Market Closed -
NSE India S.E.
07:43:50 2024-05-10 am EDT
|
5-day change
|
1st Jan Change
|
971.6
INR
|
+2.11%
|
|
+0.63%
|
+10.92%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
96,817
|
55,343
|
88,419
|
76,757
|
71,027
|
67,043
|
-
|
-
|
Enterprise Value (EV)
1 |
95,407
|
53,813
|
86,959
|
75,307
|
70,607
|
58,507
|
66,534
|
64,338
|
P/E ratio
|
106
x
|
30.5
x
|
82.3
x
|
63.8
x
|
60.9
x
|
39.6
x
|
36.5
x
|
29.9
x
|
Yield
|
0.33%
|
2.91%
|
0.4%
|
0.82%
|
0.49%
|
1.06%
|
1.18%
|
1.46%
|
Capitalization / Revenue
|
11.5
x
|
5.02
x
|
9.82
x
|
7.39
x
|
5.98
x
|
5.06
x
|
4.85
x
|
4.27
x
|
EV / Revenue
|
11.3
x
|
4.88
x
|
9.66
x
|
7.25
x
|
5.94
x
|
5.06
x
|
4.81
x
|
4.1
x
|
EV / EBITDA
|
72.3
x
|
25.4
x
|
62.6
x
|
46.8
x
|
51.2
x
|
34.8
x
|
28.2
x
|
22.5
x
|
EV / FCF
|
74.7
x
|
39.2
x
|
124
x
|
157
x
|
61.9
x
|
54.4
x
|
42.5
x
|
41.3
x
|
FCF Yield
|
1.34%
|
2.55%
|
0.8%
|
0.64%
|
1.61%
|
1.84%
|
2.35%
|
2.42%
|
Price to Book
|
14.5
x
|
8.67
x
|
11.7
x
|
9.14
x
|
8.06
x
|
9.83
x
|
7.89
x
|
7.11
x
|
Nbr of stocks (in thousands)
|
69,957
|
69,957
|
69,957
|
69,957
|
69,957
|
68,957
|
-
|
-
|
Reference price
2 |
1,384
|
791.1
|
1,264
|
1,097
|
1,015
|
972.2
|
972.2
|
972.2
|
Announcement Date
|
5/22/19
|
5/29/20
|
4/27/21
|
5/3/22
|
5/5/23
|
4/30/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
8,440
|
11,030
|
9,000
|
10,390
|
11,880
|
11,560
|
13,836
|
15,699
|
EBITDA
1 |
1,320
|
2,120
|
1,390
|
1,610
|
1,380
|
1,680
|
2,356
|
2,859
|
EBIT
1 |
1,220
|
1,910
|
1,180
|
1,370
|
1,120
|
1,420
|
2,034
|
2,777
|
Operating Margin
|
14.45%
|
17.32%
|
13.11%
|
13.19%
|
9.43%
|
12.28%
|
14.7%
|
17.69%
|
Earnings before Tax (EBT)
1 |
1,300
|
2,300
|
1,310
|
1,680
|
1,520
|
1,810
|
2,463
|
2,993
|
Net income
1 |
920
|
1,820
|
1,070
|
1,200
|
1,170
|
1,480
|
1,832
|
2,255
|
Net margin
|
10.9%
|
16.5%
|
11.89%
|
11.55%
|
9.85%
|
12.8%
|
13.24%
|
14.37%
|
EPS
2 |
13.09
|
25.98
|
15.35
|
17.20
|
16.66
|
21.43
|
26.65
|
32.50
|
Free Cash Flow
1 |
1,277
|
1,373
|
700
|
480
|
1,140
|
1,189
|
1,566
|
1,559
|
FCF margin
|
15.13%
|
12.45%
|
7.78%
|
4.62%
|
9.6%
|
9.85%
|
11.32%
|
9.93%
|
FCF Conversion (EBITDA)
|
96.72%
|
64.77%
|
50.36%
|
29.81%
|
82.61%
|
68.33%
|
66.48%
|
54.53%
|
FCF Conversion (Net income)
|
138.77%
|
75.45%
|
65.42%
|
40%
|
97.44%
|
80.84%
|
85.49%
|
69.14%
|
