|
Fiscal Period: March
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Capitalization1 |
244 782 | 214 624 | 199 612 | 88 852 | 329 759 | 763 207 | - | - |
Enterprise Value (EV)1 |
629 355 | 599 237 | 637 798 | 527 788 | 680 721 | 1 199 631 | 1 102 749 | 1 122 034 |
P/E ratio |
38,7x | 9,08x | 9,60x | 10,5x | 32,6x | 44,6x | 24,7x | 21,6x |
Yield |
1,44% | 1,64% | 1,76% | 4,72% | 1,50% | 0,73% | 1,13% | 1,22% |
Capitalization / Revenue |
0,87x | 0,72x | 0,67x | 0,30x | 1,00x | 1,75x | 1,37x | 1,27x |
EV / Revenue |
2,24x | 2,01x | 2,13x | 1,78x | 2,07x | 2,74x | 2,24x | 2,11x |
EV / EBITDA |
11,6x | 9,39x | 10,0x | 6,81x | 9,03x | 16,5x | 13,4x | 11,9x |
Price to Book |
1,84x | 1,28x | 1,10x | 0,45x | 1,48x | 3,40x | 2,73x | 2,41x |
Nbr of stocks (in thousands) |
2 704 774 | 2 704 774 | 2 704 774 | 2 704 774 | 3 195 340 | 3 195 340 | - | - |
Reference price (INR) |
90,5 | 79,4 | 73,8 | 32,9 | 103 | 239 | 212 | 212 |
Announcement Date |
05/19/2017 | 05/02/2018 | 05/02/2019 | 05/19/2020 | 05/12/2021 | 05/06/2022 | - | - |
1 INR in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: March
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net sales1 |
280 999 | 297 639 | 299 545 | 296 990 | 329 073 | 437 356 | 491 954 | 531 693 |
EBITDA1 |
54 395 | 63 798 | 63 568 | 77 541 | 75 387 | 72 717 | 82 397 | 94 490 |
Operating profit (EBIT)1 |
34 509 | 39 817 | 43 595 | 56 832 | 47 938 | 41 495 | 49 877 | 63 912 |
Operating Margin |
12,3% | 13,4% | 14,6% | 19,1% | 14,6% | 9,49% | 10,1% | 12,0% |
Pre-Tax Profit (EBT)1 |
-3 146 | 29 152 | 19 353 | 14 156 | 19 867 | 30 030 | 17 903 | 33 074 |
Net income1 |
7 455 | 24 766 | 21 909 | 10 174 | 11 274 | 17 415 | 27 295 | 31 319 |
Net margin |
2,65% | 8,32% | 7,31% | 3,43% | 3,43% | 3,98% | 5,55% | 5,89% |
EPS2 |
2,34 | 8,74 | 7,69 | 3,12 | 3,17 | 5,36 | 8,57 | 9,79 |
Dividend per Share2 |
1,30 | 1,30 | 1,30 | 1,55 | 1,55 | 1,75 | 2,39 | 2,58 |
Announcement Date |
05/19/2017 | 05/02/2018 | 05/02/2019 | 05/19/2020 | 05/12/2021 | 05/06/2022 | - | - |
1 INR in Million 2 INR |
|
|
Income Statement Evolution (Quarterly data) |
|
Fiscal Period: March
|
2019 Q3 |
2019 Q4 |
2020 Q1 |
2020 Q2 |
2020 Q3 |
2020 Q4 |
2021 Q1 |
2021 Q2 |
2021 Q3 |
2021 Q4 |
2022 Q1 |
2022 Q2 |
2022 S1 |
2022 Q3 |
2022 Q4 |
Net sales1 |
77 215 | 74 169 | 77 667 | 76 778 | 71 360 | 67 940 | 65 404 | 84 416 | 77 028 | 102 225 | 101 459 | 100 567 | 204 975 | 100 183 | 108 620 |
EBITDA1 |
14 657 | 16 920 | 23 021 | 22 560 | 19 052 | 18 398 | 19 498 | 21 239 | 18 919 | 15 732 | 21 870 | 22 664 | 40 088 | 17 063 | 17 975 |
Operating profit (EBIT)1 |
8 778 | 12 752 | 16 821 | - | 12 333 | 13 257 | 13 053 | 14 250 | 11 536 | 9 099 | 14 398 | - | - | 10 036 | 10 160 |
