Delayed
NSE India S.E.
04:40:53 2024-05-13 am EDT
|
5-day change
|
1st Jan Change
|
5,098
INR
|
-0.14%
|
|
-2.08%
|
-10.87%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
27,750
|
20,630
|
31,455
|
40,730
|
42,540
|
49,108
|
-
|
-
|
Enterprise Value (EV)
1 |
27,750
|
20,630
|
31,455
|
40,730
|
42,540
|
49,108
|
49,108
|
49,108
|
P/E ratio
|
27.1
x
|
21.5
x
|
38.5
x
|
36.3
x
|
31.5
x
|
33.5
x
|
28.8
x
|
25.2
x
|
Yield
|
1.04%
|
1.26%
|
-
|
0.66%
|
2.94%
|
2.54%
|
0.64%
|
0.92%
|
Capitalization / Revenue
|
8.46
x
|
6.43
x
|
-
|
11.9
x
|
10.5
x
|
11.1
x
|
9.67
x
|
8.78
x
|
EV / Revenue
|
8.46
x
|
6.43
x
|
-
|
11.9
x
|
10.5
x
|
11.1
x
|
9.67
x
|
8.78
x
|
EV / EBITDA
|
24.5
x
|
21.5
x
|
-
|
33.8
x
|
29.8
x
|
34.2
x
|
27.9
x
|
24
x
|
EV / FCF
|
36.4
x
|
63.5
x
|
-
|
44.2
x
|
47.2
x
|
43.7
x
|
34.2
x
|
29.9
x
|
FCF Yield
|
2.74%
|
1.57%
|
-
|
2.26%
|
2.12%
|
2.29%
|
2.92%
|
3.35%
|
Price to Book
|
4.37
x
|
2.95
x
|
-
|
4.84
x
|
4.49
x
|
4.84
x
|
4.43
x
|
4.04
x
|
Nbr of stocks (in thousands)
|
9,611
|
9,619
|
9,619
|
9,619
|
9,619
|
9,619
|
-
|
-
|
Reference price
2 |
2,887
|
2,145
|
3,270
|
4,234
|
4,422
|
5,105
|
5,105
|
5,105
|
Announcement Date
|
5/9/19
|
7/14/20
|
5/6/21
|
5/12/22
|
5/24/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,281
|
3,211
|
-
|
3,428
|
4,032
|
4,432
|
5,081
|
5,596
|
EBITDA
1 |
1,134
|
958.4
|
-
|
1,206
|
1,429
|
1,435
|
1,758
|
2,045
|
EBIT
1 |
1,077
|
855.5
|
-
|
1,128
|
1,331
|
1,308
|
1,622
|
1,892
|
Operating Margin
|
32.84%
|
26.64%
|
-
|
32.9%
|
33%
|
29.52%
|
31.91%
|
33.81%
|
Earnings before Tax (EBT)
1 |
1,520
|
1,315
|
-
|
1,521
|
1,812
|
1,941
|
2,287
|
2,694
|
Net income
1 |
1,040
|
961.8
|
816.6
|
1,123
|
1,352
|
1,469
|
1,708
|
1,994
|
Net margin
|
31.71%
|
29.95%
|
-
|
32.76%
|
33.54%
|
33.15%
|
33.63%
|
35.63%
|
EPS
2 |
106.6
|
99.98
|
84.89
|
116.7
|
140.6
|
152.6
|
177.2
|
202.3
|
Free Cash Flow
1 |
761.4
|
324.7
|
-
|
921.5
|
901.7
|
1,122
|
1,434
|
1,644
|
FCF margin
|
23.21%
|
10.11%
|
-
|
26.88%
|
22.36%
|
25.33%
|
28.22%
|
29.37%
|
FCF Conversion (EBITDA)
|
67.16%
|
33.87%
|
-
|
76.42%
|
63.1%
|
78.22%
|
81.59%
|
80.37%
|
FCF Conversion (Net income)
|
73.18%
|
33.76%
|
-
|
82.07%
|
66.68%
|
76.41%
|
83.93%
|
82.42%
|
Dividend per Share
2 |
30.00
|
27.00
|
-
|
28.00
|
130.0
|
129.6
|
32.55
|
47.00
|
Announcement Date
|
5/9/19
|
7/14/20
|
5/6/21
|
5/12/22
|
5/24/23
|
-
|
-
|
-
|
Fiscal Period: March |
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
1,171
|
-
|
EBITDA
|
-
|
-
|
EBIT
|
-
|
-
|
Operating Margin
|
-
|
-
|
Earnings before Tax (EBT)
1 |
571
|
-
|
Net income
|
-
|
426
|
Net margin
|
-
|
-
|
EPS
|
-
|
-
|
Dividend per Share
|
-
|
-
|
Announcement Date
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
761
|
325
|
-
|
922
|
902
|
1,123
|
1,434
|
1,644
|
ROE (net income / shareholders' equity)
|
16.1%
|
14.3%
|
-
|
14%
|
15.1%
|
14.6%
|
15.9%
|
16.6%
|
ROA (Net income/ Total Assets)
|
13.5%
|
11.9%
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
7,691
|
8,071
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
661.0
|
727.0
|
-
|
874.0
|
985.0
|
1,056
|
1,153
|
1,264
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
47.1
|
40.6
|
-
|
52.2
|
90.9
|
105
|
125
|
142
|
Capex / Sales
|
1.44%
|
1.26%
|
-
|
1.52%
|
2.25%
|
2.37%
|
2.46%
|
2.53%
|
Announcement Date
|
5/9/19
|
7/14/20
|
5/6/21
|
5/12/22
|
5/24/23
|
-
|
-
|
-
|
Last Close Price
5,105
INR Average target price
5,880
INR Spread / Average Target +15.18% Consensus |
1st Jan change
|
Capi.
|
---|
| -10.87% | 588M | | +2.51% | 73.11B | | -2.00% | 3.81B | | +15.57% | 391M | | +12.04% | 279M |
Rating Agencies
|