Market Closed -
NSE India S.E.
07:42:30 2024-04-30 am EDT
|
5-day change
|
1st Jan Change
|
166.6
INR
|
-1.27%
|
|
+1.77%
|
+0.97%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
299,687
|
100,458
|
232,084
|
196,041
|
200,084
|
414,932
|
-
|
-
|
Enterprise Value (EV)
1 |
299,687
|
100,458
|
232,084
|
196,041
|
200,084
|
393,875
|
1,206,438
|
1,406,548
|
P/E ratio
|
13.7
x
|
6.06
x
|
21.4
x
|
18.7
x
|
12.5
x
|
17
x
|
14.4
x
|
11.5
x
|
Yield
|
0.66%
|
1.75%
|
-
|
0.62%
|
-
|
1.87%
|
1.93%
|
2.67%
|
Capitalization / Revenue
|
4.65
x
|
1.43
x
|
3.37
x
|
2.98
x
|
2.67
x
|
4.54
x
|
4.02
x
|
3.32
x
|
EV / Revenue
|
4.65
x
|
1.43
x
|
3.37
x
|
2.98
x
|
2.67
x
|
4.54
x
|
4.02
x
|
3.32
x
|
EV / EBITDA
|
3,008,415
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2.27
x
|
0.7
x
|
1.26
x
|
1
x
|
-
|
1.77
x
|
1.62
x
|
1.46
x
|
Nbr of stocks (in thousands)
|
1,964,517
|
1,958,247
|
2,421,329
|
2,432,275
|
2,438,565
|
2,489,841
|
-
|
-
|
Reference price
2 |
152.6
|
51.30
|
95.85
|
80.60
|
82.05
|
166.6
|
166.6
|
166.6
|
Announcement Date
|
4/28/19
|
5/15/20
|
4/29/21
|
4/29/22
|
4/28/23
|
4/27/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
64,415
|
70,345
|
68,802
|
65,698
|
75,045
|
86,779
|
103,203
|
124,942
|
EBITDA
|
99,616
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
55,671
|
58,906
|
57,860
|
53,723
|
59,873
|
67,568
|
62,418
|
76,977
|
Operating Margin
|
86.43%
|
83.74%
|
84.1%
|
81.77%
|
79.78%
|
77.86%
|
60.48%
|
61.61%
|
Earnings before Tax (EBT)
1 |
30,520
|
26,801
|
14,952
|
12,228
|
-5,565
|
30,290
|
39,204
|
48,454
|
Net income
1 |
22,263
|
17,002
|
9,709
|
10,701
|
16,232
|
23,201
|
28,929
|
36,597
|
Net margin
|
34.56%
|
24.17%
|
14.11%
|
16.29%
|
21.63%
|
26.74%
|
28.03%
|
29.29%
|
EPS
2 |
11.10
|
8.460
|
4.470
|
4.320
|
6.540
|
9.300
|
11.60
|
14.54
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.000
|
0.9000
|
-
|
0.5000
|
-
|
3.123
|
3.220
|
4.441
|
Announcement Date
|
4/28/19
|
5/15/20
|
4/29/21
|
4/29/22
|
4/28/23
|
4/27/24
|
-
|
-
|
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
1 |
18,983
|
19,781
|
16,926
|
16,928
|
16,925
|
16,749
|
17,226
|
18,189
|
19,903
|
19,726
|
20,130
|
20,619
|
22,324
|
23,086
|
23,331
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
16,196
|
16,842
|
13,828
|
13,784
|
14,050
|
13,448
|
13,983
|
14,497
|
12,476
|
15,489
|
15,771
|
12,387
|
13,068
|
14,045
|
13,727
|
Operating Margin
|
85.32%
|
85.14%
|
81.69%
|
81.43%
|
83.01%
|
80.29%
|
81.18%
|
79.7%
|
62.68%
|
78.52%
|
78.34%
|
60.08%
|
58.54%
|
60.84%
|
58.84%
|
Earnings before Tax (EBT)
1 |
3,487
|
7,182
|
2,379
|
3,193
|
3,691
|
4,191
|
3,068
|
5,556
|
-20,813
|
6,624
|
7,136
|
7,261
|
8,258
|
9,315
|
-
|
Net income
1 |
2,907
|
2,668
|
1,778
|
2,240
|
3,260
|
3,422
|
2,621
|
4,064
|
4,536
|
5,011
|
5,309
|
5,501
|
6,043
|
6,737
|
6,218
|
Net margin
|
15.31%
|
13.49%
|
10.51%
|
13.23%
|
19.26%
|
20.43%
|
15.22%
|
22.34%
|
22.79%
|
25.4%
|
26.37%
|
26.68%
|
27.07%
|
29.18%
|
26.65%
|
EPS
2 |
-
|
1.170
|
-
|
-
|
1.320
|
-
|
1.070
|
1.630
|
-
|
-
|
2.130
|
2.200
|
2.400
|
2.750
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/15/21
|
4/29/21
|
7/16/21
|
10/20/21
|
1/21/22
|
4/29/22
|
7/19/22
|
10/20/22
|
1/13/23
|
4/28/23
|
7/19/23
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
791,506
|
991,616
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
17.9%
|
12.1%
|
5.8%
|
5.53%
|
7.79%
|
10.6%
|
11.8%
|
13.4%
|
ROA (Net income/ Total Assets)
|
2.3%
|
1.58%
|
0.89%
|
0.99%
|
1.53%
|
2.21%
|
2.61%
|
2.77%
|
Assets
1 |
969,221
|
1,077,967
|
1,092,540
|
1,079,371
|
1,060,948
|
1,066,808
|
1,109,795
|
1,322,200
|
Book Value Per Share
2 |
67.30
|
73.30
|
76.00
|
80.60
|
-
|
93.90
|
103.0
|
114.0
|
Cash Flow per Share
|
-
|
-
|
25.20
|
24.50
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
4/28/19
|
5/15/20
|
4/29/21
|
4/29/22
|
4/28/23
|
4/27/24
|
-
|
-
|
Last Close Price
166.6
INR Average target price
182
INR Spread / Average Target +9.21% Consensus |
1st Jan change
|
Capi.
|
---|
| +0.97% | 4.97B | | +15.41% | 17.46B | | +22.84% | 16B | | +8.63% | 9.32B | | -10.62% | 8.54B | | +1.81% | 6.22B | | +73.39% | 5.74B | | +64.71% | 4.38B | | -4.46% | 4.16B | | -2.14% | 2.85B |
Other Corporate Financial Services
|