Dividend per Share
2 |
4.500
|
23.00
|
5.000
|
9.000
|
5.000
|
10.32
|
11.48
|
14.19
|
Announcement Date
|
5/22/19
|
5/29/20
|
4/27/21
|
5/3/22
|
5/5/23
|
4/30/24
|
-
|
-
|
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 |
2,160
|
3,390
|
2,300
|
2,200
|
2,050
|
3,840
|
3,290
|
2,740
|
2,770
|
3,080
|
3,020
|
2,809
|
2,991
|
3,404
|
3,765
|
EBITDA
1 |
330
|
840
|
100
|
390
|
300
|
820
|
340
|
370
|
440
|
230
|
260
|
392.8
|
486.7
|
660
|
259
|
EBIT
1 |
-
|
-
|
-
|
-
|
240
|
760
|
280
|
310
|
370
|
160
|
190
|
393
|
467.7
|
460.4
|
403.4
|
Operating Margin
|
-
|
-
|
-
|
-
|
11.71%
|
19.79%
|
8.51%
|
11.31%
|
13.36%
|
5.19%
|
6.29%
|
13.99%
|
15.64%
|
13.52%
|
10.71%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
400
|
280
|
900
|
380
|
430
|
480
|
230
|
300
|
512
|
513
|
-
|
320
|
Net income
1 |
-
|
-
|
60
|
300
|
210
|
630
|
290
|
330
|
390
|
160
|
240
|
334.5
|
378.5
|
460.3
|
244
|
Net margin
|
-
|
-
|
2.61%
|
13.64%
|
10.24%
|
16.41%
|
8.81%
|
12.04%
|
14.08%
|
5.19%
|
7.95%
|
11.91%
|
12.65%
|
13.52%
|
6.48%
|
EPS
|
-
|
-
|
-
|
-
|
2.960
|
9.050
|
4.210
|
4.670
|
-
|
-
|
-
|
6.300
|
-
|
7.300
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/22/21
|
4/27/21
|
7/23/21
|
10/26/21
|
1/25/22
|
5/3/22
|
7/26/22
|
10/20/22
|
2/8/23
|
5/5/23
|
7/27/23
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
1,410
|
1,530
|
1,460
|
1,450
|
420
|
2,406
|
510
|
2,705
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1,277
|
1,373
|
700
|
480
|
1,140
|
1,189
|
1,566
|
1,559
|
ROE (net income / shareholders' equity)
|
14.4%
|
27.9%
|
15.3%
|
15%
|
13.6%
|
17.5%
|
22%
|
23.7%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
95.10
|
91.20
|
108.0
|
120.0
|
126.0
|
99.00
|
123.0
|
137.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
119
|
196
|
190
|
90
|
110
|
184
|
225
|
199
|
Capex / Sales
|
1.41%
|
1.78%
|
2.11%
|
0.87%
|
0.93%
|
1.52%
|
1.63%
|
1.26%
|
Announcement Date
|
5/22/19
|
5/29/20
|
4/27/21
|
5/3/22
|
5/5/23
|
4/30/24
|
-
|
-
|
Last Close Price
972.2
INR Average target price
1,046
INR Spread / Average Target +7.56% Consensus |
1st Jan change
|
Capi.
|
---|
| +34.35% | 33.03B | | +63.74% | 8.42B | | +106.62% | 7.43B | | -21.95% | 5.19B | | +38.56% | 4.56B | | +16.95% | 3.51B | | +12.08% | 3.19B | | +4.37% | 3.16B | | -8.95% | 2.77B |
Household Appliances
|