Market Closed -
NSE India S.E.
07:43:48 2024-05-02 am EDT
|
5-day change
|
1st Jan Change
|
641.4
INR
|
-0.46%
|
|
+4.85%
|
+4.33%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
457,769
|
212,744
|
727,072
|
1,267,378
|
901,200
|
1,425,342
|
-
|
-
|
Enterprise Value (EV)
1 |
823,977
|
573,304
|
1,301,402
|
1,658,338
|
1,240,790
|
1,796,357
|
1,834,975
|
1,856,023
|
P/E ratio
|
8.33
x
|
5.65
x
|
20.9
x
|
9.23
x
|
8.93
x
|
14.4
x
|
12.2
x
|
11.4
x
|
Yield
|
0.58%
|
1.05%
|
0.92%
|
0.7%
|
0.74%
|
0.58%
|
0.62%
|
0.68%
|
Capitalization / Revenue
|
0.35
x
|
0.18
x
|
0.55
x
|
0.65
x
|
0.4
x
|
0.67
x
|
0.65
x
|
0.62
x
|
EV / Revenue
|
0.63
x
|
0.49
x
|
0.99
x
|
0.85
x
|
0.56
x
|
0.85
x
|
0.83
x
|
0.81
x
|
EV / EBITDA
|
5.32
x
|
3.69
x
|
6.89
x
|
5.52
x
|
5.47
x
|
7.43
x
|
6.77
x
|
6.42
x
|
EV / FCF
|
13.8
x
|
9.76
x
|
11.2
x
|
14.5
x
|
13.2
x
|
109
x
|
-709
x
|
145
x
|
FCF Yield
|
7.25%
|
10.2%
|
8.96%
|
6.88%
|
7.55%
|
0.92%
|
-0.14%
|
0.69%
|
Price to Book
|
0.8
x
|
0.36
x
|
1.09
x
|
1.62
x
|
0.95
x
|
1.37
x
|
1.25
x
|
1.13
x
|
Nbr of stocks (in thousands)
|
2,229,214
|
2,224,188
|
2,224,482
|
2,225,032
|
2,223,813
|
2,222,235
|
-
|
-
|
Reference price
2 |
205.4
|
95.65
|
326.8
|
569.6
|
405.2
|
641.4
|
641.4
|
641.4
|
Announcement Date
|
5/16/19
|
6/12/20
|
5/21/21
|
5/26/22
|
5/24/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,305,422
|
1,181,440
|
1,319,850
|
1,950,590
|
2,232,020
|
2,114,582
|
2,202,990
|
2,301,535
|
EBITDA
1 |
155,003
|
155,360
|
188,960
|
300,560
|
226,660
|
241,795
|
270,891
|
289,178
|
EBIT
1 |
107,233
|
88,910
|
122,680
|
231,720
|
155,800
|
167,214
|
189,443
|
202,734
|
Operating Margin
|
8.21%
|
7.53%
|
9.29%
|
11.88%
|
6.98%
|
7.91%
|
8.6%
|
8.81%
|
Earnings before Tax (EBT)
1 |
80,831
|
59,240
|
79,050
|
195,740
|
132,410
|
140,145
|
163,377
|
174,385
|
Net income
1 |
54,957
|
37,670
|
34,830
|
137,300
|
100,970
|
99,365
|
117,686
|
125,845
|
Net margin
|
4.21%
|
3.19%
|
2.64%
|
7.04%
|
4.52%
|
4.7%
|
5.34%
|
5.47%
|
EPS
2 |
24.66
|
16.93
|
15.65
|
61.70
|
45.36
|
44.57
|
52.76
|
56.31
|
Free Cash Flow
1 |
59,742
|
58,740
|
116,670
|
114,120
|
93,660
|
16,513
|
-2,589
|
12,834
|
FCF margin
|
4.58%
|
4.97%
|
8.84%
|
5.85%
|
4.2%
|
0.78%
|
-0.12%
|
0.56%
|
FCF Conversion (EBITDA)
|
38.54%
|
37.81%
|
61.74%
|
37.97%
|
41.32%
|
6.83%
|
-
|
4.44%
|
FCF Conversion (Net income)
|
108.71%
|
155.93%
|
334.97%
|
83.12%
|
92.76%
|
16.62%
|
-
|
10.2%
|
Dividend per Share
2 |
1.200
|
1.000
|
3.000
|
4.000
|
3.000
|
3.712
|
3.969
|
4.356
|
Announcement Date
|
5/16/19
|
6/12/20
|
5/21/21
|
5/26/22
|
