Delayed
Bombay S.E.
02:07:40 2024-05-22 am EDT
|
5-day change
|
1st Jan Change
|
2,072
INR
|
-1.34%
|
|
+2.63%
|
+6.27%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
16,176
|
8,975
|
13,545
|
21,684
|
48,564
|
102,406
|
-
|
-
|
Enterprise Value (EV)
1 |
16,176
|
8,975
|
13,545
|
21,684
|
48,301
|
84,167
|
101,575
|
100,408
|
P/E ratio
|
59.5
x
|
29.3
x
|
-64.8
x
|
102
x
|
39
x
|
47
x
|
48.9
x
|
39.1
x
|
Yield
|
-
|
-
|
-
|
0.08%
|
0.17%
|
0.09%
|
0.11%
|
0.13%
|
Capitalization / Revenue
|
2.8
x
|
1.31
x
|
4.13
x
|
3.07
x
|
4.01
x
|
5.43
x
|
5.58
x
|
4.57
x
|
EV / Revenue
|
2.8
x
|
1.31
x
|
4.13
x
|
3.07
x
|
3.99
x
|
5.43
x
|
5.54
x
|
4.48
x
|
EV / EBITDA
|
30.1
x
|
12.5
x
|
-227
x
|
39.3
x
|
24.5
x
|
30.3
x
|
30.7
x
|
24.6
x
|
EV / FCF
|
-34.1
x
|
17.6
x
|
13.1
x
|
-76.4
x
|
14,160
x
|
91
x
|
129
x
|
50.1
x
|
FCF Yield
|
-2.93%
|
5.68%
|
7.64%
|
-1.31%
|
0.01%
|
1.1%
|
0.78%
|
2%
|
Price to Book
|
-
|
-
|
4.85
x
|
7.2
x
|
11.4
x
|
13.1
x
|
10.3
x
|
8.11
x
|
Nbr of stocks (in thousands)
|
44,651
|
44,728
|
44,773
|
44,779
|
47,423
|
48,767
|
-
|
-
|
Reference price
2 |
362.3
|
200.6
|
302.5
|
484.2
|
1,024
|
2,100
|
2,100
|
2,100
|
Announcement Date
|
5/13/19
|
6/4/20
|
5/13/21
|
5/13/22
|
5/16/23
|
5/14/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,777
|
6,859
|
3,280
|
7,057
|
12,120
|
15,504
|
18,337
|
22,411
|
EBITDA
1 |
537.6
|
719.5
|
-59.6
|
552.2
|
1,969
|
2,775
|
3,304
|
4,076
|
EBIT
1 |
-
|
-
|
-263.8
|
353.3
|
1,636
|
2,257
|
2,642
|
3,363
|
Operating Margin
|
-
|
-
|
-8.04%
|
5.01%
|
13.49%
|
14.56%
|
14.41%
|
15.01%
|
Earnings before Tax (EBT)
1 |
409.7
|
402.2
|
-288.4
|
291.1
|
1,650
|
2,301
|
2,731
|
3,420
|
Net income
1 |
272.1
|
306.6
|
-209
|
223.7
|
1,251
|
1,758
|
2,069
|
2,591
|
Net margin
|
4.71%
|
4.47%
|
-6.37%
|
3.17%
|
10.32%
|
11.34%
|
11.28%
|
11.56%
|
EPS
2 |
6.085
|
6.855
|
-4.670
|
4.770
|
26.28
|
36.73
|
42.92
|
53.68
|
Free Cash Flow
1 |
-474.4
|
509.5
|
1,035
|
-283.8
|
3.411
|
1,113
|
788.4
|
2,006
|
FCF margin
|
-8.21%
|
7.43%
|
31.56%
|
-4.02%
|
0.03%
|
6.99%
|
4.3%
|
8.95%
|
FCF Conversion (EBITDA)
|
-
|
70.82%
|
-
|
-
|
0.17%
|
39.23%
|
23.86%
|
49.2%
|
FCF Conversion (Net income)
|
-
|
166.17%
|
-
|
-
|
0.27%
|
62.65%
|
38.11%
|
77.41%
|
Dividend per Share
2 |
-
|
-
|
-
|
0.4000
|
1.750
|
1.900
|
2.367
|
2.767
|
Announcement Date
|
5/13/19
|
6/4/20
|
5/13/21
|
5/13/22
|
5/16/23
|
5/14/24
|
-
|
-
|
Fiscal Period: March |
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
1 |
1,329
|
1,202
|
-
|
2,040
|
1,929
|
2,932
|
3,149
|
3,031
|
3,027
|
4,267
|
3,779
|
3,718
|
3,731
|
EBITDA
1 |
-
|
-
|
-
|
132.1
|
169.3
|
417
|
419
|
549.9
|
582.7
|
790.1
|
612
|
672
|
648.3
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
564
|
488
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
15.17%
|
13.08%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
91.48
|
26.65
|
354
|
-
|
-
|
-
|
657.5
|
487
|
551
|
545
|
Net income
1 |
62.17
|
-
|
-
|
69
|
23.97
|
266
|
-
|
-
|
-
|
499.4
|
368
|
436
|
397
|
Net margin
|
4.68%
|
-
|
-
|
3.38%
|
1.24%
|
9.07%
|
-
|
-
|
-
|
11.7%
|
9.74%
|
11.73%
|
10.64%
|
EPS
2 |
1.385
|
-
|
2.255
|
1.455
|
-
|
-
|
-
|
-
|
-
|
10.46
|
-
|
9.700
|
8.100
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
5/13/21
|
8/11/21
|
10/30/21
|
2/8/22
|
5/13/22
|
8/11/22
|
11/4/22
|
2/8/23
|
5/16/23
|
8/9/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
264
|
1,136
|
831
|
1,998
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-474
|
510
|
1,035
|
-284
|
3.41
|
1,113
|
788
|
2,006
|
ROE (net income / shareholders' equity)
|
-
|
14.2%
|
-8.2%
|
7.71%
|
34.4%
|
31%
|
22.3%
|
22.5%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
-
|
62.30
|
67.20
|
89.80
|
160.0
|
203.0
|
259.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
92
|
209
|
76.7
|
440
|
503
|
905
|
1,136
|
648
|
Capex / Sales
|
1.59%
|
3.05%
|
2.34%
|
6.24%
|
4.15%
|
5.69%
|
6.19%
|
2.89%
|
Announcement Date
|
5/13/19
|
6/4/20
|
5/13/21
|
5/13/22
|
5/16/23
|
5/14/24
|
-
|
-
|
Last Close Price
2,100
INR Average target price
2,387
INR Spread / Average Target +13.66% Consensus |
1st Jan change
|
Capi.
|
---|
| +6.27% | 1.23B | | +18.88% | 259B | | -12.71% | 897M | | +53.37% | 741M | | +13.81% | 244M | | +0.65% | 238M | | +5.80% | 100M | | -4.41% | 103M | | -32.61% | 80.96M | | -30.34% | 75.4M |
Handbags & Luggage
|