Market Closed -
NSE India S.E.
07:43:47 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
606
INR
|
+2.32%
|
|
+5.53%
|
+13.58%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
22,880
|
11,998
|
22,623
|
43,862
|
38,091
|
77,316
|
-
|
-
|
Enterprise Value (EV)
1 |
25,090
|
11,998
|
22,623
|
45,542
|
41,200
|
86,907
|
85,453
|
83,277
|
P/E ratio
|
29.7
x
|
13.8
x
|
30.7
x
|
48.3
x
|
29.2
x
|
57.3
x
|
44.1
x
|
29.6
x
|
Yield
|
0.32%
|
0.8%
|
0.53%
|
0.33%
|
0.5%
|
0.21%
|
0.24%
|
0.3%
|
Capitalization / Revenue
|
1.79
x
|
0.91
x
|
1.89
x
|
2.57
x
|
1.88
x
|
3.34
x
|
2.64
x
|
2.19
x
|
EV / Revenue
|
1.96
x
|
0.91
x
|
1.89
x
|
2.67
x
|
2.03
x
|
3.75
x
|
2.92
x
|
2.36
x
|
EV / EBITDA
|
15.8
x
|
6.73
x
|
13.1
x
|
24.4
x
|
17.7
x
|
29.5
x
|
22.1
x
|
16.7
x
|
EV / FCF
|
897
x
|
9.29
x
|
13.9
x
|
-285
x
|
-13.9
x
|
-25.4
x
|
138
x
|
35.6
x
|
FCF Yield
|
0.11%
|
10.8%
|
7.21%
|
-0.35%
|
-7.21%
|
-3.94%
|
0.72%
|
2.81%
|
Price to Book
|
5.34
x
|
2.4
x
|
3.94
x
|
6.7
x
|
3.93
x
|
7.08
x
|
6.22
x
|
5.27
x
|
Nbr of stocks (in thousands)
|
120,682
|
120,682
|
120,682
|
120,682
|
126,993
|
127,574
|
-
|
-
|
Reference price
2 |
189.6
|
99.42
|
187.5
|
363.4
|
300.0
|
606.0
|
606.0
|
606.0
|
Announcement Date
|
5/30/19
|
6/19/20
|
5/27/21
|
5/30/22
|
5/27/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
12,807
|
13,206
|
11,996
|
17,034
|
20,260
|
23,155
|
29,250
|
35,293
|
EBITDA
1 |
1,585
|
1,782
|
1,733
|
1,870
|
2,329
|
2,944
|
3,865
|
4,999
|
EBIT
1 |
1,217
|
1,258
|
1,177
|
1,285
|
1,696
|
2,110
|
2,673
|
3,622
|
Operating Margin
|
9.5%
|
9.52%
|
9.81%
|
7.54%
|
8.37%
|
9.11%
|
9.14%
|
10.26%
|
Earnings before Tax (EBT)
1 |
1,063
|
1,083
|
959.6
|
1,191
|
1,641
|
1,822
|
2,244
|
3,346
|
Net income
1 |
771.1
|
866.7
|
737.6
|
907.3
|
1,284
|
1,348
|
1,751
|
2,597
|
Net margin
|
6.02%
|
6.56%
|
6.15%
|
5.33%
|
6.34%
|
5.82%
|
5.99%
|
7.36%
|
EPS
2 |
6.390
|
7.182
|
6.112
|
7.520
|
10.27
|
10.57
|
13.74
|
20.51
|
Free Cash Flow
1 |
27.96
|
1,292
|
1,631
|
-159.6
|
-2,971
|
-3,424
|
617.8
|
2,342
|
FCF margin
|
0.22%
|
9.79%
|
13.6%
|
-0.94%
|
-14.67%
|
-14.79%
|
2.11%
|
6.64%
|
FCF Conversion (EBITDA)
|
1.76%
|
72.5%
|
94.13%
|
-
|
-
|
-
|
15.99%
|
46.85%
|
FCF Conversion (Net income)
|
3.63%
|
149.1%
|
221.15%
|
-
|
-
|
-
|
35.28%
|
90.2%
|
Dividend per Share
2 |
0.6000
|
0.8000
|
1.000
|
1.200
|
1.500
|
1.300
|
1.450
|
1.825
|
Announcement Date
|
5/30/19
|
6/19/20
|
5/27/21
|
5/30/22
|
5/27/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
