Delayed
Bombay S.E.
05:57:02 2024-06-03 am EDT
|
5-day change
|
1st Jan Change
|
423.8
INR
|
+5.49%
|
|
+5.28%
|
+48.04%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
22,599
|
5,094
|
13,331
|
10,823
|
17,978
|
69,024
|
-
|
-
|
Enterprise Value (EV)
1 |
22,599
|
5,094
|
13,331
|
10,823
|
17,978
|
57,411
|
69,024
|
69,024
|
P/E ratio
|
27.4
x
|
11.8
x
|
84.3
x
|
15.7
x
|
14.5
x
|
21
x
|
18.1
x
|
14.7
x
|
Yield
|
-
|
1.01%
|
-
|
0.71%
|
0.72%
|
0.1%
|
0.42%
|
0.42%
|
Capitalization / Revenue
|
0.71
x
|
0.18
x
|
0.49
x
|
0.28
x
|
0.35
x
|
0.74
x
|
0.74
x
|
0.66
x
|
EV / Revenue
|
0.71
x
|
0.18
x
|
0.49
x
|
0.28
x
|
0.35
x
|
0.74
x
|
0.74
x
|
0.66
x
|
EV / EBITDA
|
7.13
x
|
1.72
x
|
6.26
x
|
3.69
x
|
4.5
x
|
7.71
x
|
7.36
x
|
6.36
x
|
EV / FCF
|
-8.73
x
|
1.39
x
|
14.9
x
|
4.75
x
|
-
|
-33.3
x
|
28.7
x
|
20.9
x
|
FCF Yield
|
-11.5%
|
72%
|
6.72%
|
21%
|
-
|
-3%
|
3.48%
|
4.78%
|
Price to Book
|
2.2
x
|
0.48
x
|
1.25
x
|
-
|
1.45
x
|
4.6
x
|
3.69
x
|
2.95
x
|
Nbr of stocks (in thousands)
|
171,788
|
171,788
|
171,788
|
171,788
|
171,788
|
171,788
|
-
|
-
|
Reference price
2 |
131.6
|
29.65
|
77.60
|
63.00
|
104.6
|
401.8
|
401.8
|
401.8
|
Announcement Date
|
5/22/19
|
6/17/20
|
5/28/21
|
5/26/22
|
5/25/23
|
5/28/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
31,651
|
28,607
|
27,277
|
38,090
|
50,909
|
77,179
|
92,783
|
104,427
|
EBITDA
1 |
3,171
|
2,956
|
2,129
|
2,931
|
3,999
|
7,451
|
9,381
|
10,861
|
EBIT
1 |
2,346
|
1,991
|
1,127
|
-
|
2,864
|
5,372
|
7,206
|
8,462
|
Operating Margin
|
7.41%
|
6.96%
|
4.13%
|
-
|
5.63%
|
6.96%
|
7.77%
|
8.1%
|
Earnings before Tax (EBT)
1 |
1,345
|
600.9
|
-130.3
|
607.7
|
1,496
|
3,672
|
5,190
|
6,336
|
Net income
1 |
818.7
|
431.6
|
157.6
|
688.1
|
1,242
|
2,737
|
3,823
|
4,697
|
Net margin
|
2.59%
|
1.51%
|
0.58%
|
1.81%
|
2.44%
|
3.55%
|
4.12%
|
4.5%
|
EPS
2 |
4.800
|
2.510
|
0.9200
|
4.010
|
7.230
|
15.93
|
22.26
|
27.33
|
Free Cash Flow
1 |
-2,589
|
3,668
|
896.2
|
2,277
|
-
|
-2,072
|
2,404
|
3,300
|
FCF margin
|
-8.18%
|
12.82%
|
3.29%
|
5.98%
|
-
|
-2.74%
|
2.59%
|
3.16%
|
FCF Conversion (EBITDA)
|
-
|
124.08%
|
42.1%
|
77.69%
|
-
|
-
|
25.63%
|
30.38%
|
FCF Conversion (Net income)
|
-
|
849.78%
|
568.8%
|
330.92%
|
-
|
-
|
62.89%
|
70.26%
|
Dividend per Share
2 |
-
|
0.3000
|
-
|
0.4500
|
0.7500
|
0.4000
|
1.700
|
1.700
|
Announcement Date
|
5/22/19
|
6/17/20
|
5/28/21
|
5/26/22
|
5/25/23
|
5/28/24
|
-
|
-
|
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
|
2025 Q1
|
---|
Net sales
1 |
7,917
|
9,839
|
-
|
8,115
|
-
|
11,738
|
10,978
|
10,347
|
13,270
|
16,314
|
18,326
|
16,513
|
18,402
|
21,309
|
22,948
|
EBITDA
|
-
|
1,138
|
-
|
504.3
|
-
|
-
|
895.3
|
596.9
|
1,040
|
1,466
|
-
|
1,553
|
1,848
|
2,138
|
2,307
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
643.7
|
321.4
|
741.1
|
1,158
|
-
|
1,107
|
1,289
|
1,593
|
1,766
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
5.86%
|
3.11%
|
5.58%
|
7.1%
|
-
|
6.7%
|
7%
|
7.48%
|
7.7%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-85.52
|
-
|
-
|
381.7
|
299.9
|
473.3
|
719.1
|
-
|
-
|
722.2
|
1,091
|
1,343
|
Net income
|
-
|
-
|
178.9
|
148.8
|
196.5
|
-
|
300.6
|
197.5
|
365.2
|
377.9
|
-
|
-
|
618.8
|
791
|
945
|
Net margin
|
-
|
-
|
-
|
1.83%
|
-
|
-
|
2.74%
|
1.91%
|
2.75%
|
2.32%
|
-
|
-
|
3.36%
|
3.71%
|
4.12%
|
EPS
|
1.750
|
-
|
-
|
-
|
-
|
-
|
1.750
|
1.150
|
2.130
|
2.200
|
-
|
-
|
3.600
|
4.600
|
5.500
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/11/21
|
5/28/21
|
8/5/21
|
11/10/21
|
2/11/22
|
5/26/22
|
8/12/22
|
11/9/22
|
2/8/23
|
5/25/23
|
8/7/23
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-2,589
|
3,668
|
896
|
2,277
|
-
|
-2,072
|
2,404
|
3,300
|
ROE (net income / shareholders' equity)
|
10%
|
7.04%
|
1.7%
|
6.26%
|
10.5%
|
18.8%
|
22.8%
|
22.4%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
59.90
|
61.30
|
62.20
|
-
|
72.00
|
87.30
|
109.0
|
136.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
1,248
|
1,097
|
1,454
|
1,110
|
4,183
|
2,698
|
2,567
|
2,241
|
Capex / Sales
|
3.94%
|
3.83%
|
5.33%
|
2.91%
|
8.22%
|
3.56%
|
2.77%
|
2.15%
|
Announcement Date
|
5/22/19
|
6/17/20
|
5/28/21
|
5/26/22
|
5/25/23
|
5/28/24
|
-
|
-
|
Last Close Price
401.8
INR Average target price
411
INR Spread / Average Target +2.29% Consensus |
1st Jan change
|
Capi.
|
---|
| +48.04% | 827M | | +10.49% | 60.4B | | +27.87% | 40.39B | | +17.05% | 32.36B | | +9.51% | 28.8B | | +15.85% | 20.92B | | +10.37% | 18.74B | | +80.41% | 18.27B | | +37.07% | 17.07B | | +13.40% | 15.14B |
Other Construction & Engineering
|