Market Closed -
NSE India S.E.
07:43:48 2024-05-07 am EDT
|
5-day change
|
1st Jan Change
|
4,660
INR
|
+1.30%
|
|
+1.23%
|
+14.15%
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
918,091
|
1,417,007
|
1,852,020
|
2,593,269
|
2,204,778
|
3,032,709
|
-
|
-
|
Enterprise Value (EV)
1 |
920,198
|
1,418,920
|
1,841,492
|
2,590,283
|
2,190,695
|
2,944,958
|
3,008,896
|
2,990,034
|
P/E ratio
|
103
x
|
106
x
|
170
x
|
175
x
|
93.2
x
|
116
x
|
91.8
x
|
73.2
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.01%
|
Capitalization / Revenue
|
4.59
x
|
5.7
x
|
7.67
x
|
8.37
x
|
5.15
x
|
5.8
x
|
4.94
x
|
4.09
x
|
EV / Revenue
|
4.6
x
|
5.71
x
|
7.63
x
|
8.36
x
|
5.11
x
|
5.8
x
|
4.9
x
|
4.04
x
|
EV / EBITDA
|
56.3
x
|
66.7
x
|
106
x
|
104
x
|
60.2
x
|
71.8
x
|
58.2
x
|
46.4
x
|
EV / FCF
|
-151
x
|
-328
x
|
-281
x
|
-250
x
|
517
x
|
461
x
|
397
x
|
236
x
|
FCF Yield
|
-0.66%
|
-0.3%
|
-0.36%
|
-0.4%
|
0.19%
|
0.22%
|
0.25%
|
0.42%
|
Price to Book
|
16.4
x
|
12.5
x
|
15.2
x
|
19
x
|
13.7
x
|
16.1
x
|
13.8
x
|
11.6
x
|
Nbr of stocks (in thousands)
|
624,084
|
647,775
|
647,775
|
647,775
|
648,264
|
650,733
|
-
|
-
|
Reference price
2 |
1,471
|
2,188
|
2,859
|
4,003
|
3,401
|
4,660
|
4,660
|
4,660
|
Announcement Date
|
5/11/19
|
5/23/20
|
5/8/21
|
5/14/22
|
5/13/23
|
5/4/24
|
-
|
-
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
200,045
|
248,702
|
241,431
|
309,763
|
428,396
|
507,888
|
613,580
|
740,763
|
EBITDA
1 |
16,333
|
21,280
|
17,430
|
24,990
|
36,370
|
41,038
|
51,733
|
64,508
|
EBIT
1 |
14,208
|
17,539
|
13,289
|
20,004
|
29,982
|
33,730
|
43,444
|
54,999
|
Operating Margin
|
7.1%
|
7.05%
|
5.5%
|
6.46%
|
7%
|
6.64%
|
7.08%
|
7.42%
|
Earnings before Tax (EBT)
1 |
14,219
|
17,448
|
14,834
|
20,641
|
30,601
|
34,613
|
44,309
|
55,255
|
Net income
1 |
9,025
|
13,011
|
10,995
|
14,926
|
23,785
|
25,274
|
32,855
|
41,031
|
Net margin
|
4.51%
|
5.23%
|
4.55%
|
4.82%
|
5.55%
|
4.98%
|
5.35%
|
5.54%
|
EPS
2 |
14.26
|
20.55
|
16.85
|
22.86
|
36.49
|
38.93
|
50.75
|
63.68
|
Free Cash Flow
1 |
-6,100
|
-4,320
|
-6,543
|
-10,381
|
4,238
|
6,540
|
7,577
|
12,674
|
FCF margin
|
-3.05%
|
-1.74%
|
-2.71%
|
-3.35%
|
0.99%
|
1.29%
|
1.23%
|
1.71%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
11.65%
|
15.79%
|
14.65%
|
19.65%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
17.82%
|
25.22%
|
23.06%
|
30.89%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.3440
|
Announcement Date
|
5/11/19
|
5/23/20
|
5/8/21
|
5/14/22
|
5/13/23
|
5/4/24
|
-
|
-
|
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 |
75,420
|
74,117
