Market Closed -
NSE India S.E.
07:43:49 2024-05-02 am EDT
|
5-day change
|
1st Jan Change
|
1,641
INR
|
-0.11%
|
|
+7.03%
|
+10.17%
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
20,791
|
78,392
|
90,990
|
91,445
|
157,474
|
-
|
-
|
Enterprise Value (EV)
1 |
20,791
|
78,392
|
90,990
|
91,445
|
155,966
|
154,829
|
153,040
|
P/E ratio
|
-
|
53.6
x
|
62.1
x
|
51
x
|
61.7
x
|
47.9
x
|
37.6
x
|
Yield
|
-
|
0.31%
|
0.26%
|
0.31%
|
0.3%
|
0.35%
|
0.46%
|
Capitalization / Revenue
|
3.03
x
|
9.97
x
|
9.86
x
|
8.2
x
|
11.5
x
|
9.45
x
|
7.78
x
|
EV / Revenue
|
3.03
x
|
9.97
x
|
9.86
x
|
8.2
x
|
11.4
x
|
9.29
x
|
7.56
x
|
EV / EBITDA
|
-
|
36.6
x
|
42.7
x
|
34.5
x
|
43.7
x
|
33.7
x
|
26.7
x
|
EV / FCF
|
-
|
332
x
|
-297
x
|
-189
x
|
171
x
|
76.4
x
|
56.7
x
|
FCF Yield
|
-
|
0.3%
|
-0.34%
|
-0.53%
|
0.58%
|
1.31%
|
1.76%
|
Price to Book
|
-
|
7.55
x
|
8.37
x
|
7.36
x
|
10.9
x
|
9.22
x
|
7.7
x
|
Nbr of stocks (in thousands)
|
88,247
|
95,881
|
95,900
|
95,944
|
95,971
|
-
|
-
|
Reference price
2 |
235.6
|
817.6
|
948.8
|
953.1
|
1,641
|
1,641
|
1,641
|
Announcement Date
|
6/5/20
|
5/24/21
|
5/24/22
|
5/9/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,872
|
7,865
|
9,231
|
11,152
|
13,636
|
16,659
|
20,231
|
EBITDA
1 |
-
|
2,144
|
2,131
|
2,654
|
3,572
|
4,598
|
5,740
|
EBIT
1 |
-
|
1,668
|
1,616
|
2,082
|
2,906
|
3,878
|
4,984
|
Operating Margin
|
-
|
21.21%
|
17.51%
|
18.67%
|
21.31%
|
23.28%
|
24.63%
|
Earnings before Tax (EBT)
1 |
-
|
1,801
|
1,952
|
2,375
|
3,376
|
4,365
|
5,561
|
Net income
1 |
-
|
1,359
|
1,465
|
1,793
|
2,546
|
3,288
|
4,187
|
Net margin
|
-
|
17.28%
|
15.87%
|
16.08%
|
18.67%
|
19.74%
|
20.69%
|
EPS
2 |
-
|
15.24
|
15.27
|
18.67
|
26.60
|
34.28
|
43.66
|
Free Cash Flow
1 |
-
|
236
|
-305.9
|
-483
|
911.5
|
2,026
|
2,700
|
FCF margin
|
-
|
3%
|
-3.31%
|
-4.33%
|
6.68%
|
12.16%
|
13.34%
|
FCF Conversion (EBITDA)
|
-
|
11.01%
|
-
|
-
|
25.52%
|
44.07%
|
47.03%
|
FCF Conversion (Net income)
|
-
|
17.37%
|
-
|
-
|
35.8%
|
61.63%
|
64.49%
|
Dividend per Share
2 |
-
|
2.500
|
2.500
|
3.000
|
4.925
|
5.825
|
7.475
|
Announcement Date
|
6/5/20
|
5/24/21
|
5/24/22
|
5/9/23
|
-
|
-
|
-
|
Fiscal Period: March |
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
2,119
|
2,234
|
-
|
2,575
|
2,489
|
2,747
|
2,848
|
3,208
|
3,461
|
3,534
|
3,708
|
EBITDA
1 |
553.3
|
508.7
|
-
|
557.5
|
464.7
|
646.8
|
710.2
|
871.9
|
972.5
|
921.5
|
988
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
664.3
|
830.4
|
-
|
-
|
931
|
Net income
1 |
375.9
|
382.3
|
345.1
|
361.7
|
-
|
-
|
500.1
|
627
|
698
|
666
|
674.5
|
Net margin
|
17.74%
|
17.12%
|
-
|
14.04%
|
-
|
-
|
17.56%
|
19.54%
|
20.17%
|
18.85%
|
18.19%
|
EPS
2 |
3.920
|
3.980
|
-
|
3.770
|
-
|
-
|
-
|
6.530
|
5.600
|
7.200
|
7.200
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
7/29/21
|
11/1/21
|
1/31/22
|
5/24/22
|
8/4/22
|
11/4/22
|
1/28/23
|
8/7/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
1,508
|
2,645
|
4,434
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
236
|
-306
|
-483
|
912
|
2,026
|
2,700
|
ROE (net income / shareholders' equity)
|
-
|
19.4%
|
14.3%
|
15.4%
|
18.4%
|
20.1%
|
21.4%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
108.0
|
113.0
|
129.0
|
150.0
|
178.0
|
213.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
-
|
-
|
2,391
|
1,625
|
1,161
|
1,161
|
Capex / Sales
|
-
|
-
|
-
|
21.44%
|
11.92%
|
6.97%
|
5.74%
|
Announcement Date
|
6/5/20
|
5/24/21
|
5/24/22
|
5/9/23
|
-
|
-
|
-
|
Last Close Price
1,641
INR Average target price
1,748
INR Spread / Average Target +6.53% Consensus |