Market Closed -
Bombay S.E.
06:00:51 2024-05-21 am EDT
|
5-day change
|
1st Jan Change
|
553.9
INR
|
-2.43%
|
|
-1.48%
|
-13.92%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
37,846
|
23,892
|
31,148
|
53,690
|
75,533
|
75,804
|
-
|
-
|
Enterprise Value (EV)
1 |
37,846
|
27,426
|
31,148
|
53,690
|
83,860
|
78,267
|
91,145
|
89,993
|
P/E ratio
|
24.4
x
|
14.4
x
|
17.1
x
|
26.3
x
|
28.1
x
|
31.3
x
|
25.8
x
|
19.2
x
|
Yield
|
1.23%
|
2.78%
|
1.71%
|
1.24%
|
0.97%
|
1.11%
|
1.06%
|
1.27%
|
Capitalization / Revenue
|
3.5
x
|
2.1
x
|
2.51
x
|
3.67
x
|
3.65
x
|
2.95
x
|
2.48
x
|
2.12
x
|
EV / Revenue
|
3.5
x
|
2.41
x
|
2.51
x
|
3.67
x
|
4.05
x
|
2.95
x
|
2.98
x
|
2.51
x
|
EV / EBITDA
|
15.4
x
|
9.59
x
|
10.5
x
|
16.2
x
|
21
x
|
17.6
x
|
17.1
x
|
13.4
x
|
EV / FCF
|
-47.4
x
|
102
x
|
192
x
|
-60.2
x
|
-62.6
x
|
-30.2
x
|
-5,008
x
|
47.8
x
|
FCF Yield
|
-2.11%
|
0.98%
|
0.52%
|
-1.66%
|
-1.6%
|
-3.31%
|
-0.02%
|
2.09%
|
Price to Book
|
4.51
x
|
2.57
x
|
2.86
x
|
4.29
x
|
5.1
x
|
4.57
x
|
4
x
|
3.46
x
|
Nbr of stocks (in thousands)
|
133,028
|
133,028
|
133,028
|
133,028
|
133,028
|
133,528
|
-
|
-
|
Reference price
2 |
284.5
|
179.6
|
234.2
|
403.6
|
567.8
|
567.7
|
567.7
|
567.7
|
Announcement Date
|
5/13/19
|
6/15/20
|
5/21/21
|
5/26/22
|
5/16/23
|
5/12/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
10,814
|
11,392
|
12,425
|
14,620
|
20,712
|
26,537
|
30,555
|
35,788
|
EBITDA
1 |
2,455
|
2,859
|
2,978
|
3,311
|
3,999
|
4,453
|
5,329
|
6,714
|
EBIT
1 |
2,138
|
2,388
|
2,483
|
2,736
|
3,361
|
3,476
|
4,486
|
5,500
|
Operating Margin
|
19.77%
|
20.96%
|
19.99%
|
18.71%
|
16.23%
|
13.1%
|
14.68%
|
15.37%
|
Earnings before Tax (EBT)
1 |
2,086
|
2,253
|
2,348
|
2,613
|
3,050
|
2,762
|
3,333
|
4,570
|
Net income
1 |
1,549
|
1,659
|
1,823
|
2,044
|
2,689
|
2,501
|
2,927
|
3,941
|
Net margin
|
14.32%
|
14.57%
|
14.67%
|
13.98%
|
12.98%
|
9.42%
|
9.58%
|
11.01%
|
EPS
2 |
11.64
|
12.47
|
13.70
|
15.36
|
20.21
|
18.70
|
22.02
|
29.62
|
Free Cash Flow
1 |
-797.6
|
268.6
|
162.2
|
-891.9
|
-1,339
|
-2,951
|
-18.2
|
1,882
|
FCF margin
|
-7.38%
|
2.36%
|
1.31%
|
-6.1%
|
-6.47%
|
-11.54%
|
-0.06%
|
5.26%
|
FCF Conversion (EBITDA)
|
-
|
9.39%
|
5.45%
|
-
|
-
|
-
|
-
|
28.04%
|
FCF Conversion (Net income)
|
-
|
16.18%
|
8.9%
|
-
|
-
|
-
|
-
|
47.77%
|
Dividend per Share
2 |
3.500
|
5.000
|
4.000
|
5.000
|
5.500
|
6.300
|
6.029
|
7.200
|
Announcement Date
|
5/13/19
|
6/15/20
|
5/21/21
|
5/26/22
|
5/16/23
|
5/12/24
|
-
|
-
|
