Delayed
NSE India S.E.
05:02:24 2024-05-09 am EDT
|
5-day change
|
1st Jan Change
|
1,111
INR
|
-0.10%
|
|
-10.50%
|
+8.72%
|
Fiscal Period: March |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
542,272
|
448,208
|
1,106,283
|
-
|
-
|
Enterprise Value (EV)
1 |
641,286
|
448,208
|
1,129,553
|
1,146,847
|
1,133,381
|
P/E ratio
|
42.9
x
|
92.2
x
|
71
x
|
45.1
x
|
33.6
x
|
Yield
|
-
|
0.21%
|
0.21%
|
0.28%
|
0.36%
|
Capitalization / Revenue
|
5.87
x
|
4.73
x
|
10.9
x
|
8.18
x
|
6.92
x
|
EV / Revenue
|
6.95
x
|
4.73
x
|
10.9
x
|
8.48
x
|
7.09
x
|
EV / EBITDA
|
30.2
x
|
21.7
x
|
42.2
x
|
30.7
x
|
24.6
x
|
EV / FCF
|
32.8
x
|
16.8
x
|
35.6
x
|
44.7
x
|
31.7
x
|
FCF Yield
|
3.05%
|
5.97%
|
2.81%
|
2.24%
|
3.15%
|
Price to Book
|
4.48
x
|
7.06
x
|
7.15
x
|
5.93
x
|
5.07
x
|
Nbr of stocks (in thousands)
|
963,013
|
963,578
|
994,456
|
-
|
-
|
Reference price
2 |
563.1
|
465.2
|
1,112
|
1,112
|
1,112
|
Announcement Date
|
4/26/22
|
4/22/23
|
4/24/24
|
-
|
-
|
Fiscal Period: March |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
54,486
|
92,332
|
94,704
|
103,161
|
135,218
|
159,857
|
EBITDA
1 |
-
|
21,247
|
20,661
|
26,757
|
37,330
|
46,162
|
EBIT
1 |
-
|
20,499
|
19,733
|
24,718
|
35,663
|
44,254
|
Operating Margin
|
-
|
22.2%
|
20.84%
|
23.96%
|
26.37%
|
27.68%
|
Earnings before Tax (EBT)
1 |
-
|
17,165
|
4,524
|
20,276
|
33,804
|
43,809
|
Net income
1 |
-
|
12,024
|
4,866
|
15,491
|
24,691
|
32,235
|
Net margin
|
-
|
13.02%
|
5.14%
|
15.02%
|
18.26%
|
20.16%
|
EPS
2 |
-
|
13.12
|
5.045
|
15.99
|
24.68
|
33.11
|
Free Cash Flow
1 |
-
|
19,575
|
26,745
|
32,462
|
25,657
|
35,731
|
FCF margin
|
-
|
21.2%
|
28.24%
|
29.68%
|
18.97%
|
22.35%
|
FCF Conversion (EBITDA)
|
-
|
92.13%
|
129.44%
|
115.08%
|
68.73%
|
77.4%
|
FCF Conversion (Net income)
|
-
|
162.81%
|
549.6%
|
185.73%
|
103.91%
|
110.84%
|
Dividend per Share
2 |
-
|
-
|
1.000
|
2.293
|
3.124
|
3.996
|
Announcement Date
|
5/14/21
|
4/26/22
|
4/22/23
|
4/24/24
|
-
|
-
|
Fiscal Period: März |
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
21,238
|
20,594
|
34,446
|
26,758
|
17,654
|
17,738
|
32,554
|
16,174
|
17,496
|
29,306
|
40,185
|
-
|
-
|
-
|
-
|
EBITDA
1 |
3,918
|
4,858
|
8,712
|
4,667
|
4,240
|
4,038
|
7,717
|
3,300
|
4,161
|
8,760
|
10,469
|
-
|
-
|
-
|
-
|
EBIT
1 |
3,734
|
4,671
|
8,522
|
4,471
|
4,021
|
3,821
|
7,420
|
3,060
|
3,868
|
8,427
|
9,296
|
-
|
-
|
-
|
-
|
Operating Margin
|
17.58%
|
22.68%
|
24.74%
|
16.71%
|
22.78%
|
21.54%
|
22.79%
|
18.92%
|
22.11%
|
28.76%
|
23.13%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
2,950
|
3,995
|
8,023
|
3,271
|
-9,060
|
3,931
|
6,382
|
2,363
|
2,692
|
6,491
|
8,785
|
-
|
-
|
-
|
-
|
Net income
1 |
2,204
|
2,856
|
5,355
|
2,708
|
-9,331
|
4,045
|
7,444
|
1,784
|
2,019
|
5,033
|
6,655
|
-
|
-
|
-
|
-
|
Net margin
|
10.38%
|
13.87%
|
15.55%
|
10.12%
|
-52.85%
|
22.81%
|
22.87%
|
11.03%
|
11.54%
|
17.17%
|
16.56%
|
-
|
-
|
-
|
-
|
EPS
2 |
2.460
|
3.070
|
5.550
|
2.810
|
-9.765
|
4.195
|
7.715
|
1.850
|
2.090
|
5.200
|
6.810
|
6.430
|
6.970
|
6.700
|
6.700
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/21/21
|
1/25/22
|
4/26/22
|
7/25/22
|
11/1/22
|
1/24/23
|
4/22/23
|
7/27/23
|
10/28/23
|
1/27/24
|
4/24/24
|
-
|
-
|
-
|
-
|
Fiscal Period: März |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
99,013
|
-
|
49,264
|
40,564
|
27,099
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
4.66
x
|
-
|
1.746
x
|
1.087
x
|
0.587
x
|
Free Cash Flow
1 |
-
|
19,575
|
26,745
|
32,462
|
25,657
|
35,731
|
ROE (net income / shareholders' equity)
|
-
|
14.4%
|
-
|
12.5%
|
13.1%
|
15.9%
|
ROA (Net income/ Total Assets)
|
-
|
3.09%
|
-
|
4.23%
|
4.72%
|
5.31%
|
Assets
1 |
-
|
388,934
|
-
|
413,476
|
523,109
|
607,638
|
Book Value Per Share
2 |
-
|
126.0
|
65.90
|
156.0
|
188.0
|
220.0
|
Cash Flow per Share
2 |
-
|
21.80
|
28.50
|
27.70
|
8.200
|
10.90
|
Capex
1 |
-
|
330
|
755
|
2,844
|
7,207
|
3,893
|
Capex / Sales
|
-
|
0.36%
|
0.8%
|
2.6%
|
5.33%
|
2.44%
|
Announcement Date
|
5/14/21
|
4/26/22
|
4/22/23
|
4/24/24
|
-
|
-
|
Last Close Price
1,112
INR Average target price
1,197
INR Spread / Average Target +7.56% Consensus |