6,385
|
4,497
|
3,346
|
4,153
|
3,361
|
4,542
|
4,497
|
4,634
|
4,706
|
5,180
|
9,886
|
5,035
|
5,338
|
5,152
|
5,558
|
5,949
|
6,279
|
EBITDA
1 |
784
|
483.3
|
579
|
670.6
|
382
|
459
|
533.5
|
495.6
|
503.5
|
536.9
|
1,040
|
547.8
|
740.6
|
643.5
|
722
|
761.5
|
814.4
|
EBIT
|
-
|
-
|
-
|
530
|
-
|
314.5
|
380.4
|
350.3
|
356.1
|
382.5
|
-
|
-
|
572.1
|
-
|
-
|
520
|
522
|
Operating Margin
|
-
|
-
|
-
|
12.76%
|
-
|
6.92%
|
8.46%
|
7.56%
|
7.57%
|
7.38%
|
-
|
-
|
10.72%
|
-
|
-
|
8.74%
|
8.31%
|
Earnings before Tax (EBT)
|
434.6
|
139.3
|
418.6
|
401.7
|
-
|
276.7
|
359.6
|
330.1
|
327.4
|
377.4
|
-
|
-
|
551.7
|
-
|
437
|
446
|
420
|
Net income
1 |
358.8
|
108.6
|
319.5
|
309.5
|
-
|
207
|
269.5
|
255.6
|
246.9
|
292.4
|
-
|
283.3
|
461.6
|
329.1
|
360.2
|
375.2
|
337.6
|
Net margin
|
5.62%
|
2.42%
|
9.55%
|
7.45%
|
-
|
4.56%
|
5.99%
|
5.52%
|
5.25%
|
5.64%
|
-
|
5.63%
|
8.65%
|
6.39%
|
6.48%
|
6.31%
|
5.38%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
1.722
|
2.234
|
2.120
|
2.050
|
2.330
|
-
|
-
|
3.390
|
-
|
-
|
2.600
|
2.600
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/7/19
|
11/2/20
|
2/2/21
|
5/27/21
|
7/27/21
|
10/26/21
|
2/8/22
|
5/30/22
|
7/26/22
|
11/12/22
|
11/12/22
|
2/2/23
|
5/27/23
|
7/27/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,210
|
-
|
-
|
1,681
|
3,109
|
9,591
|
8,137
|
5,961
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.394
x
|
-
|
-
|
0.8986
x
|
1.335
x
|
3.258
x
|
2.105
x
|
1.193
x
|
Free Cash Flow
1 |
28
|
1,292
|
1,631
|
-160
|
-2,971
|
-3,424
|
618
|
2,342
|
ROE (net income / shareholders' equity)
|
19.7%
|
18.7%
|
13.7%
|
14.8%
|
15.8%
|
13%
|
15.2%
|
19%
|
ROA (Net income/ Total Assets)
|
8.82%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
8,743
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
35.50
|
41.50
|
47.50
|
54.20
|
76.30
|
85.60
|
97.50
|
115.0
|
Cash Flow per Share
2 |
-
|
-
|
-
|
-
|
-
|
17.20
|
23.60
|
30.20
|
Capex
1 |
574
|
568
|
499
|
871
|
4,723
|
5,324
|
1,813
|
965
|
Capex / Sales
|
4.48%
|
4.3%
|
4.16%
|
5.11%
|
23.31%
|
22.99%
|
6.2%
|
2.73%
|
Announcement Date
|
5/30/19
|
6/19/20
|
5/27/21
|
5/30/22
|
5/27/23
|
-
|
-
|
-
|
Average target price
592.7
INR Spread / Average Target -2.20% Consensus |
1st Jan change
|
Capi.
|
---|
| +13.58% | 927M | | -9.49% | 6.99B | | -.--% | 1.39B | | -20.28% | 1.23B | | -24.11% | 512M | | -22.46% | 342M | | +18.25% | 266M | | +41.76% | 262M | | -34.96% | 261M | | +0.12% | 216M |
Other Forest & Wood Products
|