Market Closed -
NSE India S.E.
07:43:48 2024-05-10 am EDT
|
5-day change
|
1st Jan Change
|
2,016
INR
|
-2.68%
|
|
-3.04%
|
+10.53%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
25,346
|
22,405
|
68,557
|
154,697
|
94,964
|
210,719
|
-
|
-
|
Enterprise Value (EV)
1 |
25,346
|
22,405
|
68,557
|
154,697
|
94,964
|
178,899
|
210,719
|
210,719
|
P/E ratio
|
22.3
x
|
21.1
x
|
34.2
x
|
49.7
x
|
34.4
x
|
42.7
x
|
43
x
|
36.5
x
|
Yield
|
1.65%
|
2.1%
|
1.37%
|
1.01%
|
1.76%
|
1.04%
|
1.21%
|
1.49%
|
Capitalization / Revenue
|
13
x
|
9.96
x
|
19.9
x
|
28.1
x
|
17.1
x
|
22
x
|
21.8
x
|
18.7
x
|
EV / Revenue
|
13
x
|
9.96
x
|
19.9
x
|
28.1
x
|
17.1
x
|
22
x
|
21.8
x
|
18.7
x
|
EV / EBITDA
|
23.3
x
|
25.2
x
|
32.4
x
|
42.2
x
|
29.4
x
|
36.6
x
|
35.8
x
|
30.1
x
|
EV / FCF
|
34.2
x
|
31.1
x
|
39.3
x
|
60.1
x
|
-
|
56.1
x
|
32.1
x
|
33.9
x
|
FCF Yield
|
2.92%
|
3.22%
|
2.55%
|
1.66%
|
-
|
1.78%
|
3.11%
|
2.95%
|
Price to Book
|
3.79
x
|
3.09
x
|
7.82
x
|
14.2
x
|
7.82
x
|
14.8
x
|
12.1
x
|
10.4
x
|
Nbr of stocks (in thousands)
|
104,500
|
104,500
|
104,500
|
104,500
|
104,500
|
104,500
|
-
|
-
|
Reference price
2 |
242.6
|
214.4
|
656.0
|
1,480
|
908.8
|
2,016
|
2,016
|
2,016
|
Announcement Date
|
5/3/19
|
5/16/20
|
5/1/21
|
4/29/22
|
4/29/23
|
5/4/24
|
-
|
-
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,947
|
2,251
|
3,437
|
5,513
|
5,551
|
8,123
|
9,683
|
11,244
|
EBITDA
1 |
1,089
|
890.2
|
2,118
|
3,669
|
3,233
|
4,894
|
5,882
|
7,004
|
EBIT
1 |
990.1
|
878.5
|
2,026
|
3,554
|
3,039
|
4,622
|
5,534
|
6,559
|
Operating Margin
|
50.87%
|
39.03%
|
58.95%
|
64.46%
|
54.74%
|
56.9%
|
57.15%
|
58.33%
|
Earnings before Tax (EBT)
1 |
1,482
|
1,364
|
2,595
|
4,100
|
3,696
|
5,571
|
6,490
|
7,624
|
Net income
1 |
1,135
|
1,062
|
2,003
|
3,112
|
2,759
|
4,191
|
4,934
|
5,814
|
Net margin
|
58.32%
|
47.17%
|
58.29%
|
56.44%
|
49.71%
|
51.6%
|
50.96%
|
51.71%
|
EPS
2 |
10.86
|
10.16
|
19.17
|
29.78
|
26.41
|
40.11
|
46.89
|
55.24
|
Free Cash Flow
1 |
740.9
|
720.8
|
1,745
|
2,575
|
-
|
3,758
|
6,563
|
6,214
|
FCF margin
|
38.06%
|
32.03%
|
50.78%
|
46.7%
|
-
|
48.29%
|
67.78%
|
55.26%
|
FCF Conversion (EBITDA)
|
68.02%
|
80.97%
|
82.4%
|
70.18%
|
-
|
79.93%
|
111.58%
|
88.72%
|
FCF Conversion (Net income)
|
65.27%
|
67.9%
|
87.12%
|
82.74%
|
-
|
94.66%
|
133.01%
|
106.86%
|
Dividend per Share
2 |
4.000
|
4.500
|
9.000
|
15.00
|
16.00
|
20.95
|
24.42
|
30.00
|
Announcement Date
|
5/3/19
|
5/16/20
|
5/1/21
|
4/29/22
|
4/29/23
|
5/4/24
|
-
|
-
|
Fiscal Period: March |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
1,103
|
1,173
|
1,460
|
1,515
|
1,366
|
1,402
|
1,489
|
1,412
|
1,497
|
1,880
|
2,100
|
2,221
|
EBITDA
|
712.2
|
737.3
|
992
|
1,032
|
907
|
-
|
930.4
|
852.1
|
-
|
1,000
|
1,500
|
1,400
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,334
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
60.08%
|
Earnings before Tax (EBT)
|
-
|
846
|
1,148
|
1,110
|
985.5
|
765.9
|
1,074
|
993.3
|
-
|
1,200
|
1,500
|
1,500
|
Net income
1 |
-
|
638.7
|
859.2
|
837.3
|
776.5
|
577.8
|
804.1
|
746.4
|
735.7
|
929
|
1,096
|
1,142
|
Net margin
|
-
|
54.46%
|
58.86%
|
55.26%
|
56.87%
|
41.22%
|
53.99%
|
52.87%
|
49.15%
|
49.43%
|
52.19%
|
51.41%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
11.00
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
5/1/21
|
7/31/21
|
10/30/21
|
2/5/22
|
4/29/22
|
7/30/22
|
10/22/22
|
2/1/23
|
8/5/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
741
|
721
|
1,745
|
2,575
|
-
|
3,758
|
6,563
|
6,214
|
ROE (net income / shareholders' equity)
|
17.9%
|
15.3%
|
25%
|
31.6%
|
23.9%
|
29.6%
|
30.6%
|
31.1%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
20.6%
|
25.8%
|
19.8%
|
24.8%
|
25.8%
|
26.5%
|
Assets
1 |
-
|
-
|
9,737
|
12,048
|
13,914
|
16,042
|
19,125
|
21,983
|
Book Value Per Share
2 |
63.90
|
69.30
|
83.90
|
105.0
|
116.0
|
136.0
|
166.0
|
193.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
113
|
101
|
180
|
250
|
-
|
507
|
645
|
544
|
Capex / Sales
|
5.83%
|
4.47%
|
5.24%
|
4.54%
|
-
|
6.51%
|
6.66%
|
4.83%
|
Announcement Date
|
5/3/19
|
5/16/20
|
5/1/21
|
4/29/22
|
4/29/23
|
5/4/24
|
-
|
-
|
Last Close Price
2,016
INR Average target price
2,110
INR Spread / Average Target +4.64% Consensus |