Market Closed -
Bombay S.E.
06:00:50 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
271.3
INR
|
+0.50%
|
|
-3.50%
|
+8.61%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
31,873
|
34,168
|
49,162
|
46,293
|
37,513
|
52,769
|
-
|
-
|
Enterprise Value (EV)
1 |
31,049
|
31,533
|
46,526
|
44,154
|
38,090
|
48,404
|
49,666
|
49,386
|
P/E ratio
|
20.5
x
|
18.5
x
|
21.5
x
|
28.2
x
|
40.8
x
|
32.9
x
|
27.4
x
|
22
x
|
Yield
|
1.53%
|
1.42%
|
1.19%
|
1.26%
|
1.3%
|
1%
|
1.17%
|
1.3%
|
Capitalization / Revenue
|
1.58
x
|
1.49
x
|
2.02
x
|
1.78
x
|
1.26
x
|
1.84
x
|
1.76
x
|
1.55
x
|
EV / Revenue
|
1.54
x
|
1.38
x
|
1.92
x
|
1.7
x
|
1.28
x
|
1.83
x
|
1.66
x
|
1.45
x
|
EV / EBITDA
|
12.9
x
|
12.2
x
|
14.4
x
|
16.1
x
|
17.4
x
|
15.5
x
|
13.3
x
|
11.1
x
|
EV / FCF
|
67.1
x
|
11.5
x
|
62.9
x
|
-230
x
|
132
x
|
25.9
x
|
44.4
x
|
33.1
x
|
FCF Yield
|
1.49%
|
8.72%
|
1.59%
|
-0.43%
|
0.76%
|
3.86%
|
2.25%
|
3.02%
|
Price to Book
|
2.48
x
|
2.42
x
|
3.07
x
|
2.73
x
|
2.17
x
|
2.66
x
|
2.67
x
|
2.47
x
|
Nbr of stocks (in thousands)
|
194,469
|
194,469
|
194,469
|
194,469
|
194,469
|
194,469
|
-
|
-
|
Reference price
2 |
163.9
|
175.7
|
252.8
|
238.0
|
192.9
|
271.4
|
271.4
|
271.4
|
Announcement Date
|
4/25/19
|
5/5/20
|
4/22/21
|
4/21/22
|
4/25/23
|
4/22/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
20,146
|
22,862
|
24,294
|
26,039
|
29,670
|
26,480
|
29,965
|
34,104
|
EBITDA
1 |
2,409
|
2,594
|
3,229
|
2,741
|
2,183
|
3,120
|
3,735
|
4,465
|
EBIT
1 |
1,949
|
1,978
|
2,588
|
1,998
|
1,270
|
1,980
|
2,458
|
3,117
|
Operating Margin
|
9.67%
|
8.65%
|
10.65%
|
7.67%
|
4.28%
|
7.48%
|
8.2%
|
9.14%
|
Earnings before Tax (EBT)
1 |
2,203
|
2,375
|
3,035
|
2,224
|
1,281
|
1,960
|
2,544
|
3,256
|
Net income
1 |
1,554
|
1,848
|
2,286
|
1,642
|
919.4
|
1,480
|
1,922
|
2,447
|
Net margin
|
7.71%
|
8.09%
|
9.41%
|
6.31%
|
3.1%
|
5.59%
|
6.42%
|
7.18%
|
EPS
2 |
7.990
|
9.510
|
11.75
|
8.440
|
4.730
|
7.610
|
9.907
|
12.34
|
Free Cash Flow
1 |
462.7
|
2,749
|
740.2
|
-191.9
|
289.2
|
1,870
|
1,119
|
1,493
|
FCF margin
|
2.3%
|
12.02%
|
3.05%
|
-0.74%
|
0.97%
|
7.06%
|
3.73%
|
4.38%
|
FCF Conversion (EBITDA)
|
19.2%
|
105.98%
|
22.92%
|
-
|
13.25%
|
59.94%
|
29.95%
|
33.44%
|
FCF Conversion (Net income)
|
29.78%
|
148.7%
|
32.38%
|
-
|
31.46%
|
126.35%
|
58.19%
|
61.03%
|
Dividend per Share
2 |
2.500
|
2.500
|
3.000
|
3.000
|
2.500
|
2.500
|
3.182
|
3.538
|
Announcement Date
|
4/25/19
|
5/5/20
|
4/22/21
|
4/21/22
|
4/25/23
|
4/22/24
|
-
|
-
|
Fiscal Period: March |
2021 S1
|
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
|
2024 S2
|
---|
Net sales
1 |
14,125
