Market Closed -
NSE India S.E.
07:43:52 2024-05-31 am EDT
|
5-day change
|
1st Jan Change
|
847.1
INR
|
+2.57%
|
|
-0.85%
|
-20.98%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
21,498
|
11,661
|
13,823
|
16,183
|
17,274
|
20,223
|
-
|
-
|
Enterprise Value (EV)
1 |
21,498
|
11,661
|
13,823
|
16,183
|
17,274
|
21,776
|
20,223
|
20,223
|
P/E ratio
|
48.2
x
|
24.8
x
|
97.6
x
|
556
x
|
86.6
x
|
41.1
x
|
29.2
x
|
23.8
x
|
Yield
|
0.11%
|
0.2%
|
0.08%
|
0.07%
|
0.14%
|
0.12%
|
0.35%
|
0.47%
|
Capitalization / Revenue
|
1.85
x
|
0.84
x
|
1.18
x
|
1.16
x
|
1.05
x
|
1.35
x
|
1.13
x
|
1.02
x
|
EV / Revenue
|
1.85
x
|
0.84
x
|
1.18
x
|
1.16
x
|
1.05
x
|
1.35
x
|
1.13
x
|
1.02
x
|
EV / EBITDA
|
25.8
x
|
12.4
x
|
21.9
x
|
27.8
x
|
27.7
x
|
15.4
x
|
12.2
x
|
10.6
x
|
EV / FCF
|
-78.2
x
|
71.7
x
|
31.7
x
|
109
x
|
-523
x
|
139
x
|
28.3
x
|
24.3
x
|
FCF Yield
|
-1.28%
|
1.4%
|
3.15%
|
0.92%
|
-0.19%
|
0.72%
|
3.53%
|
4.11%
|
Price to Book
|
3.83
x
|
1.92
x
|
2.22
x
|
2.59
x
|
2.55
x
|
2.72
x
|
2.58
x
|
2.38
x
|
Nbr of stocks (in thousands)
|
23,453
|
23,453
|
23,453
|
23,453
|
23,453
|
23,873
|
-
|
-
|
Reference price
2 |
916.6
|
497.2
|
589.4
|
690.0
|
736.6
|
847.1
|
847.1
|
847.1
|
Announcement Date
|
5/21/19
|
6/17/20
|
5/28/21
|
5/20/22
|
5/26/23
|
5/20/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
11,641
|
13,865
|
11,711
|
13,966
|
16,529
|
16,179
|
17,859
|
19,818
|
EBITDA
1 |
832.2
|
936.8
|
630.7
|
583.1
|
624.3
|
1,410
|
1,656
|
1,902
|
EBIT
1 |
455.8
|
319.4
|
85.01
|
45.38
|
2.982
|
746.3
|
950.5
|
1,160
|
Operating Margin
|
3.92%
|
2.3%
|
0.73%
|
0.32%
|
0.02%
|
4.61%
|
5.32%
|
5.85%
|
Earnings before Tax (EBT)
1 |
556.6
|
336.8
|
110.7
|
-23.89
|
15.13
|
764.5
|
931.5
|
1,142
|
Net income
1 |
446.4
|
469.2
|
141.6
|
29.09
|
203.1
|
531.2
|
681
|
834.5
|
Net margin
|
3.83%
|
3.38%
|
1.21%
|
0.21%
|
1.23%
|
3.28%
|
3.81%
|
4.21%
|
EPS
2 |
19.03
|
20.01
|
6.040
|
1.240
|
8.510
|
22.22
|
29.06
|
35.60
|
Free Cash Flow
1 |
-275.1
|
162.7
|
435.4
|
148.8
|
-33.04
|
146
|
714.5
|
831.5
|
FCF margin
|
-2.36%
|
1.17%
|
3.72%
|
1.07%
|
-0.2%
|
0.89%
|
4%
|
4.2%
|
FCF Conversion (EBITDA)
|
-
|
17.37%
|
69.04%
|
25.52%
|
-
|
10.46%
|
43.13%
|
43.71%
|
FCF Conversion (Net income)
|
-
|
34.68%
|
307.58%
|
511.51%
|
-
|
27.7%
|
104.92%
|
99.64%
|
Dividend per Share
2 |
1.000
|
1.000
|
0.5000
|
0.5000
|
1.000
|
1.000
|
3.000
|
4.000
|
Announcement Date
|
5/21/19
|
6/17/20
|
5/28/21
|
5/20/22
|
5/26/23
|
5/20/24
|
-
|
-
|
Fiscal Period: March |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
-
|
3,095
|
2,387
|
3,706
|
3,791
|
3,826
|
4,573
|
4,265
|
3,866
|
3,878
|
4,532
|
4,285
|
3,899
|
EBITDA
1 |
-
|
139.2
|
110.8
|
241.8
|
181.1
|
-19.5
|
220.9
|
233.9
|
189.1
|
328.5
|
381
|
378
|
324
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
45.49
|
-
|
-15.95
|
146.9
|
-72.41
|
-
|
-
|
-
|
-
|
134.2
|
-
|
150
|
-
|
Net margin
|
-
|
-
|
-0.67%
|
3.96%
|
-1.91%
|
-
|
-
|
-
|
-
|
3.46%
|
-
|
3.5%
|
-
|
EPS
2 |
1.940
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5.630
|
-
|
6.400
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/4/21
|
5/28/21
|
8/3/21
|
11/11/21
|
2/4/22
|
8/8/22
|
11/3/22
|
2/3/23
|
5/26/23
|
8/2/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-275
|
163
|
435
|
149
|
-33
|
146
|
715
|
832
|
ROE (net income / shareholders' equity)
|
8.26%
|
8.02%
|
2.3%
|
2.7%
|
3.12%
|
7.2%
|
8.75%
|
9.75%
|
ROA (Net income/ Total Assets)
|
6%
|
5.37%
|
1.57%
|
1.88%
|
2.23%
|
5.5%
|
6.8%
|
7.8%
|
Assets
1 |
7,441
|
8,737
|
9,033
|
1,548
|
9,094
|
9,582
|
10,015
|
10,699
|
Book Value Per Share
2 |
239.0
|
259.0
|
266.0
|
266.0
|
288.0
|
312.0
|
328.0
|
356.0
|
Cash Flow per Share
|
4.620
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
383
|
588
|
338
|
309
|
831
|
825
|
574
|
558
|
Capex / Sales
|
3.29%
|
4.24%
|
2.89%
|
2.21%
|
5.03%
|
5%
|
3.21%
|
2.81%
|
Announcement Date
|
5/21/19
|
6/17/20
|
5/28/21
|
5/20/22
|
5/26/23
|
5/20/24
|
-
|
-
|
Last Close Price
847.1
INR Average target price
1,106
INR Spread / Average Target +30.56% Consensus |