|
51,831
|
77,889
|
92,178
|
87,864
|
100,381
|
106,383
|
115,690
|
105,941
|
118,654
|
124,127
|
134,541
|
125,104
|
-
|
EBITDA
1 |
6,890
|
6,130
|
2,240
|
6,690
|
8,660
|
7,390
|
10,082
|
8,920
|
9,653
|
7,715
|
10,353
|
10,339
|
11,413
|
9,618
|
-
|
EBIT
1 |
5,754
|
-
|
-
|
-
|
-
|
5,930
|
-
|
7,301
|
7,972
|
6,074
|
8,731
|
8,417
|
9,524
|
7,365
|
-
|
Operating Margin
|
7.63%
|
-
|
-
|
-
|
-
|
6.75%
|
-
|
6.86%
|
6.89%
|
5.73%
|
7.36%
|
6.78%
|
7.08%
|
5.89%
|
-
|
Earnings before Tax (EBT)
1 |
6,094
|
5,436
|
1,374
|
5,677
|
7,502
|
6,089
|
8,754
|
7,480
|
8,118
|
6,250
|
8,973
|
8,796
|
9,794
|
7,983
|
-
|
Net income
1 |
4,470
|
4,139
|
953.7
|
4,178
|
5,526
|
4,268
|
6,429
|
6,858
|
5,897
|
4,601
|
6,588
|
6,627
|
7,394
|
6,021
|
-
|
Net margin
|
5.93%
|
5.58%
|
1.84%
|
5.36%
|
5.99%
|
4.86%
|
6.4%
|
6.45%
|
5.1%
|
4.34%
|
5.55%
|
5.34%
|
5.5%
|
4.81%
|
-
|
EPS
2 |
6.850
|
6.340
|
-
|
6.450
|
8.460
|
6.540
|
9.850
|
10.50
|
9.030
|
7.060
|
10.12
|
10.61
|
11.50
|
8.871
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/9/21
|
5/8/21
|
7/10/21
|
10/16/21
|
1/8/22
|
5/14/22
|
7/9/22
|
10/15/22
|
1/14/23
|
5/13/23
|
7/15/23
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,108
|
1,913
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
10,529
|
2,986
|
14,083
|
20,593
|
23,812
|
42,674
|
Leverage (Debt/EBITDA)
|
0.129
x
|
0.0899
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-6,100
|
-4,320
|
-6,543
|
-10,381
|
4,238
|
6,541
|
7,577
|
12,674
|
ROE (net income / shareholders' equity)
|
17.6%
|
15.6%
|
9.45%
|
11.5%
|
16%
|
15.1%
|
16.2%
|
17.6%
|
ROA (Net income/ Total Assets)
|
14.3%
|
13.6%
|
8.55%
|
10.2%
|
14.2%
|
13.6%
|
14.5%
|
15.7%
|
Assets
1 |
63,265
|
95,411
|
128,662
|
145,643
|
167,894
|
190,949
|
226,913
|
262,177
|
Book Value Per Share
2 |
89.50
|
175.0
|
188.0
|
211.0
|
248.0
|
289.0
|
338.0
|
403.0
|
Cash Flow per Share
2 |
-9.770
|
20.20
|
21.10
|
21.20
|
40.40
|
48.50
|
64.20
|
73.10
|
Capex
1 |
14,168
|
17,122
|
20,294
|
24,104
|
22,120
|
23,623
|
27,134
|
30,278
|
Capex / Sales
|
7.08%
|
6.88%
|
8.41%
|
7.78%
|
5.16%
|
4.66%
|
4.42%
|
4.09%
|
Announcement Date
|
5/11/19
|
5/23/20
|
5/8/21
|
5/14/22
|
5/13/23
|
5/4/24
|
-
|
-
|
Last Close Price
4,660
INR Average target price
4,541
INR Spread / Average Target -2.56% Consensus |
1st Jan change
|
Capi.
|
---|
| +14.15% | 35.86B | | -8.84% | 39.19B | | +7.45% | 34.22B | | +8.66% | 20.19B | | +0.93% | 14.19B | | -14.93% | 13.4B | | +20.06% | 11.96B | | -.--% | 11.82B | | -4.38% | 11.72B | | -13.96% | 9.71B |
Supermarkets & Convenience Stores
|