Market Closed -
NSE India S.E.
07:43:52 2024-06-03 am EDT
|
5-day change
|
1st Jan Change
|
2,191
INR
|
-0.12%
|
|
-2.36%
|
-15.44%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
44,427
|
13,514
|
37,509
|
78,114
|
61,853
|
105,814
|
-
|
-
|
Enterprise Value (EV)
1 |
37,068
|
5,812
|
30,316
|
71,238
|
54,961
|
114,177
|
91,308
|
87,526
|
P/E ratio
|
19.1
x
|
6.38
x
|
13.6
x
|
19.5
x
|
13.3
x
|
22.7
x
|
19.7
x
|
16.2
x
|
Yield
|
0.09%
|
0.27%
|
0.09%
|
0.04%
|
0.08%
|
0.05%
|
0.06%
|
0.06%
|
Capitalization / Revenue
|
3.11
x
|
0.94
x
|
2.4
x
|
3.62
x
|
2.34
x
|
3.9
x
|
3.23
x
|
2.89
x
|
EV / Revenue
|
2.59
x
|
0.4
x
|
1.94
x
|
3.3
x
|
2.08
x
|
3.9
x
|
2.79
x
|
2.39
x
|
EV / EBITDA
|
12.1
x
|
1.8
x
|
6.77
x
|
10.8
x
|
7.61
x
|
14.7
x
|
11.5
x
|
9.26
x
|
EV / FCF
|
24.1
x
|
1.95
x
|
9.31
x
|
18.4
x
|
12.6
x
|
20.7
x
|
18.2
x
|
17
x
|
FCF Yield
|
4.16%
|
51.4%
|
10.7%
|
5.44%
|
7.94%
|
4.82%
|
5.49%
|
5.87%
|
Price to Book
|
3.14
x
|
1.01
x
|
2.56
x
|
5.01
x
|
3.61
x
|
4.9
x
|
4.41
x
|
3.69
x
|
Nbr of stocks (in thousands)
|
58,067
|
55,475
|
51,009
|
49,414
|
47,933
|
48,231
|
-
|
-
|
Reference price
2 |
765.1
|
243.6
|
735.3
|
1,581
|
1,290
|
2,194
|
2,194
|
2,194
|
Announcement Date
|
5/23/19
|
6/9/20
|
6/10/21
|
5/24/22
|
5/25/23
|
5/16/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
14,306
|
14,376
|
15,645
|
21,603
|
26,479
|
29,255
|
32,723
|
36,660
|
EBITDA
1 |
3,076
|
3,235
|
4,480
|
6,606
|
7,222
|
7,748
|
7,948
|
9,452
|
EBIT
1 |
2,629
|
2,526
|
3,664
|
5,574
|
6,082
|
6,490
|
6,832
|
8,143
|
Operating Margin
|
18.38%
|
17.57%
|
23.42%
|
25.8%
|
22.97%
|
22.18%
|
20.88%
|
22.21%
|
Earnings before Tax (EBT)
1 |
3,115
|
2,805
|
3,806
|
5,605
|
6,530
|
6,893
|
7,118
|
8,540
|
Net income
1 |
2,283
|
2,090
|
2,826
|
4,174
|
4,888
|
5,115
|
5,309
|
6,364
|
Net margin
|
15.96%
|
14.54%
|
18.06%
|
19.32%
|
18.46%
|
17.48%
|
16.22%
|
17.36%
|
EPS
2 |
39.99
|
38.17
|
54.19
|
81.05
|
97.15
|
104.4
|
111.3
|
135.1
|
Free Cash Flow
1 |
1,540
|
2,985
|
3,257
|
3,873
|
4,366
|
4,520
|
5,009
|
5,140
|
FCF margin
|
10.77%
|
20.76%
|
20.82%
|
17.93%
|
16.49%
|
15.47%
|
15.31%
|
14.02%
|
FCF Conversion (EBITDA)
|
50.07%
|
92.26%
|
72.71%
|
58.63%
|
60.45%
|
56.88%
|
63.02%
|
54.37%
|
FCF Conversion (Net income)
|
67.48%
|
142.83%
|
115.28%
|
92.8%
|
89.32%
|
86.72%
|
94.36%
|
80.76%
|
Dividend per Share
2 |
0.6667
|
0.6667
|
0.6667
|
0.6667
|
1.000
|
1.000
|
1.250
|
1.250
|
Announcement Date
|
5/23/19
|
6/9/20
|
6/10/21
|
5/24/22
|
5/25/23
|
5/16/24
|
-
|
-
|
