Market Closed -
Bombay S.E.
06:00:51 2024-05-31 am EDT
|
5-day change
|
1st Jan Change
|
182.4
INR
|
+1.47%
|
|
-4.83%
|
-9.64%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
36,811
|
48,769
|
74,376
|
61,148
|
51,518
|
58,072
|
-
|
-
|
Enterprise Value (EV)
1 |
41,194
|
50,974
|
77,699
|
65,793
|
56,760
|
62,670
|
62,444
|
58,924
|
P/E ratio
|
19.1
x
|
23.5
x
|
31.1
x
|
28.6
x
|
22.6
x
|
26.7
x
|
17.7
x
|
14.1
x
|
Yield
|
1.07%
|
2.13%
|
1.74%
|
2.22%
|
2.66%
|
2.57%
|
2.35%
|
2.75%
|
Capitalization / Revenue
|
1.36
x
|
1.77
x
|
2.41
x
|
1.78
x
|
1.39
x
|
1.45
x
|
1.34
x
|
1.21
x
|
EV / Revenue
|
1.52
x
|
1.85
x
|
2.51
x
|
1.92
x
|
1.54
x
|
1.6
x
|
1.44
x
|
1.23
x
|
EV / EBITDA
|
8.25
x
|
9.15
x
|
12.7
x
|
11.4
x
|
9.82
x
|
8.73
x
|
7.45
x
|
6.15
x
|
EV / FCF
|
78.7
x
|
13.6
x
|
22.4
x
|
182
x
|
26.4
x
|
29.6
x
|
17.7
x
|
15.2
x
|
FCF Yield
|
1.27%
|
7.38%
|
4.46%
|
0.55%
|
3.78%
|
3.38%
|
5.65%
|
6.59%
|
Price to Book
|
2.65
x
|
3.18
x
|
4.29
x
|
3.36
x
|
2.59
x
|
2.71
x
|
2.52
x
|
2.27
x
|
Nbr of stocks (in thousands)
|
315,301
|
315,451
|
315,623
|
315,928
|
318,210
|
318,379
|
-
|
-
|
Reference price
2 |
116.8
|
154.6
|
235.6
|
193.6
|
161.9
|
182.4
|
182.4
|
182.4
|
Announcement Date
|
5/7/19
|
5/22/20
|
5/20/21
|
5/10/22
|
5/19/23
|
5/28/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
27,069
|
27,601
|
30,916
|
34,328
|
36,941
|
39,161
|
43,267
|
47,931
|
EBITDA
1 |
4,991
|
5,568
|
6,111
|
5,761
|
5,778
|
7,178
|
8,384
|
9,579
|
EBIT
1 |
3,130
|
3,270
|
3,765
|
3,247
|
2,973
|
3,850
|
4,767
|
5,684
|
Operating Margin
|
11.56%
|
11.85%
|
12.18%
|
9.46%
|
8.05%
|
9.83%
|
11.02%
|
11.86%
|
Earnings before Tax (EBT)
1 |
2,833
|
2,754
|
3,311
|
2,888
|
2,680
|
2,683
|
4,333
|
5,506
|
Net income
1 |
1,925
|
2,072
|
2,391
|
2,144
|
2,267
|
2,132
|
3,271
|
4,107
|
Net margin
|
7.11%
|
7.51%
|
7.73%
|
6.25%
|
6.14%
|
5.44%
|
7.56%
|
8.57%
|
EPS
2 |
6.110
|
6.570
|
7.570
|
6.770
|
7.150
|
6.680
|
10.28
|
12.91
|
Free Cash Flow
1 |
523.7
|
3,760
|
3,464
|
362
|
2,147
|
2,119
|
3,527
|
3,882
|
FCF margin
|
1.93%
|
13.62%
|
11.2%
|
1.05%
|
5.81%
|
5.41%
|
8.15%
|
8.1%
|
FCF Conversion (EBITDA)
|
10.49%
|
67.53%
|
56.68%
|
6.28%
|
37.16%
|
29.52%
|
42.06%
|
40.52%
|
FCF Conversion (Net income)
|
27.2%
|
181.44%
|
144.88%
|
16.88%
|
94.71%
|
99.39%
|
107.82%
|
94.51%
|
Dividend per Share
2 |
1.250
|
3.300
|
4.100
|
4.300
|
4.300
|
4.692
|
4.280
