Market Closed -
NSE India S.E.
07:43:48 2024-05-03 am EDT
|
5-day change
|
1st Jan Change
|
2,542
INR
|
-1.90%
|
|
+1.09%
|
+2.50%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
17,001
|
7,998
|
14,988
|
8,276
|
16,565
|
23,771
|
-
|
-
|
Enterprise Value (EV)
1 |
17,001
|
7,998
|
14,988
|
8,276
|
20,796
|
28,770
|
28,976
|
23,771
|
P/E ratio
|
16.4
x
|
11.1
x
|
82.6
x
|
20.3
x
|
16.1
x
|
20.1
x
|
14.7
x
|
12.6
x
|
Yield
|
1.37%
|
2.75%
|
0.44%
|
1.52%
|
1.52%
|
0.79%
|
0.79%
|
1.38%
|
Capitalization / Revenue
|
0.91
x
|
0.5
x
|
1.05
x
|
0.47
x
|
0.71
x
|
0.9
x
|
0.78
x
|
0.68
x
|
EV / Revenue
|
0.91
x
|
0.5
x
|
1.05
x
|
0.47
x
|
0.9
x
|
1.09
x
|
0.95
x
|
0.68
x
|
EV / EBITDA
|
11.1
x
|
4.84
x
|
15.1
x
|
6.17
x
|
10
x
|
12
x
|
9.47
x
|
6.49
x
|
EV / FCF
|
-
|
-12.6
x
|
105
x
|
-38.5
x
|
122
x
|
439
x
|
29
x
|
-
|
FCF Yield
|
-
|
-7.96%
|
0.95%
|
-2.6%
|
0.82%
|
0.23%
|
3.45%
|
-
|
Price to Book
|
-
|
1.79
x
|
3.26
x
|
1.68
x
|
2.84
x
|
3.54
x
|
2.98
x
|
2.57
x
|
Nbr of stocks (in thousands)
|
9,348
|
9,348
|
9,348
|
9,348
|
9,348
|
9,348
|
-
|
-
|
Reference price
2 |
1,819
|
855.6
|
1,603
|
885.4
|
1,772
|
2,543
|
2,543
|
2,543
|
Announcement Date
|
5/14/19
|
6/18/20
|
6/11/21
|
5/24/22
|
5/27/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
18,630
|
16,016
|
14,260
|
17,513
|
23,195
|
26,330
|
30,372
|
34,855
|
EBITDA
1 |
1,532
|
1,651
|
992.7
|
1,341
|
2,075
|
2,398
|
3,061
|
3,660
|
EBIT
1 |
-
|
-
|
347.6
|
704.2
|
1,275
|
1,423
|
1,796
|
2,363
|
Operating Margin
|
-
|
-
|
2.44%
|
4.02%
|
5.5%
|
5.4%
|
5.91%
|
6.78%
|
Earnings before Tax (EBT)
1 |
1,251
|
796.4
|
315.2
|
461.5
|
1,074
|
1,199
|
1,538
|
1,923
|
Net income
1 |
1,038
|
719
|
181.5
|
407.2
|
1,031
|
1,030
|
1,440
|
1,889
|
Net margin
|
5.57%
|
4.49%
|
1.27%
|
2.33%
|
4.44%
|
3.91%
|
4.74%
|
5.42%
|
EPS
2 |
111.0
|
76.91
|
19.42
|
43.57
|
110.3
|
126.3
|
172.8
|
202.1
|
Free Cash Flow
1 |
-
|
-636.7
|
142.8
|
-214.9
|
171.1
|
65.5
|
1,000
|
-
|
FCF margin
|
-
|
-3.98%
|
1%
|
-1.23%
|
0.74%
|
0.25%
|
3.29%
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
14.38%
|
-
|
8.25%
|
2.73%
|
32.68%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
78.66%
|
-
|
16.6%
|
6.36%
|
69.48%
|
-
|
Dividend per Share
2 |
25.00
|
23.50
|
7.000
|
13.50
|
27.00
|
20.00
|
20.00
|
35.00
|
Announcement Date
|
5/14/19
|
6/18/20
|
6/11/21
|
5/24/22
|
5/27/23
|
-
|
-
|
-
|
Fiscal Period: March |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
4,462
|
5,044
|
3,140
|
4,527
|
-
|
5,494
|
-
|
5,794
|
6,081
|
6,898
|
6,962
|
EBITDA
1 |
479.2
|
496.1
|
63.4
|
369.4
|
-
|
574.4
|
-
|
556
|
489.1
|
621
|
661
|
EBIT
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
357.8
|
277.4
|
379
|
403
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6.17%
|
4.56%
|
5.49%
|
5.79%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
405.2
|
381.5
|
-
|
-
|
Net income
1 |
198.2
|
227
|
-99.05
|
153.3
|
67.78
|
285.2
|
329.7
|
295.4
|
207.5
|
184
|
-
|
Net margin
|
4.44%
|
4.5%
|
-3.15%
|
3.39%
|
-
|
5.19%
|
-
|
5.1%
|
3.41%
|
2.67%
|
-
|
EPS
2 |
21.20
|
24.29
|
-10.60
|
16.40
|
-
|
30.51
|
-
|
31.60
|
22.20
|
31.00
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/11/21
|
6/11/21
|
8/6/21
|
11/12/21
|
2/11/22
|
5/24/22
|
11/11/22
|
2/9/23
|
5/27/23
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
4,232
|
4,999
|
5,205
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
2.04
x
|
2.085
x
|
1.7
x
|
-
|
Free Cash Flow
1 |
-
|
-637
|
143
|
-215
|
171
|
65.5
|
1,001
|
-
|
ROE (net income / shareholders' equity)
|
19%
|
18.1%
|
4%
|
8.55%
|
19.2%
|
17.9%
|
21%
|
22.3%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
478.0
|
493.0
|
526.0
|
624.0
|
718.0
|
854.0
|
990.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
-
|
-
|
-
|
906
|
2,690
|
1,900
|
1,600
|
Capex / Sales
|
-
|
-
|
-
|
-
|
3.9%
|
10.22%
|
6.26%
|
4.59%
|
Announcement Date
|
5/14/19
|
6/18/20
|
6/11/21
|
5/24/22
|
5/27/23
|
-
|
-
|
-
|
Last Close Price
2,543
INR Average target price
2,912
INR Spread / Average Target +14.52% Consensus |
1st Jan change
|
Capi.
|
---|
| +4.50% | 7.89B | | +1.71% | 5.26B | | +11.99% | 3.01B | | +2.97% | 2.69B | | -24.61% | 2.5B | | -1.48% | 2.31B | | +35.62% | 1.88B | | +45.03% | 1.74B | | +6.99% | 1.54B |
Automotive Accessories
|