Market Closed -
NSE India S.E.
07:43:52 2024-05-15 am EDT
|
5-day change
|
1st Jan Change
|
825.2
INR
|
-0.61%
|
|
-11.15%
|
-11.40%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
508,096
|
211,735
|
395,143
|
521,981
|
161,730
|
185,359
|
-
|
-
|
Enterprise Value (EV)
1 |
508,096
|
211,735
|
395,143
|
978,348
|
161,730
|
190,672
|
185,359
|
185,359
|
P/E ratio
|
37.3
x
|
824
x
|
31.5
x
|
27.2
x
|
1.63
x
|
-11.7
x
|
18.5
x
|
12.7
x
|
Yield
|
1.02%
|
1.49%
|
1.88%
|
1.51%
|
4.57%
|
3.78%
|
2.3%
|
4.21%
|
Capitalization / Revenue
|
3.84
x
|
1.62
x
|
3.08
x
|
3.73
x
|
3.21
x
|
3.27
x
|
3.4
x
|
2.83
x
|
EV / Revenue
|
3.84
x
|
1.62
x
|
3.08
x
|
3.73
x
|
3.21
x
|
3.27
x
|
3.4
x
|
2.83
x
|
EV / EBITDA
|
7,161,730
x
|
-
|
5,293,810
x
|
8,092,466
x
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
6,699,659
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
1.86
x
|
0.69
x
|
1.16
x
|
1.38
x
|
0.52
x
|
0.68
x
|
0.7
x
|
0.67
x
|
Nbr of stocks (in thousands)
|
184,447
|
225,538
|
225,538
|
238,664
|
238,664
|
224,664
|
-
|
-
|
Reference price
2 |
2,755
|
938.8
|
1,752
|
2,187
|
677.6
|
825.0
|
825.0
|
825.0
|
Announcement Date
|
4/26/19
|
5/11/20
|
5/13/21
|
5/26/22
|
5/5/23
|
5/8/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
132,153
|
130,683
|
128,094
|
139,933
|
50,450
|
58,344
|
54,558
|
65,383
|
EBITDA
|
70,946
|
-
|
74,642
|
64,502
|
-
|
-
|
-
|
-
|
EBIT
1 |
65,744
|
62,366
|
69,034
|
57,844
|
28,300
|
20,657
|
24,455
|
32,480
|
Operating Margin
|
49.75%
|
47.72%
|
53.89%
|
41.34%
|
56.1%
|
35.4%
|
44.82%
|
49.68%
|
Earnings before Tax (EBT)
1 |
20,119
|
14,071
|
34,558
|
25,096
|
59,910
|
-32,784
|
11,496
|
16,689
|
Net income
1 |
14,731
|
240.3
|
13,323
|
19,231
|
99,690
|
-16,835
|
10,021
|
14,609
|
Net margin
|
11.15%
|
0.18%
|
10.4%
|
13.74%
|
197.6%
|
-28.85%
|
18.37%
|
22.34%
|
EPS
2 |
73.86
|
1.140
|
55.68
|
80.40
|
416.3
|
-72.82
|
44.62
|
65.03
|
Free Cash Flow
|
-
|
-
|
-
|
77,912
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
55.68%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
120.79%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
405.13%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
28.00
|
14.00
|
33.00
|
33.00
|
31.00
|
31.20
|
18.98
|
34.70
|
Announcement Date
|
4/26/19
|
5/11/20
|
5/13/21
|
5/26/22
|
5/5/23
|
5/8/24
|
-
|
-
|
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
|
---|
Net sales
|
31,686
|
34,016
|
29,087
|
31,055
|
38,162
|
41,629
|
35,484
|
-
|
-
|
11,400
|
-
|
18,367
|
12,301
|
17,870
|
EBITDA
|
-
|
17,779
|
15,498
|
15,542
|
21,700
|
11,763
|
15,959
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,560
|
6,380
|
4,660
|
10,248
|
5,526
|
5,032
|
8,018
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
40.88%
|
-
|
30.09%
|
40.91%
|
44.87%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
1,744
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
7,797
|
-
|
-
|
-
|
-
|
1,095
|
4,961
|
-15,364
|
35,450
|
-1,960
|
5,088
|
2,767
|
1,221
|
10,064
|
Net margin
|
24.61%
|
-
|
-
|
-
|
-
|
2.63%
|
13.98%
|
-
|
-
|
-17.19%
|
-
|
15.07%
|
9.93%
|
56.32%
|
EPS
2 |
32.59
|
-
|
-
|
-
|
-
|
-
|
-
|
-64.37
|
-
|
-
|
21.25
|
6.500
|
5.300
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/11/21
|
5/13/21
|
8/6/21
|
11/11/21
|
2/10/22
|
5/26/22
|
7/29/22
|
11/9/22
|
2/9/23
|
5/5/23
|
7/28/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
456,366
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
7.075
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
77,912
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
5.47%
|
4.17%
|
8.02%
|
5.92%
|
5.72%
|
-0.24%
|
4.26%
|
5.44%
|
ROA (Net income/ Total Assets)
|
-
|
1.5%
|
3.41%
|
2.32%
|
2.07%
|
0.18%
|
1.28%
|
1.64%
|
Assets
1 |
-
|
16,020
|
390,933
|
827,500
|
4,811,293
|
-3,286,778
|
781,365
|
889,437
|
Book Value Per Share
2 |
1,478
|
1,355
|
1,508
|
1,582
|
1,301
|
1,216
|
1,185
|
1,230
|
Cash Flow per Share
|
-
|
-
|
-
|
390.0
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
9,584
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
6.85%
|
-
|
-
|
-
|
-
|
Announcement Date
|
4/26/19
|
5/11/20
|
5/13/21
|
5/26/22
|
5/5/23
|
5/8/24
|
-
|
-
|
Mean consensus UNDERPERFORM Average target price
899.3
INR Spread / Average Target +9.00% Consensus |
1st Jan change
|
Capi.
|
---|
| -8.84% | 49.4B | | -6.93% | 30.34B | | +51.90% | 26.81B | | +25.11% | 24.48B | | -2.32% | 12.6B | | +12.83% | 10.48B | | +13.22% | 8.06B | | -26.92% | 7.9B | | +35.22% | 6.18B |
Other Consumer Lending
|