Market Closed -
NSE India S.E.
07:43:48 2024-05-03 am EDT
|
5-day change
|
1st Jan Change
|
3,388
INR
|
+2.95%
|
|
+2.29%
|
+60.67%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
60,290
|
49,004
|
47,447
|
52,524
|
94,567
|
176,176
|
-
|
-
|
Enterprise Value (EV)
1 |
60,290
|
49,004
|
47,447
|
52,524
|
94,567
|
176,176
|
176,176
|
176,176
|
P/E ratio
|
25
x
|
12.6
x
|
13.3
x
|
12.2
x
|
15.5
x
|
23
x
|
19.8
x
|
-
|
Yield
|
-
|
-
|
2.63%
|
2.77%
|
2.42%
|
2.01%
|
2.3%
|
2.6%
|
Capitalization / Revenue
|
2,325,959
x
|
1,609,499
x
|
1,922,015
x
|
1,985,577
x
|
2,678,779
x
|
-
|
-
|
-
|
EV / Revenue
|
2,325,959
x
|
1,609,499
x
|
1,922,015
x
|
1,985,577
x
|
2,678,779
x
|
-
|
-
|
-
|
EV / EBITDA
|
13,122,970
x
|
8,276,630
x
|
9,188,043
x
|
8,782,586
x
|
12,259,080
x
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
27.4
x
|
12.8
x
|
14.3
x
|
57.3
x
|
32.6
x
|
33.3
x
|
FCF Yield
|
-
|
-
|
3.65%
|
7.83%
|
7%
|
1.75%
|
3.07%
|
3%
|
Price to Book
|
-
|
2.38
x
|
1.96
x
|
1.93
x
|
2.97
x
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
51,994
|
51,994
|
51,994
|
51,994
|
51,994
|
51,994
|
-
|
-
|
Reference price
2 |
1,160
|
942.5
|
912.6
|
1,010
|
1,819
|
3,388
|
3,388
|
3,388
|
Announcement Date
|
5/30/19
|
6/30/20
|
6/25/21
|
5/28/22
|
5/27/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
|
25,920
|
30,447
|
24,686
|
26,453
|
35,302
|
-
|
-
|
-
|
EBITDA
|
4,594
|
5,921
|
5,164
|
5,980
|
7,714
|
-
|
-
|
-
|
EBIT
|
-
|
4,397
|
3,780
|
4,559
|
6,208
|
-
|
-
|
-
|
Operating Margin
|
-
|
14.44%
|
15.31%
|
17.23%
|
17.58%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
5,159
|
4,650
|
5,616
|
7,896
|
-
|
-
|
-
|
Net income
|
-
|
3,879
|
3,569
|
4,320
|
6,084
|
-
|
-
|
-
|
Net margin
|
-
|
12.74%
|
14.46%
|
16.33%
|
17.23%
|
-
|
-
|
-
|
EPS
1 |
46.35
|
74.60
|
68.65
|
83.08
|
117.0
|
147.4
|
171.5
|
-
|
Free Cash Flow
2 |
-
|
-
|
1,730
|
4,113
|
6,623
|
3,075
|
5,406
|
5,293
|
FCF margin
|
-
|
-
|
7.01%
|
15.55%
|
18.76%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
33.5%
|
68.77%
|
85.86%
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
48.46%
|
95.21%
|
108.87%
|
-
|
-
|
-
|
Dividend per Share
1 |
-
|
-
|
24.00
|
28.00
|
44.00
|
68.00
|
78.00
|
88.00
|
Announcement Date
|
5/30/19
|
6/30/20
|
6/25/21
|
5/28/22
|
5/27/23
|
-
|
-
|
-
|
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 |
6,878
|
6,923
|
7,307
|
7,667
|
6,968
|
7,172
|
8,194
|
11,912
|
9,086
|
7,901
|
10,341
|
10,950
|
9,913
|
8,826
|
EBITDA
1 |
1,563
|
1,574
|
1,439
|
1,434
|
1,668
|
1,591
|
1,982
|
2,718
|
1,944
|
1,501
|
2,398
|
2,464
|
1,983
|
1,650
|
EBIT
|
1,232
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
17.91%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,369
|
1,550
|
-
|
-
|
-
|
-
|
Net income
1 |
1,142
|
-
|
1,081
|
1,020
|
1,180
|
-
|
1,362
|
1,750
|
1,821
|
1,151
|
2,935
|
-
|
-
|
1,353
|
Net margin
|
16.6%
|
-
|
14.79%
|
13.3%
|
16.93%
|
-
|
16.62%
|
14.69%
|
20.05%
|
14.57%
|
28.38%
|
-
|
-
|
15.33%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
35.03
|
22.14
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/13/21
|
6/25/21
|
8/13/21
|
10/30/21
|
1/29/22
|
5/28/22
|
7/30/22
|
11/12/22
|
1/27/23
|
5/27/23
|
7/26/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
1,730
|
4,113
|
6,623
|
3,075
|
5,406
|
5,293
|
ROE (net income / shareholders' equity)
|
-
|
19.6%
|
15.9%
|
16.8%
|
20.6%
|
25.3%
|
23.4%
|
21.7%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
-
|
396.0
|
465.0
|
524.0
|
613.0
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
1,150
|
1,267
|
707
|
766
|
2,092
|
2,234
|
2,662
|
Capex / Sales
|
-
|
3.78%
|
5.13%
|
2.67%
|
2.17%
|
-
|
-
|
-
|
Announcement Date
|
5/30/19
|
6/30/20
|
6/25/21
|
5/28/22
|
5/27/23
|
-
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| +2.59% | 65.69B | | +1.08% | 19.57B | | +12.00% | 5.72B | | +1.92% | 1.88B | | -13.03% | 1.55B | | -20.69% | 1.31B | | 0.00% | 657M | | +24.35% | 579M | | -16.01% | 451M |
Other Tobacco
|