Market Closed -
Bombay S.E.
11:58:19 2024-04-28 pm EDT
|
5-day change
|
1st Jan Change
|
975
INR
|
+0.06%
|
|
+4.75%
|
+12.59%
|
Fiscal Period: March |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
73,917
|
126,264
|
81,517
|
124,000
|
-
|
-
|
Enterprise Value (EV)
1 |
73,917
|
122,280
|
81,517
|
103,459
|
124,000
|
124,000
|
P/E ratio
|
15
x
|
23.7
x
|
18.6
x
|
13.5
x
|
18.9
x
|
17.5
x
|
Yield
|
2.92%
|
2.11%
|
3.43%
|
3.3%
|
3.3%
|
3.49%
|
Capitalization / Revenue
|
6.17
x
|
9.51
x
|
6.32
x
|
5.93
x
|
7.41
x
|
6.9
x
|
EV / Revenue
|
6.17
x
|
9.21
x
|
6.32
x
|
5.93
x
|
7.41
x
|
6.9
x
|
EV / EBITDA
|
8.95
x
|
24
x
|
17.1
x
|
21.6
x
|
20.3
x
|
18
x
|
EV / FCF
|
35.7
x
|
39.3
x
|
23.7
x
|
18
x
|
31.2
x
|
19.7
x
|
FCF Yield
|
2.8%
|
2.54%
|
4.21%
|
5.57%
|
3.21%
|
5.08%
|
Price to Book
|
2.29
x
|
3.5
x
|
2.11
x
|
2.94
x
|
2.5
x
|
2.43
x
|
Nbr of stocks (in thousands)
|
126,787
|
126,949
|
126,984
|
127,257
|
-
|
-
|
Reference price
2 |
583.0
|
994.6
|
642.0
|
974.4
|
974.4
|
974.4
|
Announcement Date
|
4/28/21
|
4/26/22
|
4/26/23
|
4/25/24
|
-
|
-
|
Fiscal Period: March |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
11,986
|
13,273
|
12,901
|
17,439
|
16,740
|
17,963
|
EBITDA
1 |
8,255
|
5,092
|
4,764
|
4,785
|
6,106
|
6,882
|
EBIT
1 |
7,897
|
4,724
|
5,856
|
4,250
|
5,143
|
5,825
|
Operating Margin
|
65.88%
|
35.59%
|
45.39%
|
24.37%
|
30.72%
|
32.43%
|
Earnings before Tax (EBT)
1 |
6,030
|
6,602
|
5,856
|
9,868
|
8,563
|
9,352
|
Net income
1 |
4,941
|
5,343
|
4,374
|
7,657
|
6,462
|
7,084
|
Net margin
|
41.23%
|
40.25%
|
33.9%
|
43.91%
|
38.6%
|
39.43%
|
EPS
2 |
38.97
|
41.96
|
34.44
|
60.22
|
51.66
|
55.83
|
Free Cash Flow
1 |
2,070
|
3,111
|
3,435
|
6,662
|
3,976
|
6,303
|
FCF margin
|
17.27%
|
23.44%
|
26.63%
|
39.1%
|
23.75%
|
35.09%
|
FCF Conversion (EBITDA)
|
25.07%
|
61.1%
|
72.11%
|
142.18%
|
65.11%
|
91.59%
|
FCF Conversion (Net income)
|
41.89%
|
58.23%
|
78.54%
|
87.02%
|
61.53%
|
88.98%
|
Dividend per Share
2 |
17.00
|
21.00
|
22.00
|
32.16
|
32.12
|
34.04
|
Announcement Date
|
4/28/21
|
4/26/22
|
4/26/23
|
4/25/24
|
-
|
-
|
Fiscal Period: March |
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
|
---|
Net sales
1 |
2,930
|
3,501
|
-
|
-
|
3,050
|
3,060
|
4,399
|
2,934
|
3,087
|
4,686
|
4,383
|
3,658
|
2,991
|
EBITDA
1 |
1,387
|
2,076
|
2,334
|
-
|
-
|
-
|
2,708
|
1,054
|
907.7
|
1,148
|
1,631
|
1,490
|
1,402
|
EBIT
1 |
-
|
-
|
-
|
1,506
|
-
|
-
|
-
|
-
|
1,174
|
1,083
|
1,172
|
1,131
|
1,234
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
38.04%
|
23.12%
|
26.74%
|
30.93%
|
41.27%
|
Earnings before Tax (EBT)
1 |
1,516
|
-
|
-
|
-
|
973.4
|
-
|
2,626
|
1,024
|
1,174
|
2,884
|
1,489
|
1,759
|
1,940
|
Net income
1 |
1,339
|
1,550
|
1,987
|
1,265
|
539.9
|
-
|
-
|
600.1
|
857
|
2,344
|
1,439
|
1,538
|
1,345
|
Net margin
|
45.71%
|
44.28%
|
-
|
-
|
17.7%
|
-
|
-
|
20.45%
|
27.76%
|
50.03%
|
32.84%
|
42.05%
|
44.96%
|
EPS
2 |
-
|
12.23
|
-
|
-
|
-
|
-
|
-
|
4.720
|
6.750
|
18.46
|
-
|
10.50
|
9.950
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
4/28/21
|
7/28/21
|
10/28/21
|
1/28/22
|
4/26/22
|
7/26/22
|
10/20/22
|
2/1/23
|
4/26/23
|
7/25/23
|
-
|
-
|
-
|
Fiscal Period: March |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
3,983
|
-
|
4,335
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2,070
|
3,111
|
3,435
|
6,663
|
3,976
|
6,303
|
ROE (net income / shareholders' equity)
|
16.5%
|
15.6%
|
11.7%
|
17.9%
|
13.4%
|
14.3%
|
ROA (Net income/ Total Assets)
|
14.5%
|
14%
|
10.7%
|
27.6%
|
16%
|
16.5%
|
Assets
1 |
34,151
|
38,190
|
40,790
|
27,741
|
40,471
|
43,062
|
Book Value Per Share
2 |
254.0
|
284.0
|
305.0
|
332.0
|
389.0
|
401.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
421
|
379
|
519
|
1,770
|
2,266
|
2,369
|
Capex / Sales
|
3.51%
|
2.85%
|
4.02%
|
10.39%
|
13.54%
|
13.19%
|
Announcement Date
|
4/28/21
|
4/26/22
|
4/26/23
|
4/25/24
|
-
|
-
|
Last Close Price
974.4
INR Average target price
962
INR Spread / Average Target -1.27% Consensus |
1st Jan change
|
Capi.
|
---|
| +4.75% | 8.74B | | +13.83% | 3.48B | | -36.31% | 2.96B | | +13.29% | 2.52B | | +14.51% | 2.39B | | +42.63% | 2.17B | | +17.41% | 1.49B | | +11.71% | 1.42B | | +5.98% | 1.02B |
Wealth Management
|