Market Closed -
NSE India S.E.
07:40:49 2024-04-29 am EDT
|
5-day change
|
1st Jan Change
|
499.3
INR
|
-1.76%
|
|
-3.57%
|
+1.24%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
15,833
|
7,945
|
12,360
|
13,167
|
12,149
|
30,592
|
-
|
-
|
Enterprise Value (EV)
1 |
18,379
|
9,820
|
14,380
|
13,167
|
12,149
|
30,592
|
30,592
|
30,592
|
P/E ratio
|
-
|
-
|
21.4
x
|
23.5
x
|
16.5
x
|
30.8
x
|
22.7
x
|
17.2
x
|
Yield
|
0.48%
|
1.52%
|
1.1%
|
1.03%
|
1.24%
|
0.92%
|
1.3%
|
1.53%
|
Capitalization / Revenue
|
0.68
x
|
0.41
x
|
0.66
x
|
0.57
x
|
0.42
x
|
0.88
x
|
0.78
x
|
0.71
x
|
EV / Revenue
|
0.68
x
|
0.41
x
|
0.66
x
|
0.57
x
|
0.42
x
|
0.88
x
|
0.78
x
|
0.71
x
|
EV / EBITDA
|
6.3
x
|
4.05
x
|
6.56
x
|
6.39
x
|
4.88
x
|
9.25
x
|
7.96
x
|
6.95
x
|
EV / FCF
|
-
|
5.24
x
|
26.4
x
|
-5.3
x
|
23.7
x
|
62.3
x
|
21
x
|
15.8
x
|
FCF Yield
|
-
|
19.1%
|
3.78%
|
-18.9%
|
4.22%
|
1.6%
|
4.76%
|
6.32%
|
Price to Book
|
2.2
x
|
1.04
x
|
1.54
x
|
1.53
x
|
1.31
x
|
3.01
x
|
2.66
x
|
2.31
x
|
Nbr of stocks (in thousands)
|
60,191
|
60,191
|
60,191
|
60,191
|
60,191
|
60,191
|
-
|
-
|
Reference price
2 |
263.0
|
132.0
|
205.4
|
218.8
|
201.8
|
508.2
|
508.2
|
508.2
|
Announcement Date
|
5/27/19
|
6/27/20
|
5/21/21
|
5/18/22
|
5/25/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
23,358
|
19,434
|
18,636
|
23,237
|
29,089
|
34,871
|
39,223
|
43,146
|
EBITDA
1 |
2,515
|
1,964
|
1,884
|
2,060
|
2,491
|
3,309
|
3,844
|
4,401
|
EBIT
1 |
1,706
|
979.5
|
944.6
|
1,060
|
1,276
|
1,888
|
2,269
|
2,680
|
Operating Margin
|
7.3%
|
5.04%
|
5.07%
|
4.56%
|
4.39%
|
5.41%
|
5.78%
|
6.21%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
780.2
|
941.6
|
1,032
|
1,384
|
1,830
|
2,412
|
Net income
1 |
-
|
-
|
577.5
|
557.3
|
729.7
|
1,076
|
1,498
|
1,862
|
Net margin
|
-
|
-
|
3.1%
|
2.4%
|
2.51%
|
3.08%
|
3.82%
|
4.32%
|
EPS
2 |
-
|
-
|
9.610
|
9.290
|
12.22
|
16.50
|
22.40
|
29.60
|
Free Cash Flow
1 |
-
|
1,515
|
467.6
|
-2,484
|
512.5
|
491
|
1,455
|
1,932
|
FCF margin
|
-
|
7.8%
|
2.51%
|
-10.69%
|
1.76%
|
1.41%
|
3.71%
|
4.48%
|
FCF Conversion (EBITDA)
|
-
|
77.15%
|
24.82%
|
-
|
20.58%
|
14.84%
|
37.85%
|
43.9%
|
FCF Conversion (Net income)
|
-
|
-
|
80.96%
|
-
|
70.24%
|
45.65%
|
97.16%
|
103.73%
|
Dividend per Share
2 |
1.250
|
2.000
|
2.250
|
2.250
|
2.500
|
4.700
|
6.600
|
7.800
|
Announcement Date
|
5/27/19
|
6/27/20
|
5/21/21
|
5/18/22
|
5/25/23
|
-
|
-
|
-
|
Fiscal Period: March |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q3
|
2022 Q4
|
2024 Q1
|
2024 Q2
|
---|
Net sales
1 |
5,931
|
6,420
|
4,101
|
-
|
6,836
|
-
|
8,538
|
EBITDA
|
684.9
|
778
|
310.8
|
-
|
626.7
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
22.24
|
130.3
|
175
|
213.9
|
-
|
Net margin
|
-
|
-
|
0.54%
|
-
|
2.56%
|
-
|
-
|
EPS
|
-
|
-
|
0.3500
|
-
|
3.240
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/13/21
|
5/21/21
|
8/6/21
|
2/2/22
|
5/18/22
|
8/9/23
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
2,546
|
1,875
|
2,020
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.012
x
|
0.9549
x
|
1.072
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
1,515
|
468
|
-2,484
|
513
|
491
|
1,455
|
1,932
|
ROE (net income / shareholders' equity)
|
7.03%
|
7.68%
|
7.37%
|
6.79%
|
8.16%
|
10.2%
|
12.4%
|
14.4%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
120.0
|
127.0
|
134.0
|
143.0
|
154.0
|
169.0
|
191.0
|
220.0
|
Cash Flow per Share
|
29.40
|
39.80
|
20.60
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
-
|
-
|
-
|
2,567
|
1,677
|
1,600
|
1,650
|
Capex / Sales
|
-
|
-
|
-
|
-
|
8.82%
|
4.81%
|
4.08%
|
3.82%
|
Announcement Date
|
5/27/19
|
6/27/20
|
5/21/21
|
5/18/22
|
5/25/23
|
-
|
-
|
-
|
Last Close Price
508.2
INR Average target price
527.7
INR Spread / Average Target +3.82% Consensus |
1st Jan change
|
Capi.
|
---|
| +1.24% | 367M | | +6.28% | 8.03B | | -1.98% | 5.07B | | -16.34% | 2.78B | | +2.97% | 2.61B | | -3.12% | 2.27B | | +28.26% | 1.77B | | +35.33% | 1.62B | | +3.15% | 1.49B | | -22.79% | 1.43B |
Automotive Accessories
|