Market Closed -
NSE India S.E.
03:17:39 2024-05-18 am EDT
|
5-day change
|
1st Jan Change
|
402
INR
|
+2.56%
|
|
+23.05%
|
+29.29%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
142,451
|
130,965
|
246,369
|
236,894
|
186,380
|
252,038
|
-
|
-
|
Enterprise Value (EV)
1 |
139,101
|
126,873
|
245,117
|
243,817
|
194,507
|
175,413
|
249,490
|
243,712
|
P/E ratio
|
35.7
x
|
26.6
x
|
40.3
x
|
40.8
x
|
40.3
x
|
38.9
x
|
43.4
x
|
35.1
x
|
Yield
|
0.88%
|
-
|
1.4%
|
0.67%
|
1.02%
|
1.12%
|
0.99%
|
1.12%
|
Capitalization / Revenue
|
3.18
x
|
2.9
x
|
5.13
x
|
4.39
x
|
2.71
x
|
2.35
x
|
3.04
x
|
2.7
x
|
EV / Revenue
|
3.11
x
|
2.81
x
|
5.1
x
|
4.52
x
|
2.83
x
|
2.4
x
|
3.01
x
|
2.62
x
|
EV / EBITDA
|
23.8
x
|
21.2
x
|
34
x
|
31.7
x
|
25.2
x
|
20.7
x
|
27.9
x
|
23
x
|
EV / FCF
|
49.2
x
|
35.1
x
|
30.3
x
|
44.2
x
|
41.1
x
|
23.1
x
|
42.1
x
|
34.8
x
|
FCF Yield
|
2.03%
|
2.85%
|
3.3%
|
2.26%
|
2.43%
|
4.33%
|
2.37%
|
2.87%
|
Price to Book
|
13
x
|
8.92
x
|
12.8
x
|
9.66
x
|
7.01
x
|
5.74
x
|
7.25
x
|
6.5
x
|
Nbr of stocks (in thousands)
|
626,986
|
627,227
|
627,691
|
633,406
|
636,110
|
643,118
|
-
|
-
|
Reference price
2 |
227.2
|
208.8
|
392.5
|
374.0
|
293.0
|
391.9
|
391.9
|
391.9
|
Announcement Date
|
5/21/19
|
5/15/20
|
5/21/21
|
5/27/22
|
5/19/23
|
5/16/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
44,789
|
45,203
|
48,035
|
53,941
|
68,696
|
73,128
|
82,933
|
93,180
|
EBITDA
1 |
5,843
|
5,991
|
7,205
|
7,694
|
7,705
|
8,485
|
8,957
|
10,613
|
EBIT
1 |
5,714
|
5,723
|
6,910
|
7,272
|
6,546
|
7,196
|
7,642
|
9,270
|
Operating Margin
|
12.76%
|
12.66%
|
14.39%
|
13.48%
|
9.53%
|
9.84%
|
9.21%
|
9.95%
|
Earnings before Tax (EBT)
1 |
5,598
|
5,907
|
7,236
|
7,515
|
6,122
|
5,731
|
7,660
|
9,496
|
Net income
1 |
4,014
|
4,964
|
6,166
|
5,784
|
4,632
|
4,399
|
5,758
|
7,114
|
Net margin
|
8.96%
|
10.98%
|
12.84%
|
10.72%
|
6.74%
|
6.02%
|
6.94%
|
7.64%
|
EPS
2 |
6.360
|
7.850
|
9.750
|
9.170
|
7.270
|
6.880
|
9.021
|
11.16
|
Free Cash Flow
1 |
2,830
|
3,615
|
8,101
|
5,522
|
4,735
|
7,596
|
5,921
|
7,004
|
FCF margin
|
6.32%
|
8%
|
16.86%
|
10.24%
|
6.89%
|
10.39%
|
7.14%
|
7.52%
|
FCF Conversion (EBITDA)
|
48.43%
|
60.34%
|
112.44%
|
71.77%
|
61.45%
|
89.53%
|
66.1%
|
65.99%
|
FCF Conversion (Net income)
|
70.5%
|
72.83%
|
131.37%
|
95.48%
|
102.22%
|
172.67%
|
102.84%
|
98.45%
|
Dividend per Share
2 |
2.000
|
-
|
5.500
|
2.500
|
3.000
|
3.000
|
3.891
|
4.382
|
Announcement Date
|
5/21/19
|
5/15/20
|
5/21/21
|
5/27/22
|
5/19/23
|
5/16/24
|
-
|
-
|
Fiscal Period: March |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
13,482
|
15,220
|
10,505
|
13,851
|
24,356
|
14,106
|
15,479
|
18,629
|
16,995
|
35,624
|
