Market Closed -
NSE India S.E.
07:43:48 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
2,982
INR
|
+2.16%
|
|
+5.36%
|
+9.85%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
633,068
|
689,219
|
919,453
|
1,247,492
|
1,196,063
|
1,516,927
|
-
|
-
|
Enterprise Value (EV)
1 |
620,044
|
683,878
|
917,077
|
1,246,814
|
1,194,594
|
1,502,059
|
1,493,922
|
1,479,226
|
P/E ratio
|
76.9
x
|
61.7
x
|
81.4
x
|
103
x
|
94
x
|
80.5
x
|
69.8
x
|
60.8
x
|
Yield
|
0.52%
|
0.52%
|
0.47%
|
0.41%
|
0.47%
|
0.48%
|
0.57%
|
0.64%
|
Capitalization / Revenue
|
8.94
x
|
9.45
x
|
12.6
x
|
12.6
x
|
10.1
x
|
12.2
x
|
10.9
x
|
9.76
x
|
EV / Revenue
|
8.76
x
|
9.38
x
|
12.6
x
|
12.6
x
|
10.1
x
|
12.1
x
|
10.8
x
|
9.52
x
|
EV / EBITDA
|
45.1
x
|
43.4
x
|
54.4
x
|
67.5
x
|
60
x
|
54.3
x
|
47.5
x
|
41.5
x
|
EV / FCF
|
106
x
|
84.2
x
|
88.3
x
|
215
x
|
114
x
|
98.7
x
|
85
x
|
71.7
x
|
FCF Yield
|
0.94%
|
1.19%
|
1.13%
|
0.47%
|
0.88%
|
1.01%
|
1.18%
|
1.39%
|
Price to Book
|
15.3
x
|
15.5
x
|
16.4
x
|
19.5
x
|
16.6
x
|
17.9
x
|
15.4
x
|
13.3
x
|
Nbr of stocks (in thousands)
|
507,978
|
508,124
|
508,153
|
508,288
|
508,314
|
508,609
|
-
|
-
|
Reference price
2 |
1,246
|
1,356
|
1,809
|
2,454
|
2,353
|
2,982
|
2,982
|
2,982
|
Announcement Date
|
5/14/19
|
6/17/20
|
5/12/21
|
5/18/22
|
5/8/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
70,787
|
72,945
|
72,927
|
99,210
|
117,991
|
124,393
|
138,701
|
155,364
|
EBITDA
1 |
13,762
|
15,760
|
16,846
|
18,473
|
19,910
|
27,663
|
31,449
|
35,636
|
EBIT
1 |
12,435
|
14,061
|
14,839
|
16,196
|
17,213
|
24,843
|
28,116
|
31,773
|
Operating Margin
|
17.57%
|
19.28%
|
20.35%
|
16.32%
|
14.59%
|
19.97%
|
20.27%
|
20.45%
|
Earnings before Tax (EBT)
1 |
13,380
|
14,698
|
15,225
|
16,138
|
17,232
|
25,383
|
29,307
|
33,668
|
Net income
1 |
9,249
|
11,164
|
11,312
|
12,076
|
12,732
|
18,797
|
21,708
|
24,935
|
Net margin
|
13.07%
|
15.31%
|
15.51%
|
12.17%
|
10.79%
|
15.11%
|
15.65%
|
16.05%
|
EPS
2 |
16.20
|
21.97
|
22.24
|
23.75
|
25.03
|
37.06
|
42.72
|
49.06
|
Free Cash Flow
1 |
5,823
|
8,124
|
10,384
|
5,806
|
10,521
|
15,220
|
17,577
|
20,622
|
FCF margin
|
8.23%
|
11.14%
|
14.24%
|
5.85%
|
8.92%
|
12.24%
|
12.67%
|
13.27%
|
FCF Conversion (EBITDA)
|
42.31%
|
51.55%
|
61.64%
|
31.43%
|
52.84%
|
55.02%
|
55.89%
|
57.87%
|
FCF Conversion (Net income)
|
62.95%
|
72.77%
|
91.79%
|
48.08%
|
82.63%
|
80.97%
|
80.97%
|
82.7%
|
Dividend per Share
2 |
6.500
|
7.000
|
8.500
|
10.00
|
11.00
|
14.19
|
17.10
|
19.15
|
Announcement Date
|
5/14/19
|
6/17/20
|
5/12/21
|
5/18/22
|
5/8/23
|
-
|
-
|
-
|
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 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
