Market Closed -
NSE India S.E.
07:43:47 2024-05-02 am EDT
|
5-day change
|
1st Jan Change
|
234.8
INR
|
+0.43%
|
|
+0.17%
|
+27.44%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
227,334
|
181,161
|
304,818
|
513,756
|
713,069
|
1,715,605
|
-
|
-
|
Enterprise Value (EV)
1 |
218,138
|
164,683
|
291,151
|
438,628
|
633,592
|
1,644,960
|
1,637,217
|
1,625,140
|
P/E ratio
|
11.8
x
|
10.1
x
|
14.8
x
|
21.9
x
|
23.7
x
|
47.3
x
|
41
x
|
34.8
x
|
Yield
|
3.64%
|
3.77%
|
3.2%
|
2.13%
|
1.85%
|
0.93%
|
1.05%
|
1.23%
|
Capitalization / Revenue
|
1.88
x
|
1.4
x
|
2.17
x
|
3.35
x
|
4.04
x
|
8.5
x
|
7.24
x
|
6.2
x
|
EV / Revenue
|
1.81
x
|
1.27
x
|
2.07
x
|
2.86
x
|
3.59
x
|
8.15
x
|
6.91
x
|
5.88
x
|
EV / EBITDA
|
7.62
x
|
6.03
x
|
9.15
x
|
13.3
x
|
15.7
x
|
35.1
x
|
29.6
x
|
24.8
x
|
EV / FCF
|
28.7
x
|
9.2
x
|
6.28
x
|
12.2
x
|
107
x
|
51.7
x
|
48.8
x
|
43.3
x
|
FCF Yield
|
3.49%
|
10.9%
|
15.9%
|
8.22%
|
0.94%
|
1.93%
|
2.05%
|
2.31%
|
Price to Book
|
2.52
x
|
1.84
x
|
2.82
x
|
4.29
x
|
5.25
x
|
11
x
|
9.59
x
|
8.32
x
|
Nbr of stocks (in thousands)
|
7,309,779
|
7,309,779
|
7,309,779
|
7,309,779
|
7,309,779
|
7,309,779
|
-
|
-
|
Reference price
2 |
31.10
|
24.78
|
41.70
|
70.28
|
97.55
|
234.7
|
234.7
|
234.7
|
Announcement Date
|
5/29/19
|
6/29/20
|
6/22/21
|
5/23/22
|
5/20/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
120,846
|
129,211
|
140,638
|
153,138
|
176,462
|
201,832
|
237,103
|
276,519
|
EBITDA
1 |
28,621
|
27,301
|
31,811
|
33,092
|
40,475
|
46,889
|
55,384
|
65,601
|
EBIT
1 |
25,459
|
23,805
|
28,148
|
29,291
|
36,396
|
43,901
|
52,213
|
61,673
|
Operating Margin
|
21.07%
|
18.42%
|
20.01%
|
19.13%
|
20.63%
|
21.75%
|
22.02%
|
22.3%
|
Earnings before Tax (EBT)
1 |
27,032
|
24,792
|
29,348
|
31,578
|
39,849
|
48,451
|
56,721
|
66,924
|
Net income
1 |
19,273
|
17,938
|
20,654
|
23,489
|
30,067
|
36,250
|
42,249
|
50,001
|
Net margin
|
15.95%
|
13.88%
|
14.69%
|
15.34%
|
17.04%
|
17.96%
|
17.82%
|
18.08%
|
EPS
2 |
2.637
|
2.453
|
2.827
|
3.213
|
4.110
|
4.959
|
5.718
|
6.748
|
Free Cash Flow
1 |
7,603
|
17,897
|
46,357
|
36,077
|
5,931
|
31,798
|
33,532
|
37,554
|
FCF margin
|
6.29%
|
13.85%
|
32.96%
|
23.56%
|
3.36%
|
15.75%
|
14.14%
|
13.58%
|
FCF Conversion (EBITDA)
|
26.56%
|
65.55%
|
145.73%
|
109.02%
|
14.65%
|
67.81%
|
60.55%
|
57.25%
|
FCF Conversion (Net income)
|
39.45%
|
99.77%
|
224.44%
|
153.59%
|
19.73%
|
87.72%
|
79.37%
|
75.11%
|
Dividend per Share
2 |
1.133
|
0.9333
|
1.333
|
1.500
|
1.800
|
2.174
|
2.472
|
2.879
|
Announcement Date
|
5/29/19
|
6/29/20
|
6/22/21
|
5/23/22
|
5/20/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
48,442
|
