Market Closed -
Bombay S.E.
06:00:50 2024-05-31 am EDT
|
5-day change
|
1st Jan Change
|
442.5
INR
|
+1.17%
|
|
+6.51%
|
+8.91%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
34,094
|
15,498
|
38,521
|
47,328
|
47,739
|
61,269
|
-
|
-
|
Enterprise Value (EV)
1 |
34,821
|
16,147
|
37,437
|
45,975
|
48,661
|
57,004
|
61,269
|
58,799
|
P/E ratio
|
25.5
x
|
14.9
x
|
27
x
|
27.4
x
|
31.4
x
|
34.1
x
|
25.1
x
|
19.9
x
|
Yield
|
0.64%
|
1.58%
|
0.64%
|
0.58%
|
0.67%
|
0.64%
|
0.63%
|
0.63%
|
Capitalization / Revenue
|
2.14
x
|
0.99
x
|
2.3
x
|
2.52
x
|
1.73
x
|
1.97
x
|
1.86
x
|
1.64
x
|
EV / Revenue
|
2.19
x
|
1.03
x
|
2.24
x
|
2.45
x
|
1.77
x
|
1.97
x
|
1.86
x
|
1.57
x
|
EV / EBITDA
|
15
x
|
7.38
x
|
15.8
x
|
17.7
x
|
15.6
x
|
17.6
x
|
14.3
x
|
11.5
x
|
EV / FCF
|
40.6
x
|
9.78
x
|
27.6
x
|
35.7
x
|
33.1
x
|
34.8
x
|
47.3
x
|
23.5
x
|
FCF Yield
|
2.46%
|
10.2%
|
3.62%
|
2.8%
|
3.02%
|
2.88%
|
2.11%
|
4.25%
|
Price to Book
|
4.4
x
|
1.82
x
|
3.89
x
|
4.37
x
|
3.9
x
|
4.59
x
|
3.95
x
|
3.44
x
|
Nbr of stocks (in thousands)
|
139,872
|
139,872
|
139,872
|
138,385
|
138,393
|
138,461
|
-
|
-
|
Reference price
2 |
243.8
|
110.8
|
275.4
|
342.0
|
345.0
|
442.5
|
442.5
|
442.5
|
Announcement Date
|
5/27/19
|
6/12/20
|
5/29/21
|
5/25/22
|
5/29/23
|
5/29/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
15,899
|
15,628
|
16,744
|
18,771
|
27,524
|
28,959
|
32,906
|
37,417
|
EBITDA
1 |
2,328
|
2,187
|
2,367
|
2,599
|
3,126
|
3,230
|
4,294
|
5,124
|
EBIT
1 |
1,918
|
1,606
|
1,800
|
2,014
|
2,172
|
2,192
|
3,202
|
4,057
|
Operating Margin
|
12.06%
|
10.27%
|
10.75%
|
10.73%
|
7.89%
|
7.57%
|
9.73%
|
10.84%
|
Earnings before Tax (EBT)
1 |
2,052
|
1,329
|
1,943
|
2,352
|
2,202
|
2,278
|
3,344
|
4,176
|
Net income
1 |
1,338
|
1,040
|
1,427
|
1,731
|
1,521
|
1,673
|
2,434
|
3,082
|
Net margin
|
8.42%
|
6.65%
|
8.52%
|
9.22%
|
5.53%
|
5.78%
|
7.4%
|
8.24%
|
EPS
2 |
9.570
|
7.430
|
10.20
|
12.48
|
10.98
|
12.06
|
17.60
|
22.26
|
Free Cash Flow
1 |
857.8
|
1,651
|
1,355
|
1,289
|
1,472
|
1,780
|
1,296
|
2,501
|
FCF margin
|
5.4%
|
10.56%
|
8.09%
|
6.87%
|
5.35%
|
6.18%
|
3.94%
|
6.68%
|
FCF Conversion (EBITDA)
|
36.85%
|
75.48%
|
57.25%
|
49.61%
|
47.08%
|
55.32%
|
30.17%
|
48.82%
|
FCF Conversion (Net income)
|
64.11%
|
158.78%
|
94.97%
|
74.49%
|
96.76%
|
113.26%
|
53.22%
|
81.15%
|
Dividend per Share
2 |
1.550
|
1.750
|
1.750
|
2.000
|
2.300
|
2.817
|
2.767
|
2.800
|
Announcement Date
