Market Closed -
NSE India S.E.
07:43:47 2024-05-09 am EDT
|
5-day change
|
1st Jan Change
|
247.2
INR
|
-2.22%
|
|
-6.03%
|
+10.48%
|
Fiscal Period: March |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
184,839
|
282,025
|
202,382
|
255,342
|
-
|
-
|
Enterprise Value (EV)
1 |
211,596
|
321,823
|
261,100
|
286,963
|
286,004
|
283,884
|
P/E ratio
|
-24.5
x
|
-256
x
|
-564
x
|
-39.4
x
|
-82.3
x
|
-244
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
3.52
x
|
3.47
x
|
1.63
x
|
1.82
x
|
1.56
x
|
1.37
x
|
EV / Revenue
|
4.03
x
|
3.96
x
|
2.1
x
|
2.05
x
|
1.75
x
|
1.52
x
|
EV / EBITDA
|
100
x
|
29.3
x
|
17.4
x
|
19.4
x
|
14.4
x
|
11.7
x
|
EV / FCF
|
22.4
x
|
53.4
x
|
-579
x
|
76.5
x
|
21.6
x
|
15.8
x
|
FCF Yield
|
4.45%
|
1.87%
|
-0.17%
|
1.31%
|
4.63%
|
6.35%
|
Price to Book
|
9.5
x
|
10.2
x
|
6.08
x
|
6.45
x
|
6.64
x
|
6.66
x
|
Nbr of stocks (in thousands)
|
910,868
|
933,547
|
944,165
|
1,010,256
|
-
|
-
|
Reference price
2 |
201.2
|
302.1
|
214.4
|
252.8
|
252.8
|
252.8
|
Announcement Date
|
5/28/21
|
5/18/22
|
5/22/23
|
-
|
-
|
-
|
Fiscal Period: March |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
52,489
|
81,362
|
124,179
|
140,045
|
163,730
|
186,836
|
EBITDA
1 |
2,110
|
10,999
|
15,004
|
14,814
|
19,833
|
24,306
|
EBIT
1 |
-4,080
|
1,029
|
2,666
|
-1,610
|
3,355
|
5,363
|
Operating Margin
|
-7.77%
|
1.26%
|
2.15%
|
-1.15%
|
2.05%
|
2.87%
|
Earnings before Tax (EBT)
1 |
-8,375
|
-1,449
|
-824.4
|
-8,413
|
-4,435
|
-994.8
|
Net income
1 |
-6,725
|
-1,087
|
-360
|
-6,729
|
-3,127
|
-745.4
|
Net margin
|
-12.81%
|
-1.34%
|
-0.29%
|
-4.81%
|
-1.91%
|
-0.4%
|
EPS
2 |
-8.230
|
-1.180
|
-0.3800
|
-6.415
|
-3.069
|
-1.036
|
Free Cash Flow
1 |
9,425
|
6,026
|
-451.2
|
3,752
|
13,242
|
18,021
|
FCF margin
|
17.96%
|
7.41%
|
-0.36%
|
2.68%
|
8.09%
|
9.65%
|
FCF Conversion (EBITDA)
|
446.64%
|
54.78%
|
-
|
25.32%
|
66.77%
|
74.14%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
5/28/21
|
5/18/22
|
5/22/23
|
-
|
-
|
-
|
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 |
18,210
|
8,363
|
20,795
|
29,871
|
22,828
|
28,746
|
30,746
|
35,888
|
28,797
|
31,961
|
33,239
|
40,616
|
33,738
|
EBITDA
1 |
2,217
|
-1,658
|
3,116
|
5,845
|
3,730
|
4,684
|
3,967
|
4,402
|
1,952
|
2,923
|
3,301
|
5,033
|
2,982
|
EBIT
1 |
-
|
-
|
-
|
-
|
1,062
|
1,982
|
1,060
|
1,226
|
-1,557
|
-746.5
|
-373
|
951.5
|
-1,456
|
Operating Margin
|
-
|
-
|
-
|
-
|
4.65%
|
6.89%
|
3.45%
|
3.42%
|
-5.41%
|
-2.34%
|
-1.12%
|
2.34%
|
-4.32%
|
Earnings before Tax (EBT)
1 |
-
|
-4,678
|
87.7
|
2,694
|
446.3
|
1,349
|
244.8
|
174.3
|
-2,592
|
-2,013
|
-1,969
|
-732.2
|
-4,049
|
Net income
1 |
-1,960
|
-3,471
|
54.9
|
1,893
|
435.9
|
974.6
|
376.9
|
157.9
|
-1,869
|
-1,414
|
-1,484
|
-598.2
|
-2,587
|
Net margin
|
-10.76%
|
-41.51%
|
0.26%
|
6.34%
|
1.91%
|
3.39%
|
1.23%
|
0.44%
|
-6.49%
|
-4.43%
|
-4.46%
|
-1.47%
|
-7.67%
|
EPS
2 |
-
|
-3.810
|
0.0600
|
2.020
|
0.4700
|
1.040
|
0.4000
|
0.1600
|
-1.950
|
-1.470
|
-1.633
|
-0.6000
|
-3.157
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
5/28/21
|
7/30/21
|
11/3/21
|
2/4/22
|
5/18/22
|
8/5/22
|
11/4/22
|
2/7/23
|
5/22/23
|
8/4/23
|
-
|
-
|
-
|
Fiscal Period: March |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
26,757
|
39,799
|
58,718
|
31,621
|
30,662
|
28,541
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
12.68
x
|
3.618
x
|
3.913
x
|
2.134
x
|
1.546
x
|
1.174
x
|
Free Cash Flow
1 |
9,425
|
6,026
|
-451
|
3,424
|
13,748
|
18,646
|
ROE (net income / shareholders' equity)
|
-39.1%
|
-4.01%
|
-1.18%
|
-17.9%
|
-9.82%
|
-2.96%
|
ROA (Net income/ Total Assets)
|
-4.71%
|
-0.96%
|
-0.24%
|
-0.68%
|
-2.53%
|
1.43%
|
Assets
1 |
142,783
|
113,333
|
147,239
|
995,411
|
123,638
|
-52,158
|
Book Value Per Share
2 |
21.20
|
29.60
|
35.20
|
39.20
|
38.00
|
37.90
|
Cash Flow per Share
2 |
11.50
|
10.30
|
6.720
|
5.260
|
3.890
|
8.820
|
Capex
1 |
1,613
|
3,480
|
6,813
|
6,862
|
6,203
|
6,946
|
Capex / Sales
|
3.07%
|
4.28%
|
5.49%
|
4.9%
|
3.79%
|
3.72%
|
Announcement Date
|
5/28/21
|
5/18/22
|
5/22/23
|
-
|
-
|
-
|
Last Close Price
252.8
INR Average target price
236.9
INR Spread / Average Target -6.29% Consensus |
1st Jan change
|
Capi.
|
---|
| +10.48% | 3.06B | | +7.68% | 146B | | +16.12% | 81.14B | | -4.07% | 44.52B | | -5.11% | 24.76B | | +13.33% | 13.85B | | -3.60% | 11.97B | | +5.90% | 8.94B | | +7.17% | 8.37B | | +5.62% | 7.7B |
Other Apparel & Accessories Retailers
|