Operating Margin |
11,4% | 17,2% | 21,7% | - | 17,3% | 19,5% | 20,0% | 16,9% | 15,0% | 8,90% | 14,2% | - | - | 10,0% | 9,35% |
Pre-Tax Profit (EBT)1 |
-1 362 | 151 | 5 929 | 5 420 | 1 691 | 5 552 | 3 034 | 5 118 | 3 361 | 4 627 | 6 723 | 1 100 | - | 3 454 | 1 535 |
Net income1 |
1 267 | 576 | 1 513 | 2 702 | 1 789 | 4 026 | 2 066 | 2 796 | 2 482 | 3 929 | 3 910 | 3 983 | 9 714 | 7 512 | 6 357 |
Net margin |
1,64% | 0,78% | 1,95% | 3,52% | 2,51% | 5,93% | 3,16% | 3,31% | 3,22% | 3,84% | 3,85% | 3,96% | 4,74% | 7,50% | 5,85% |
EPS2 |
0,37 | - | 0,46 | - | 0,50 | 1,32 | 0,61 | 0,80 | 0,65 | 1,10 | 1,13 | - | - | 2,90 | 2,40 |
Dividend per Share |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date |
01/28/2019 | 05/02/2019 | 08/01/2019 | 11/08/2019 | 01/29/2020 | 05/19/2020 | 08/12/2020 | 11/10/2020 | 02/04/2021 | 05/12/2021 | 08/06/2021 | - | 10/28/2021 | - | - |
1 INR in Million 2 INR |
|
|
|
Fiscal Period: March
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Debt1 |
384 573 | 384 613 | 438 186 | 438 936 | 350 962 | 436 425 | 426 934 | 446 220 |
Net Cash position1 |
- | - | - | - | - | - | - | - |
Leverage (Debt / EBITDA) |
7,07x | 6,03x | 6,89x | 5,66x | 4,66x | 6,00x | 5,18x | 4,72x |
Free Cash Flow1 |
36 356 | 28 035 | 9 976 | 51 495 | 51 222 | -5 751 | 58 081 | 41 770 |
ROE (Net Profit / Equities) |
6,72% | 20,1% | 3,30% | 4,73% | 5,96% | 7,78% | 11,9% | 12,2% |
Shareholders' equity1 |
110 981 | 123 180 | 664 267 | 215 227 | 189 158 | 223 818 | 230 037 | 257 099 |
ROA (Net Profit / Asset) |
0,98% | 2,97% | 2,64% | 1,17% | 1,20% | 1,65% | 3,93% | 3,55% |
Assets1 |
761 004 | 833 289 | 830 861 | 869 556 | 939 483 | 1 058 638 | 694 258 | 882 198 |
Book Value Per Share2 |
49,1 | 62,0 | 67,4 | 72,3 | 69,9 | 70,2 | 77,6 | 87,9 |
Cash Flow per Share2 |
25,7 | 23,5 | 16,9 | 27,3 | 28,0 | 20,9 | 33,1 | 48,2 |
Capex1 |
33 223 | 35 604 | 35 762 | 22 258 | 33 358 | 72 679 | 60 831 | 77 394 |
Capex / Sales |
11,8% | 12,0% | 11,9% | 7,49% | 10,1% | 16,6% | 12,4% | 14,6% |
Announcement Date |
05/19/2017 | 05/02/2018 | 05/02/2019 | 05/19/2020 | 05/12/2021 | 05/06/2022 | - | - |
1 INR in Million 2 INR |
|
| |
|
Capitalization (INR) |
675 814 314 190 |
Capitalization (USD) |
8 561 883 754 |
Net sales (INR) |
329 073 400 000 |
Net sales (USD) |
4 169 027 110 |
Number of employees |
21 636 |
Sales / Employee (INR) |
15 209 530 |
Sales / Employee (USD) |
192 689 |
Free-Float |
52,8% |
Free-Float capitalization (INR) |
356 787 481 847 |
Free-Float capitalization (USD) |
4 520 136 494 |
Avg. Exchange 20 sessions (INR) |
335 172 933 |
Avg. Exchange 20 sessions (USD) |
4 246 302 |
Average Daily Capital Traded |
0,05% |
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
|