22,990
|
22,355
|
19,368
|
26,264
|
28,507
|
25,071
|
31,011
|
30,112
|
29,976
|
26,892
|
32,751
|
31,927
|
63,512
|
32,113
|
28,534
|
-
|
EBITDA
1 |
6,424
|
4,621
|
3,476
|
5,496
|
5,490
|
4,011
|
5,295
|
4,999
|
4,959
|
4,577
|
7,060
|
6,984
|
-
|
7,450
|
6,257
|
-
|
EBIT
1 |
5,929
|
-
|
2,910
|
4,893
|
4,886
|
3,441
|
4,682
|
4,362
|
4,272
|
3,815
|
6,326
|
6,390
|
-
|
6,740
|
6,066
|
-
|
Operating Margin
|
25.79%
|
-
|
15.02%
|
18.63%
|
17.14%
|
13.73%
|
15.1%
|
14.49%
|
14.25%
|
14.19%
|
19.31%
|
20.01%
|
-
|
20.99%
|
21.26%
|
-
|
Earnings before Tax (EBT)
1 |
6,012
|
4,112
|
2,897
|
4,908
|
4,867
|
3,459
|
4,732
|
4,355
|
4,173
|
3,925
|
6,441
|
6,357
|
-
|
6,826
|
5,892
|
-
|
Net income
1 |
4,418
|
3,062
|
2,201
|
3,746
|
3,585
|
2,544
|
3,536
|
3,324
|
3,042
|
2,830
|
4,682
|
4,710
|
-
|
5,048
|
4,249
|
-
|
Net margin
|
19.22%
|
13.7%
|
11.36%
|
14.27%
|
12.58%
|
10.15%
|
11.4%
|
11.04%
|
10.15%
|
10.52%
|
14.29%
|
14.75%
|
-
|
15.72%
|
14.89%
|
-
|
EPS
2 |
8.690
|
6.020
|
4.330
|
7.370
|
7.050
|
5.000
|
6.950
|
6.540
|
5.980
|
5.560
|
9.200
|
9.249
|
-
|
10.07
|
7.988
|
-
|
Dividend per Share
2 |
-
|
8.500
|
-
|
-
|
-
|
10.00
|
-
|
-
|
-
|
11.00
|
-
|
-
|
-
|
-
|
13.74
|
-
|
Announcement Date
|
1/28/21
|
5/12/21
|
8/11/21
|
11/10/21
|
1/25/22
|
5/18/22
|
8/10/22
|
11/9/22
|
1/24/23
|
5/8/23
|
8/10/23
|
-
|
11/8/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
13,024
|
5,341
|
2,376
|
678
|
1,469
|
14,869
|
23,005
|
37,701
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
5,823
|
8,124
|
10,384
|
5,806
|
10,521
|
15,220
|
17,577
|
20,622
|
ROE (net income / shareholders' equity)
|
24.3%
|
26.9%
|
22.5%
|
20.1%
|
18.7%
|
24%
|
23.7%
|
23.4%
|
ROA (Net income/ Total Assets)
|
16.9%
|
18.6%
|
14.7%
|
13.2%
|
12.7%
|
18.5%
|
18.9%
|
19.8%
|
Assets
1 |
54,857
|
59,987
|
76,831
|
91,730
|
100,203
|
101,482
|
115,021
|
125,882
|
Book Value Per Share
2 |
81.70
|
87.70
|
110.0
|
126.0
|
142.0
|
166.0
|
193.0
|
224.0
|
Cash Flow per Share
2 |
16.60
|
25.20
|
27.40
|
18.80
|
30.60
|
40.70
|
41.50
|
46.10
|
Capex
1 |
2,625
|
4,439
|
3,538
|
3,747
|
5,054
|
4,305
|
4,344
|
4,752
|
Capex / Sales
|
3.71%
|
6.09%
|
4.85%
|
3.78%
|
4.28%
|
3.46%
|
3.13%
|
3.06%
|
Announcement Date
|
5/14/19
|
6/17/20
|
5/12/21
|
5/18/22
|
5/8/23
|
-
|
-
|
-
|
Last Close Price
2,982
INR Average target price
2,731
INR Spread / Average Target -8.45% Consensus |
1st Jan change
|
Capi.
|
---|
| +9.85% | 18.19B | | -0.19% | 74.89B | | +0.09% | 46.52B | | -4.19% | 30.82B | | -10.05% | 11.54B | | +6.39% | 11.24B | | -8.09% | 9.73B | | +2.79% | 9.4B | | +6.35% | 9.37B | | +3.85% | 8.11B |
Diversified Chemicals
|