Market Closed -
Bombay S.E.
06:00:48 2024-05-10 am EDT
|
5-day change
|
1st Jan Change
|
4,877
INR
|
+2.42%
|
|
+7.27%
|
+17.86%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
510,352
|
318,425
|
582,389
|
458,928
|
469,054
|
975,114
|
-
|
-
|
Enterprise Value (EV)
1 |
477,317
|
267,015
|
515,823
|
403,279
|
469,054
|
943,071
|
860,104
|
846,631
|
P/E ratio
|
15.1
x
|
8.76
x
|
19.6
x
|
18.6
x
|
16.1
x
|
23.8
x
|
20.3
x
|
18.1
x
|
Yield
|
3.4%
|
5.65%
|
3.09%
|
4.14%
|
4.26%
|
2.8%
|
3.15%
|
3.43%
|
Capitalization / Revenue
|
1.52
x
|
1.1
x
|
1.89
x
|
1.57
x
|
1.39
x
|
2.52
x
|
2.29
x
|
2.06
x
|
EV / Revenue
|
1.42
x
|
0.93
x
|
1.67
x
|
1.38
x
|
1.39
x
|
2.52
x
|
2.02
x
|
1.79
x
|
EV / EBITDA
|
9.68
x
|
6.75
x
|
12.8
x
|
12
x
|
11.8
x
|
17.9
x
|
13.8
x
|
12.1
x
|
EV / FCF
|
837
x
|
6.59
x
|
14.1
x
|
26.3
x
|
23.4
x
|
26.4
x
|
22.3
x
|
17.9
x
|
FCF Yield
|
0.12%
|
15.2%
|
7.09%
|
3.8%
|
4.27%
|
3.79%
|
4.49%
|
5.6%
|
Price to Book
|
3.97
x
|
2.25
x
|
3.83
x
|
2.9
x
|
2.81
x
|
5.39
x
|
4.93
x
|
4.51
x
|
Nbr of stocks (in thousands)
|
199,727
|
199,739
|
199,780
|
199,812
|
199,840
|
199,931
|
-
|
-
|
Reference price
2 |
2,555
|
1,594
|
2,915
|
2,297
|
2,347
|
4,877
|
4,877
|
4,877
|
Announcement Date
|
4/26/19
|
6/9/20
|
5/6/21
|
5/3/22
|
5/4/23
|
5/8/24
|
-
|
-
|
Fiscal Period: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
336,505
|
288,361
|
308,006
|
292,455
|
338,056
|
374,557
|
426,258
|
473,359
|
EBITDA
1 |
49,301
|
39,580
|
40,192
|
33,688
|
39,862
|
52,560
|
62,120
|
69,978
|
EBIT
1 |
43,281
|
31,400
|
33,424
|
27,190
|
33,293
|
45,443
|
55,244
|
62,769
|
Operating Margin
|
12.86%
|
10.89%
|
10.85%
|
9.3%
|
9.85%
|
12.13%
|
12.96%
|
13.26%
|
Earnings before Tax (EBT)
1 |
50,107
|
45,737
|
39,004
|
32,501
|
38,746
|
52,584
|
62,918
|
70,712
|
Net income
1 |
33,849
|
36,333
|
29,642
|
24,730
|
29,106
|
39,680
|
47,688
|
53,672
|
Net margin
|
10.06%
|
12.6%
|
9.62%
|
8.46%
|
8.61%
|
10.59%
|
11.19%
|
11.34%
|
EPS
2 |
169.5
|
181.9
|
148.4
|
123.7
|
145.5
|
198.2
|
239.9
|
269.7
|
Free Cash Flow
1 |
570.4
|
40,500
|
36,581
|
15,340
|
20,014
|
33,511
|
38,619
|
47,421
|
FCF margin
|
0.17%
|
14.05%
|
11.88%
|
5.25%
|
5.92%
|
8.94%
|
9.06%
|
10.02%
|
FCF Conversion (EBITDA)
|
1.16%
|
102.33%
|
91.02%
|
45.54%
|
50.21%
|
63.86%
|
62.17%
|
67.77%
|
FCF Conversion (Net income)
|
1.69%
|
111.47%
|
123.41%
|
62.03%
|
68.76%
|
83.34%
|
80.98%
|
88.35%
|
Dividend per Share
2 |
87.00
|
90.00
|
90.00
|
95.00
|
100.0
|
136.4
|
153.6
|
167.3
|
Announcement Date
|
4/26/19
|
6/9/20
|
5/6/21
|
5/3/22
|
5/4/23
|
5/8/24
|
-
|
-
|
Fiscal Period: Marzo |
2020 S1
|
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 |
156,010
|
97,758
|