22,962
|
69,083
|
16,346
|
36,606
|
52,952
|
36,937
|
63,249
|
31,128
|
39,458
|
41,310
|
64,566
|
35,108
|
44,985
|
75,042
|
47,773
|
83,524
|
-
|
EBITDA
1 |
-
|
4,404
|
19,706
|
628.6
|
8,564
|
9,193
|
8,221
|
15,678
|
5,135
|
8,558
|
8,535
|
18,248
|
6,644
|
9,982
|
16,688
|
10,550
|
19,515
|
-
|
EBIT
|
-
|
3,459
|
18,789
|
-293.5
|
7,623
|
-
|
7,292
|
14,668
|
4,194
|
-
|
7,527
|
-
|
-
|
-
|
-
|
9,220
|
17,254
|
-
|
Operating Margin
|
-
|
15.06%
|
27.2%
|
-1.8%
|
20.83%
|
-
|
19.74%
|
23.19%
|
13.47%
|
-
|
18.22%
|
-
|
-
|
-
|
-
|
19.3%
|
20.66%
|
-
|
Earnings before Tax (EBT)
1 |
-
|
3,688
|
19,305
|
151.7
|
8,277
|
8,429
|
7,883
|
15,266
|
5,781
|
8,249
|
8,004
|
17,815
|
7,038
|
9,776
|
17,767
|
10,469
|
19,098
|
-
|
Net income
1 |
5,442
|
2,619
|
13,524
|
111.5
|
6,126
|
6,238
|
5,834
|
11,418
|
4,315
|
6,110
|
5,988
|
13,654
|
5,308
|
7,231
|
13,432
|
7,729
|
14,299
|
-
|
Net margin
|
11.23%
|
11.4%
|
19.58%
|
0.68%
|
16.74%
|
11.78%
|
15.79%
|
18.05%
|
13.86%
|
15.49%
|
14.49%
|
21.15%
|
15.12%
|
16.07%
|
17.9%
|
16.18%
|
17.12%
|
-
|
EPS
|
-
|
0.3600
|
1.850
|
0.0167
|
0.8367
|
-
|
0.7967
|
1.563
|
0.5900
|
0.8400
|
0.8200
|
1.860
|
-
|
3.000
|
-
|
1.976
|
2.047
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.200
|
-
|
-
|
-
|
-
|
2.537
|
-
|
Announcement Date
|
11/4/19
|
1/28/21
|
6/22/21
|
8/6/21
|
10/29/21
|
10/29/21
|
1/28/22
|
5/23/22
|
7/16/22
|
10/27/22
|
1/28/23
|
5/20/23
|
7/27/23
|
-
|
10/28/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
9,197
|
16,477
|
13,667
|
75,128
|
79,477
|
70,645
|
78,388
|
90,466
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
7,603
|
17,897
|
46,357
|
36,077
|
5,931
|
31,798
|
33,532
|
37,554
|
ROE (net income / shareholders' equity)
|
23%
|
19%
|
20%
|
20.6%
|
23.5%
|
24.7%
|
25.3%
|
25.9%
|
ROA (Net income/ Total Assets)
|
-
|
8.08%
|
-
|
7.52%
|
8.78%
|
9.1%
|
9.8%
|
10.7%
|
Assets
1 |
-
|
221,873
|
-
|
312,516
|
342,523
|
398,395
|
431,153
|
466,633
|
Book Value Per Share
2 |
12.30
|
13.50
|
14.80
|
16.40
|
18.60
|
21.30
|
24.50
|
28.20
|
Cash Flow per Share
2 |
-
|
3.460
|
6.980
|
5.690
|
1.580
|
2.680
|
3.870
|
4.350
|
Capex
1 |
7,379
|
7,428
|
4,677
|
5,535
|
5,621
|
7,239
|
7,588
|
7,441
|
Capex / Sales
|
6.11%
|
5.75%
|
3.33%
|
3.61%
|
3.19%
|
3.59%
|
3.2%
|
2.69%
|
Announcement Date
|
5/29/19
|
6/29/20
|
6/22/21
|
5/23/22
|
5/20/23
|
-
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| +21.10% | 134B | | +10.66% | 78.49B | | +1.47% | 71.98B | | +19.72% | 50.34B | | +35.64% | 42.56B | | +0.34% | 40.16B | | +40.77% | 31.56B | | +78.54% | 23.98B | | +22.61% | 23.51B |
Other Aerospace & Defense
|