|
5,781
|
4,713
|
7,405
|
7,278
|
6,281
|
5,075
|
8,628
|
9,512
|
6,304
|
5,226
|
7,820
|
9,130
|
5,838
|
4,796
|
-
|
EBITDA
1 |
2,450
|
601.2
|
177.2
|
1,215
|
1,213
|
674
|
-28.4
|
1,127
|
1,176
|
533.1
|
-652.5
|
1,100
|
1,160
|
536
|
36
|
758
|
EBIT
1 |
-
|
490.8
|
29.2
|
1,030
|
1,028
|
489.8
|
-225
|
879.9
|
955.8
|
312.8
|
-878.8
|
850
|
782
|
134.5
|
-202.1
|
-
|
Operating Margin
|
-
|
8.49%
|
0.62%
|
13.91%
|
14.13%
|
7.8%
|
-4.43%
|
10.2%
|
10.05%
|
4.96%
|
-16.82%
|
10.87%
|
8.57%
|
2.3%
|
-4.21%
|
-
|
Earnings before Tax (EBT)
1 |
-
|
620.5
|
115.6
|
1,091
|
765
|
530.7
|
-162.4
|
909.6
|
954.1
|
299.7
|
-882.8
|
850
|
892
|
234
|
-195
|
-
|
Net income
1 |
1,748
|
456.4
|
81.2
|
823.4
|
564.9
|
395.6
|
-141.9
|
674.7
|
710.5
|
225.5
|
-691.3
|
630
|
717.2
|
244.5
|
-159.1
|
-
|
Net margin
|
12.38%
|
7.89%
|
1.72%
|
11.12%
|
7.76%
|
6.3%
|
-2.8%
|
7.82%
|
7.47%
|
3.58%
|
-13.23%
|
8.06%
|
7.85%
|
4.19%
|
-3.32%
|
-
|
EPS
2 |
8.990
|
2.350
|
0.4200
|
4.230
|
2.900
|
2.030
|
-0.7300
|
3.470
|
3.650
|
1.160
|
-3.550
|
3.260
|
3.000
|
0.5500
|
-0.8000
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/19/20
|
1/18/21
|
4/22/21
|
7/21/21
|
10/19/21
|
1/19/22
|
4/21/22
|
7/19/22
|
10/19/22
|
1/19/23
|
4/25/23
|
7/15/23
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
577
|
-
|
-
|
-
|
Net Cash position
1 |
825
|
2,635
|
2,636
|
2,140
|
-
|
310
|
3,103
|
3,383
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
0.2645
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
463
|
2,749
|
740
|
-192
|
289
|
1,870
|
1,119
|
1,493
|
ROE (net income / shareholders' equity)
|
12.5%
|
13.7%
|
15.2%
|
9.99%
|
5.37%
|
8.32%
|
10.2%
|
11.9%
|
ROA (Net income/ Total Assets)
|
7.43%
|
8.02%
|
6.42%
|
6.03%
|
3.25%
|
5.1%
|
7.2%
|
7.7%
|
Assets
1 |
20,915
|
23,056
|
35,604
|
27,233
|
28,278
|
29,005
|
26,699
|
31,779
|
Book Value Per Share
2 |
66.10
|
72.50
|
82.30
|
87.20
|
88.90
|
94.00
|
102.0
|
110.0
|
Cash Flow per Share
2 |
4.120
|
17.30
|
-
|
8.520
|
11.20
|
13.80
|
12.90
|
15.60
|
Capex
1 |
338
|
786
|
1,428
|
1,561
|
1,694
|
700
|
1,483
|
1,326
|
Capex / Sales
|
1.68%
|
3.44%
|
5.88%
|
6%
|
5.71%
|
2.64%
|
4.95%
|
3.89%
|
Announcement Date
|
4/25/19
|
5/5/20
|
4/22/21
|
4/21/22
|
4/25/23
|
4/22/24
|
-
|
-
|
Mean consensus UNDERPERFORM Last Close Price
271.4
INR Average target price
240.8
INR Spread / Average Target -11.27% Consensus |
1st Jan change
|
Capi.
|
---|
| +1.19% | 3.58B | | -17.77% | 2.21B | | -13.26% | 1.85B | | -0.69% | 1.8B | | -5.70% | 1.6B | | -2.11% | 1.27B | | -2.91% | 1.1B | | -22.97% | 1.02B | | -8.05% | 951M |
Pesticide
|