBIT)1 |
4 496 | 4 806 | 4 849 | 6 829 | 10 776 | 11 215 | 11 613 | 13 371 |
Operating Margin |
14,9% | 14,2% | 14,5% | 19,3% | 22,3% | 19,1% | 19,4% | 20,1% |
Pre-Tax Profit (EBT)1 |
3 980 | 4 686 | 4 717 | 6 889 | 11 415 | 11 028 | 11 572 | 13 892 |
Net income1 |
2 904 | 3 349 | 3 767 | 5 153 | 8 418 | 8 163 | 8 684 | 10 139 |
Net margin |
9,60% | 9,90% | 11,2% | 14,6% | 17,5% | 13,9% | 14,5% | 15,3% |
EPS2 |
7,86 | 9,22 | 10,6 | 15,0 | 24,5 | 23,8 | 25,3 | 29,6 |
Free Cash Flow1 |
1 827 | -31,5 | 4 916 | 3 739 | -3 981 | 4 423 | 3 886 | 7 538 |
FCF margin |
6,04% | -0,09% | 14,7% | 10,6% | -8,26% | 7,54% | 6,47% | 11,3% |
FCF Conversion |
31,0% | -0,49% | 79,0% | 45,1% | -32,7% | 34,1% | 28,6% | 49,0% |
Dividend per Share2 |
0,15 | 0,15 | 0,90 | 0,90 | 0,15 | 3,05 | 3,15 | 4,50 |
Announcement Date |
04/30/2018 | 04/30/2019 | 06/27/2020 | 04/28/2021 | 04/27/2022 | - | - | - |
1 INR in Million 2 INR |
|
|
Income Statement Evolution (Quarterly data) |
|
Fiscal Period: March
|
2020 Q3 |
2020 Q4 |
2021 Q1 |
2021 Q2 |
2021 Q3 |
2021 Q4 |
2022 Q1 |
2022 Q2 |
2022 Q3 |
2022 Q4 |
2023 Q1 |
2023 Q2 |
2023 Q3 |
Net sales1 |
7 698 | 8 739 | 5 407 | 9 419 | 9 296 | 11 179 | 9 037 | 12 113 | 12 605 | 14 499 | 15 848 | 16 428 | 14 464 |
EBITDA1 |
1 464 | 1 375 | 1 201 | 1 894 | 2 513 | 2 675 | 2 247 | 3 518 | - | 3 361 | 3 681 | 3 614 | 3 298 |
Operating profit (EBIT) |
- | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Margin |
- | - | - | - | - | - | - | - | - | - | - | - | - |
Pre-Tax Profit (EBT) |
- | - | - | - | - | - | - | - | - | 3 055 | - | - | - |
Net income1 |
- | - | - | 1 125 | 1 563 | 1 862 | 1 681 | 2 422 | - | 2 198 | 2 267 | - | - |
Net margin |
- | - | - | 11,9% | 16,8% | 16,7% | 18,6% | 20,0% | - | 15,2% | 14,3% | - | - |
EPS |
- | - | - | - | - | 5,41 | 4,89 | 7,04 | - | 6,39 | - | - | - |
Dividend per Share |
- | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date |
02/04/2020 | 06/27/2020 | 08/12/2020 | 10/27/2020 | 02/03/2021 | 04/28/2021 | 07/27/2021 | 10/27/2021 | 02/07/2022 | 04/27/2022 | 07/28/2022 | - | - |
1 INR in Million |
|
|
|
Fiscal Period: March
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
Net Debt1 |
- | - | 5 864 | 5 329 | 7 481 | 6 880 | 2 268 | - |
Net Cash position1 |
- | - | - | - | - | - | - | 5 327 |
Leverage (Debt / EBITDA) |
- | - | 0,94x | 0,64x | 0,61x | 0,53x | 0,17x | -0,35x |
Free Cash Flow1 |
1 827 | -31,5 | 4 916 | 3 739 | -3 981 | 4 423 | 3 886 | 7 538 |
ROE (Net Profit / Equities) |
20,3% | 19,9% | 20,6% | 24,4% | 31,8% | 24,4% | 21,6% | 21,2% |
Shareholders' equity1 |
14 280 | 16 801 | 18 280 | 21 080 | 26 511 | 33 487 | 40 158 | 47 902 |
ROA (Net Profit / Asset) |
- | - | - | - | - | - | - | - |
Assets1 |
- | - | - | - | - | - | - | - |
Book Value Per Share2 |
42,5 | 49,3 | 52,4 | 68,3 | 92,6 | 109 | 131 | 152 |
Cash Flow per Share |
- | - | - | - | - | - | - | - |
Capex1 |
433 | 852 | 2 966 | 2 850 | 8 924 | 4 898 | 4 653 | 2 411 |
Capex / Sales |
1,43% | 2,52% | 8,85% | 8,07% | 18,5% | 8,35% | 7,75% | 3,63% |
Announcement Date |
04/30/2018 | 04/30/2019 | 06/27/2020 | 04/28/2021 | 04/27/2022 | - | - | - |
1 INR in Million 2 INR |
|
| |
|
Capitalization (INR) |
192 748 914 600 |
Capitalization (USD) |
2 347 073 048 |
Net sales (INR) |
48 224 800 000 |
Net sales (USD) |
587 225 762 |
Number of employees |
20 536 |
Sales / Employee (INR) |
2 348 305 |
Sales / Employee (USD) |
28 595 |
Free-Float |
25,2% |
Free-Float capitalization (INR) |
48 583 215 583 |
Free-Float capitalization (USD) |
591 590 132 |
Avg. Exchange 20 sessions (INR) |
6 004 513 |
Avg. Exchange 20 sessions (USD) |
73 116 |
Average Daily Capital Traded |
0,00% |
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
|