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 |
2,962
|
3,316
|
3,261
|
3,366
|
4,231
|
3,762
|
5,093
|
5,066
|
5,353
|
5,201
|
6,549
|
6,178
|
6,556
|
6,635
|
7,377
|
EBITDA
1 |
688.1
|
852.1
|
719.8
|
823
|
925
|
842.8
|
885.4
|
975.2
|
1,007
|
1,131
|
1,063
|
1,040
|
1,226
|
1,272
|
1,158
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
686.4
|
-
|
-
|
-
|
1,029
|
-
|
956
|
1,029
|
1,075
|
883
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
18.24%
|
-
|
-
|
-
|
19.79%
|
-
|
15.47%
|
15.69%
|
16.2%
|
11.97%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
681.4
|
-
|
731.1
|
705.4
|
947.1
|
694.2
|
724
|
822
|
800
|
682
|
Net income
1 |
471.1
|
492
|
438.4
|
493.4
|
584.7
|
527
|
527.4
|
577.9
|
730.6
|
852.9
|
607.1
|
613
|
706.3
|
730.8
|
618
|
Net margin
|
15.9%
|
14.84%
|
13.44%
|
14.66%
|
13.82%
|
14.01%
|
10.36%
|
11.41%
|
13.65%
|
16.4%
|
9.27%
|
9.92%
|
10.77%
|
11.01%
|
8.38%
|
EPS
2 |
3.540
|
3.700
|
3.300
|
3.710
|
4.400
|
3.960
|
3.960
|
4.340
|
5.490
|
6.410
|
4.560
|
4.600
|
5.300
|
5.167
|
4.600
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/28/21
|
5/21/21
|
7/29/21
|
10/28/21
|
1/19/22
|
5/26/22
|
8/5/22
|
10/28/22
|
1/18/23
|
5/16/23
|
7/14/23
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
3,535
|
-
|
-
|
8,327
|
13,286
|
15,341
|
14,189
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
1.236
x
|
-
|
-
|
2.082
x
|
2.928
x
|
2.879
x
|
2.113
x
|
Free Cash Flow
1 |
-798
|
269
|
162
|
-892
|
-1,339
|
-2,951
|
-18.2
|
1,883
|
ROE (net income / shareholders' equity)
|
19.6%
|
18.8%
|
18.1%
|
17.5%
|
19.7%
|
16.8%
|
16.4%
|
19.2%
|
ROA (Net income/ Total Assets)
|
12.1%
|
11.3%
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
12,776
|
14,655
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
63.00
|
69.80
|
81.70
|
94.00
|
111.0
|
124.0
|
142.0
|
164.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
2,413
|
638
|
1,546
|
1,899
|
3,323
|
4,621
|
3,189
|
1,680
|
Capex / Sales
|
22.32%
|
5.6%
|
12.44%
|
12.99%
|
16.04%
|
18.06%
|
10.44%
|
4.69%
|
Announcement Date
|
5/13/19
|
6/15/20
|
5/21/21
|
5/26/22
|
5/16/23
|
5/12/24
|
-
|
-
|
Last Close Price
567.7
INR Average target price
673.6
INR Spread / Average Target +18.65% Consensus |
1st Jan change
|
Capi.
|
---|
| -13.92% | 910M | | -17.13% | 8.05B | | +5.04% | 7.49B | | +1.72% | 1.76B | | -18.88% | 693M | | -9.29% | 610M | | -19.55% | 597M | | +23.55% | 573M | | -24.11% | 330M | | -30.57% | 268M |
Ready-Made Meals
|