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 |
3,943
|
4,728
|
4,863
|
5,233
|
5,592
|
5,917
|
6,178
|
6,503
|
6,867
|
6,931
|
6,845
|
7,082
|
7,503
|
7,569
|
7,895
|
EBITDA
1 |
1,121
|
1,525
|
1,412
|
1,651
|
1,724
|
1,820
|
1,435
|
1,813
|
1,905
|
2,069
|
1,673
|
1,817
|
2,164
|
2,052
|
1,720
|
EBIT
1 |
918.6
|
1,281
|
1,175
|
1,399
|
1,460
|
1,540
|
1,186
|
1,539
|
1,606
|
1,751
|
1,389
|
1,582
|
1,847
|
1,801
|
1,384
|
Operating Margin
|
23.29%
|
27.08%
|
24.16%
|
26.74%
|
26.1%
|
26.03%
|
19.2%
|
23.67%
|
23.39%
|
25.26%
|
20.29%
|
22.35%
|
24.62%
|
23.79%
|
17.53%
|
Earnings before Tax (EBT)
|
959.4
|
1,289
|
1,215
|
1,353
|
1,449
|
1,587
|
1,355
|
1,698
|
1,732
|
1,745
|
-
|
1,695
|
1,938
|
-
|
1,558
|
Net income
1 |
710.4
|
987.5
|
913.1
|
1,007
|
1,066
|
1,188
|
992
|
1,259
|
1,312
|
1,325
|
1,063
|
1,206
|
1,421
|
1,395
|
1,166
|
Net margin
|
18.02%
|
20.89%
|
18.78%
|
19.25%
|
19.06%
|
20.07%
|
16.06%
|
19.36%
|
19.1%
|
19.12%
|
15.53%
|
17.03%
|
18.94%
|
18.43%
|
14.77%
|
EPS
2 |
13.86
|
19.21
|
17.70
|
19.31
|
20.76
|
23.44
|
19.63
|
24.93
|
26.01
|
26.66
|
21.82
|
24.67
|
29.16
|
28.66
|
24.10
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/28/21
|
6/10/21
|
8/13/21
|
11/2/21
|
2/2/22
|
5/24/22
|
8/9/22
|
11/10/22
|
2/2/23
|
5/25/23
|
8/9/23
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
7,359
|
7,702
|
7,192
|
6,876
|
6,891
|
12,081
|
14,506
|
18,288
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1,540
|
2,985
|
3,257
|
3,873
|
4,366
|
4,520
|
5,009
|
5,140
|
ROE (net income / shareholders' equity)
|
17.7%
|
15.6%
|
20.1%
|
27.2%
|
29.8%
|
26.6%
|
23.4%
|
24.8%
|
ROA (Net income/ Total Assets)
|
15.1%
|
12.5%
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
15,141
|
16,666
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
244.0
|
241.0
|
287.0
|
316.0
|
357.0
|
448.0
|
498.0
|
594.0
|
Cash Flow per Share
|
36.10
|
60.80
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
521
|
343
|
388
|
608
|
684
|
1,577
|
1,375
|
1,538
|
Capex / Sales
|
3.64%
|
2.39%
|
2.48%
|
2.82%
|
2.58%
|
5.4%
|
4.2%
|
4.19%
|
Announcement Date
|
5/23/19
|
6/9/20
|
6/10/21
|
5/24/22
|
5/25/23
|
5/16/24
|
-
|
-
|
Last Close Price
2,194
INR Average target price
2,700
INR Spread / Average Target +23.09% Consensus |
1st Jan change
|
Capi.
|
---|
| -15.61% | 1.27B | | +12.50% | 68.79B | | +7.35% | 17.45B | | +20.86% | 13.58B | | +8.66% | 13.35B | | +12.48% | 9.8B | | -19.58% | 6.74B | | -4.74% | 5.95B | | +2.67% | 5.23B | | -3.21% | 4.85B |
Other Business Support Services
|