86,860
|
54,871
|
84,534
|
78,833
|
74,217
|
83,925
|
90,754
|
80,310
|
83,068
|
87,673
|
93,193
|
97,465
|
93,448
|
101,210
|
EBITDA
1 |
22,591
|
14,136
|
12,112
|
5,148
|
10,664
|
9,600
|
8,276
|
9,408
|
10,383
|
9,241
|
10,830
|
12,060
|
13,031
|
13,731
|
13,229
|
-
|
EBIT
1 |
18,196
|
12,438
|
10,480
|
3,518
|
9,025
|
7,956
|
6,691
|
7,778
|
8,749
|
7,621
|
9,144
|
10,373
|
11,429
|
11,925
|
11,317
|
13,095
|
Operating Margin
|
11.66%
|
12.72%
|
12.07%
|
6.41%
|
10.68%
|
10.09%
|
9.02%
|
9.27%
|
9.64%
|
9.49%
|
11.01%
|
11.83%
|
12.26%
|
12.24%
|
12.11%
|
12.94%
|
Earnings before Tax (EBT)
1 |
-
|
14,418
|
11,291
|
4,844
|
10,529
|
9,107
|
8,022
|
8,238
|
9,637
|
9,404
|
11,467
|
10,948
|
12,687
|
13,869
|
13,434
|
14,836
|
Net income
1 |
21,321
|
10,845
|
8,650
|
3,654
|
7,944
|
6,861
|
6,270
|
6,245
|
7,161
|
7,111
|
8,589
|
8,247
|
9,874
|
10,533
|
10,116
|
11,275
|
Net margin
|
13.67%
|
11.09%
|
9.96%
|
6.66%
|
9.4%
|
8.7%
|
8.45%
|
7.44%
|
7.89%
|
8.85%
|
10.34%
|
9.41%
|
10.6%
|
10.81%
|
10.83%
|
11.14%
|
EPS
2 |
106.8
|
54.29
|
43.28
|
18.29
|
39.75
|
34.33
|
31.37
|
31.25
|
35.79
|
35.54
|
42.94
|
41.23
|
50.35
|
52.00
|
49.45
|
-
|
Dividend per Share
2 |
-
|
-
|
25.00
|
-
|
60.00
|
-
|
35.00
|
-
|
35.00
|
-
|
35.00
|
29.38
|
31.76
|
34.10
|
34.10
|
39.24
|
Announcement Date
|
10/23/19
|
2/4/21
|
5/6/21
|
8/12/21
|
11/12/21
|
2/10/22
|
5/3/22
|
8/12/22
|
11/3/22
|
2/7/23
|
5/4/23
|
8/10/23
|
-
|
-
|
-
|
-
|
Fiscal Period: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
33,036
|
51,410
|
66,567
|
55,649
|
-
|
91,893
|
115,010
|
128,483
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
570
|
40,500
|
36,581
|
15,340
|
20,014
|
33,511
|
38,619
|
47,421
|
ROE (net income / shareholders' equity)
|
27.5%
|
26.9%
|
20.2%
|
14.8%
|
17.9%
|
23.3%
|
24.9%
|
25.5%
|
ROA (Net income/ Total Assets)
|
19.7%
|
20%
|
14.5%
|
10.2%
|
12.9%
|
15.8%
|
17.8%
|
18.7%
|
Assets
1 |
171,908
|
181,952
|
204,552
|
243,230
|
224,886
|
254,808
|
267,358
|
286,397
|
Book Value Per Share
2 |
644.0
|
708.0
|
761.0
|
793.0
|
836.0
|
906.0
|
989.0
|
1,082
|
Cash Flow per Share
2 |
49.00
|
271.0
|
209.0
|
105.0
|
129.0
|
214.0
|
242.0
|
284.0
|
Capex
1 |
9,220
|
13,601
|
5,146
|
5,697
|
5,777
|
9,592
|
11,730
|
11,567
|
Capex / Sales
|
2.74%
|
4.72%
|
1.67%
|
1.95%
|
1.71%
|
2.56%
|
2.75%
|
2.44%
|
Announcement Date
|
4/26/19
|
6/9/20
|
5/6/21
|
5/3/22
|
5/4/23
|
5/8/24
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| +17.86% | 11.67B | | +30.15% | 30.02B | | +12.42% | 15.27B | | +1.98% | 11.74B | | +11.22% | 5.85B | | -5.84% | 4.67B | | +53.49% | 2.25B | | +10.08% | 1.92B | | +76.42% | 1.61B | | -24.35% | 1.37B |
Motorcycles & Scooters
|