|
5/27/19
|
6/12/20
|
5/29/21
|
5/25/22
|
5/29/23
|
5/29/24
|
-
|
-
|
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
|
2025 Q1
|
---|
Net sales
1 |
5,143
|
5,252
|
3,616
|
4,937
|
4,793
|
5,127
|
6,633
|
7,161
|
6,921
|
6,990
|
6,797
|
6,998
|
7,167
|
7,502
|
8,048
|
EBITDA
1 |
863.6
|
817
|
492.2
|
800.6
|
540.6
|
765.6
|
539.6
|
786.7
|
809
|
871
|
714.9
|
798
|
760.6
|
904.5
|
990
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
507
|
621
|
701
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7.07%
|
8.28%
|
8.71%
|
Earnings before Tax (EBT)
|
736.4
|
768.3
|
528.8
|
726
|
446.8
|
650
|
423.4
|
-
|
-
|
-
|
-
|
557
|
521
|
702
|
-
|
Net income
1 |
516.3
|
575.1
|
431.6
|
495.5
|
317.2
|
486.4
|
273.2
|
457.5
|
380.4
|
410.1
|
331.2
|
370.7
|
385.2
|
472.8
|
535
|
Net margin
|
10.04%
|
10.95%
|
11.94%
|
10.04%
|
6.62%
|
9.49%
|
4.12%
|
6.39%
|
5.5%
|
5.87%
|
4.87%
|
5.3%
|
5.37%
|
6.3%
|
6.65%
|
EPS
|
3.690
|
4.110
|
3.100
|
3.580
|
2.290
|
3.510
|
1.970
|
3.300
|
2.750
|
2.960
|
-
|
-
|
2.850
|
3.400
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/10/21
|
5/29/21
|
8/11/21
|
11/10/21
|
2/13/22
|
5/25/22
|
8/11/22
|
11/14/22
|
2/13/23
|
5/29/23
|
8/12/23
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
727
|
649
|
-
|
-
|
922
|
623
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
1,084
|
1,352
|
-
|
-
|
-
|
2,470
|
Leverage (Debt/EBITDA)
|
0.3124
x
|
0.2969
x
|
-
|
-
|
0.2949
x
|
0.1935
x
|
-
|
-
|
Free Cash Flow
1 |
858
|
1,651
|
1,355
|
1,289
|
1,472
|
1,780
|
1,296
|
2,501
|
ROE (net income / shareholders' equity)
|
18.7%
|
15.4%
|
15.5%
|
16.7%
|
13.2%
|
12.4%
|
16.6%
|
18.4%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
55.40
|
61.00
|
70.80
|
78.30
|
88.50
|
96.30
|
112.0
|
129.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
590
|
670
|
255
|
527
|
919
|
1,390
|
1,825
|
1,506
|
Capex / Sales
|
3.71%
|
4.28%
|
1.52%
|
2.81%
|
3.34%
|
4.83%
|
5.55%
|
4.03%
|
Announcement Date
|
5/27/19
|
6/12/20
|
5/29/21
|
5/25/22
|
5/29/23
|
5/29/24
|
-
|
-
|
Last Close Price
442.5
INR Average target price
487.8
INR Spread / Average Target +10.24% Consensus |
1st Jan change
|
Capi.
|
---|
| +8.91% | 734M | | +19.56% | 47.08B | | -7.20% | 22.65B | | +7.21% | 18.18B | | +23.67% | 16.21B | | -9.49% | 13.96B | | -19.08% | 13.5B | | -21.24% | 12.98B | | +41.72% | 12.62B | | +48.24% | 12.28B |
Other Auto, Truck & Motorcycle Parts
|