15,162
|
17,910
|
18,768
|
17,921
|
36,800
|
17,203
|
19,596
|
20,744
|
EBITDA
1 |
2,000
|
2,280
|
1,250
|
2,141
|
-
|
2,015
|
2,288
|
2,199
|
1,931
|
4,130
|
1,524
|
2,114
|
1,858
|
1,815
|
3,600
|
1,750
|
1,973
|
-
|
EBIT
1 |
1,932
|
2,210
|
1,175
|
2,040
|
-
|
1,914
|
2,143
|
1,924
|
1,648
|
-
|
1,227
|
1,810
|
1,566
|
1,641
|
-
|
1,382
|
1,632
|
1,992
|
Operating Margin
|
14.33%
|
14.52%
|
11.18%
|
14.73%
|
-
|
13.57%
|
13.84%
|
10.33%
|
9.7%
|
-
|
8.09%
|
10.11%
|
8.34%
|
9.16%
|
-
|
8.03%
|
8.33%
|
9.6%
|
Earnings before Tax (EBT)
1 |
2,025
|
2,310
|
1,270
|
2,129
|
-
|
1,987
|
2,129
|
1,739
|
1,533
|
-
|
1,146
|
1,704
|
1,558
|
1,503
|
-
|
1,244
|
1,708
|
-
|
Net income
1 |
1,511
|
2,491
|
947.6
|
1,588
|
2,536
|
1,483
|
1,766
|
1,210
|
1,258
|
-
|
852.5
|
1,312
|
1,184
|
1,106
|
2,200
|
1,040
|
1,203
|
-
|
Net margin
|
11.21%
|
16.36%
|
9.02%
|
11.47%
|
10.41%
|
10.51%
|
11.41%
|
6.5%
|
7.4%
|
-
|
5.62%
|
7.32%
|
6.31%
|
6.17%
|
5.98%
|
6.05%
|
6.14%
|
-
|
EPS
2 |
2.390
|
3.940
|
1.500
|
2.510
|
-
|
2.340
|
2.790
|
1.980
|
2.050
|
-
|
1.380
|
2.060
|
1.850
|
1.760
|
-
|
1.547
|
1.917
|
2.440
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/22/21
|
5/21/21
|
7/23/21
|
10/22/21
|
10/22/21
|
1/29/22
|
5/27/22
|
7/22/22
|
10/26/22
|
10/26/22
|
2/2/23
|
5/19/23
|
8/12/23
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
6,923
|
8,127
|
3,382
|
-
|
-
|
Net Cash position
1 |
3,350
|
4,092
|
1,252
|
-
|
-
|
-
|
2,548
|
8,326
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
0.8998
x
|
1.055
x
|
0.3986
x
|
-
|
-
|
Free Cash Flow
1 |
2,830
|
3,615
|
8,101
|
5,522
|
4,735
|
7,596
|
5,921
|
7,004
|
ROE (net income / shareholders' equity)
|
42.5%
|
38.7%
|
36.3%
|
26.4%
|
18.1%
|
15.5%
|
17.6%
|
19.6%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
13.6%
|
11.5%
|
7.65%
|
7.5%
|
9.21%
|
10.7%
|
Assets
1 |
-
|
-
|
45,476
|
50,230
|
60,515
|
58,681
|
62,501
|
66,601
|
Book Value Per Share
2 |
17.50
|
23.40
|
30.80
|
38.70
|
41.80
|
46.60
|
54.00
|
60.30
|
Cash Flow per Share
2 |
-
|
-
|
12.90
|
11.40
|
8.690
|
13.10
|
13.20
|
12.70
|
Capex
1 |
160
|
494
|
202
|
1,712
|
791
|
838
|
901
|
965
|
Capex / Sales
|
0.36%
|
1.09%
|
0.42%
|
3.17%
|
1.15%
|
1.15%
|
1.09%
|
1.04%
|
Announcement Date
|
5/21/19
|
5/15/20
|
5/21/21
|
5/27/22
|
5/19/23
|
5/16/24
|
-
|
-
|
Last Close Price
391.9
INR Average target price
363.3
INR Spread / Average Target -7.29% Consensus |
1st Jan change
|
Capi.
|
---|
| +29.53% | 3.03B | | -5.16% | 19.89B | | -3.83% | 12.35B | | +36.37% | 6.42B | | +28.81% | 4.7B | | +24.72% | 4.36B | | -18.11% | 3.44B | | -0.76% | 3.36B | | -5.73% | 3.3B | | +37.40% | 2.1B |
Other Household Electronics
|