|
5.022
|
Announcement Date
|
5/7/19
|
5/22/20
|
5/20/21
|
5/10/22
|
5/19/23
|
5/28/24
|
-
|
-
|
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
|
---|
Net sales
1 |
7,671
|
8,102
|
7,991
|
8,701
|
8,834
|
8,802
|
8,318
|
9,481
|
9,449
|
9,693
|
9,102
|
10,139
|
10,328
|
10,213
|
EBITDA
1 |
1,585
|
1,398
|
1,449
|
1,594
|
1,387
|
1,331
|
1,256
|
1,478
|
1,490
|
1,546
|
1,590
|
1,813
|
1,921
|
1,913
|
EBIT
1 |
-
|
-
|
-
|
-
|
-
|
700
|
604
|
814
|
791
|
-
|
790
|
898
|
-
|
1,061
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
7.95%
|
7.26%
|
8.59%
|
8.37%
|
-
|
8.68%
|
8.86%
|
-
|
10.39%
|
Earnings before Tax (EBT)
1 |
941
|
739
|
-
|
822
|
667
|
608
|
491
|
725
|
640
|
-
|
655
|
902
|
914
|
967.5
|
Net income
1 |
709
|
568
|
579
|
507
|
571
|
487
|
334
|
462
|
468
|
843
|
543
|
651.5
|
660.7
|
778
|
Net margin
|
9.24%
|
7.01%
|
7.25%
|
5.83%
|
6.46%
|
5.53%
|
4.02%
|
4.87%
|
4.95%
|
8.7%
|
5.97%
|
6.43%
|
6.4%
|
7.62%
|
EPS
2 |
-
|
1.790
|
-
|
-
|
-
|
-
|
-
|
1.460
|
1.980
|
-
|
1.710
|
1.800
|
2.300
|
2.650
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/2/21
|
5/20/21
|
7/29/21
|
11/10/21
|
2/9/22
|
5/10/22
|
7/26/22
|
11/5/22
|
2/7/23
|
5/19/23
|
8/8/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
4,382
|
2,206
|
3,323
|
4,645
|
5,242
|
5,967
|
4,372
|
852
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.878
x
|
0.3961
x
|
0.5438
x
|
0.8063
x
|
0.9072
x
|
0.8313
x
|
0.5215
x
|
0.0889
x
|
Free Cash Flow
1 |
524
|
3,760
|
3,464
|
362
|
2,147
|
2,119
|
3,527
|
3,882
|
ROE (net income / shareholders' equity)
|
14.4%
|
14.7%
|
14.6%
|
12.2%
|
11.9%
|
10.4%
|
14.8%
|
16.9%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
44.00
|
48.60
|
54.90
|
57.60
|
62.60
|
65.70
|
72.40
|
80.20
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
3,040
|
1,116
|
1,760
|
2,755
|
3,871
|
3,746
|
3,013
|
3,402
|
Capex / Sales
|
11.23%
|
4.04%
|
5.69%
|
8.03%
|
10.48%
|
9.57%
|
6.96%
|
7.1%
|
Announcement Date
|
5/7/19
|
5/22/20
|
5/20/21
|
5/10/22
|
5/19/23
|
5/28/24
|
-
|
-
|
Last Close Price
182.4
INR Average target price
248.5
INR Spread / Average Target +36.24% Consensus |
1st Jan change
|
Capi.
|
---|
| -9.64% | 696M | | +5.50% | 14.69B | | +19.47% | 9.79B | | -11.14% | 6.85B | | +30.40% | 1.44B | | +14.96% | 1.44B | | -17.79% | 1.26B | | +20.85% | 1.19B | | -27.55% | 963M | | +21.20% | 856M |
Plastic Containers & Packaging
|