5/24/23
|
-
|
-
|
-
|
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 |
349,580
|
405,070
|
413,580
|
476,650
|
502,720
|
557,640
|
580,180
|
561,760
|
531,510
|
558,570
|
529,910
|
516,702
|
511,000
|
544,368
|
EBITDA
1 |
55,210
|
58,450
|
67,900
|
51,710
|
76,240
|
75,970
|
86,400
|
57,430
|
39,300
|
53,270
|
57,140
|
61,079
|
58,746
|
66,605
|
EBIT
1 |
-
|
-
|
51,430
|
59,150
|
-
|
58,360
|
-
|
39,790
|
21,480
|
-
|
39,280
|
41,472
|
41,547
|
49,184
|
Operating Margin
|
-
|
-
|
12.44%
|
12.41%
|
-
|
10.47%
|
-
|
7.08%
|
4.04%
|
-
|
7.41%
|
8.03%
|
8.13%
|
9.04%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
31,000
|
-
|
28,390
|
33,170
|
35,025
|
35,837
|
38,478
|
Net income
1 |
-
|
19,280
|
27,870
|
-
|
-
|
-
|
-
|
22,050
|
13,620
|
24,110
|
24,540
|
23,632
|
23,782
|
28,093
|
Net margin
|
-
|
4.76%
|
6.74%
|
-
|
-
|
-
|
-
|
3.93%
|
2.56%
|
4.32%
|
4.63%
|
4.57%
|
4.65%
|
5.16%
|
EPS
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10.83
|
11.03
|
13.20
|
-
|
11.93
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/10/21
|
5/21/21
|
8/6/21
|
11/12/21
|
2/10/22
|
5/26/22
|
8/10/22
|
11/11/22
|
2/9/23
|
5/24/23
|
8/8/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
366,208
|
360,560
|
574,330
|
390,960
|
339,590
|
371,016
|
409,633
|
430,682
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.363
x
|
2.321
x
|
3.039
x
|
1.301
x
|
1.498
x
|
1.534
x
|
1.512
x
|
1.489
x
|
Free Cash Flow
1 |
59,742
|
58,740
|
116,670
|
114,120
|
93,660
|
16,513
|
-2,589
|
12,834
|
ROE (net income / shareholders' equity)
|
9.78%
|
6.82%
|
8.82%
|
19.5%
|
11.7%
|
10.3%
|
10.5%
|
10.2%
|
ROA (Net income/ Total Assets)
|
3.66%
|
2.45%
|
3.06%
|
6.82%
|
4.51%
|
5.3%
|
5.95%
|
6.08%
|
Assets
1 |
1,502,370
|
1,538,116
|
1,136,527
|
2,012,429
|
2,239,399
|
1,875,964
|
1,977,236
|
2,068,854
|
Book Value Per Share
2 |
258.0
|
263.0
|
300.0
|
352.0
|
427.0
|
467.0
|
515.0
|
567.0
|
Cash Flow per Share
2 |
53.80
|
56.90
|
77.40
|
75.70
|
86.50
|
79.80
|
95.70
|
101.0
|
Capex
1 |
60,053
|
67,910
|
55,650
|
54,260
|
98,420
|
166,908
|
198,858
|
190,754
|
Capex / Sales
|
4.6%
|
5.75%
|
4.22%
|
2.78%
|
4.41%
|
7.89%
|
9.03%
|
8.29%
|
Announcement Date
|
5/16/19
|
6/12/20
|
5/21/21
|
5/26/22
|
5/24/23
|
-
|
-
|
-
|
Last Close Price
641.4
INR Average target price
621.5
INR Spread / Average Target -3.11% Consensus |
1st Jan change
|
Capi.
|
---|
| +35.13% | 16.18B | | -0.88% | 12.48B | | +29.23% | 6.75B | | +47.65% | 6.52B | | +5.71% | 6.15B | | +41.46% | 4.08B | | +12.86% | 3.55B | | +71.27% | 2.9B | | +0.10% | 2.9B |
Other Aluminum
|