Market Closed -
Bombay S.E.
06:21:40 2024-05-10 am EDT
|
5-day change
|
1st Jan Change
|
1,060
INR
|
+1.48%
|
|
-2.83%
|
-3.97%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
149,669
|
56,811
|
191,386
|
248,260
|
247,674
|
270,003
|
-
|
-
|
Enterprise Value (EV)
1 |
155,570
|
72,478
|
214,878
|
291,432
|
301,244
|
324,470
|
307,772
|
295,605
|
P/E ratio
|
12.9
x
|
0.81
x
|
74.7
x
|
19.7
x
|
10.7
x
|
103
x
|
29.5
x
|
23.5
x
|
Yield
|
2.13%
|
4.93%
|
1.33%
|
1.28%
|
1.8%
|
1.39%
|
1.28%
|
1.35%
|
Capitalization / Revenue
|
1.32
x
|
0.55
x
|
1.88
x
|
1.97
x
|
1.48
x
|
1.79
x
|
1.75
x
|
1.63
x
|
EV / Revenue
|
1.38
x
|
0.7
x
|
2.11
x
|
2.31
x
|
1.79
x
|
2.1
x
|
1.99
x
|
1.79
x
|
EV / EBITDA
|
7.43
x
|
3.72
x
|
14.3
x
|
12.6
x
|
7.88
x
|
11.4
x
|
11.8
x
|
9.82
x
|
EV / FCF
|
31.2
x
|
12.5
x
|
27
x
|
76.9
x
|
21.1
x
|
27.2
x
|
31.1
x
|
20.8
x
|
FCF Yield
|
3.21%
|
8.01%
|
3.7%
|
1.3%
|
4.74%
|
3.68%
|
3.22%
|
4.81%
|
Price to Book
|
1.21
x
|
0.44
x
|
1.34
x
|
1.36
x
|
1.26
x
|
1.24
x
|
1.19
x
|
1.16
x
|
Nbr of stocks (in thousands)
|
254,756
|
254,756
|
254,756
|
254,756
|
254,756
|
254,756
|
-
|
-
|
Reference price
2 |
587.5
|
223.0
|
751.2
|
974.5
|
972.2
|
1,060
|
1,060
|
1,060
|
Announcement Date
|
5/3/19
|
5/15/20
|
5/3/21
|
4/29/22
|
5/3/23
|
4/29/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
112,963
|
103,568
|
101,998
|
126,221
|
167,890
|
154,210
|
154,405
|
165,343
|
EBITDA
1 |
20,951
|
19,492
|
15,010
|
23,046
|
38,220
|
28,470
|
26,003
|
30,087
|
EBIT
1 |
15,237
|
12,827
|
7,413
|
14,985
|
29,300
|
18,670
|
16,017
|
19,286
|
Operating Margin
|
13.49%
|
12.39%
|
7.27%
|
11.87%
|
17.45%
|
12.11%
|
10.37%
|
11.66%
|
Earnings before Tax (EBT)
1 |
16,425
|
12,481
|
6,340
|
14,406
|
27,420
|
7,620
|
13,547
|
17,243
|
Net income
1 |
11,559
|
70,063
|
2,564
|
12,576
|
23,170
|
2,680
|
9,185
|
11,816
|
Net margin
|
10.23%
|
67.65%
|
2.51%
|
9.96%
|
13.8%
|
1.74%
|
5.95%
|
7.15%
|
EPS
2 |
45.38
|
275.0
|
10.06
|
49.37
|
90.95
|
10.52
|
35.96
|
45.10
|
Free Cash Flow
1 |
4,990
|
5,807
|
7,954
|
3,791
|
14,270
|
11,930
|
9,898
|
14,212
|
FCF margin
|
4.42%
|
5.61%
|
7.8%
|
3%
|
8.5%
|
7.74%
|
6.41%
|
8.6%
|
FCF Conversion (EBITDA)
|
23.82%
|
29.79%
|
52.99%
|
16.45%
|
37.34%
|
41.9%
|
38.07%
|
47.24%
|
FCF Conversion (Net income)
|
43.17%
|
8.29%
|
310.24%
|
30.14%
|
61.59%
|
445.15%
|
107.77%
|
120.27%
|
Dividend per Share
2 |
12.50
|
11.00
|
10.00
|
12.50
|
17.50
|
15.00
|
13.59
|
14.26
|
Announcement Date
|
5/3/19
|
5/15/20
|
5/3/21
|
4/29/22
|
5/3/23
|
4/29/24
|
-
|
-
|
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
|
2024 S2
|
---|
Net sales
1 |
26,061
|
26,362
|
29,772
|
30,226
|
31,416
|
34,807
|
39,950
|
42,390
|
41,480
|
44,070
|
42,180
|
44,109
|
37,518
|
35,966
|
-
|
EBITDA
1 |
4,719
|
2,830
|
6,012
|
5,009
|
5,451
|
6,574
|
10,150
|
9,200
|
9,220
|
9,650
|
10,430
|
10,031
|
7,357
|
5,266
|
11,025
|
EBIT
1 |
2,865
|
911.7
|
4,038
|
3,010
|
3,417
|
4,521
|
8,020
|
7,020
|
6,950
|
7,310
|
8,140
|
7,474
|
4,322
|
2,452
|
-
|
Operating Margin
|
10.99%
|
3.46%
|
13.56%
|
9.96%
|
10.88%
|
12.99%
|
20.08%
|
16.56%
|
16.76%
|
16.59%
|
19.3%
|
16.94%
|
11.52%
|
6.82%
|
-
|
Earnings before Tax (EBT)
1 |
2,545
|
803.7
|
3,769
|
2,735
|
3,122
|
4,891
|
7,680
|
6,760
|
6,250
|
6,730
|
7,400
|
7,187
|
3,827
|
2,126
|
-
|
Net income
1 |
1,608
|
117.7
|
2,880
|
2,212
|
3,103
|
4,382
|
5,930
|
6,330
|
3,980
|
7,090
|
5,320
|
5,198
|
2,427
|
1,732
|
-
|
Net margin
|
6.17%
|
0.45%
|
9.67%
|
7.32%
|
9.88%
|
12.59%
|
14.84%
|
14.93%
|
9.59%
|
16.09%
|
12.61%
|
11.79%
|
6.47%
|
4.82%
|
-
|
EPS
|
6.310
|
0.4600
|
11.30
|
8.680
|
12.19
|
17.20
|
23.28
|
24.85
|
15.62
|
27.83
|
-
|
20.45
|
9.000
|
5.000
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/28/21
|
5/3/21
|
8/5/21
|
10/27/21
|
2/10/22
|
4/29/22
|
8/9/22
|
10/27/22
|
2/1/23
|
5/3/23
|
8/7/23
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
5,901
|
15,668
|
23,492
|
43,172
|
53,570
|
49,180
|
37,768
|
25,601
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.2816
x
|
0.8038
x
|
1.565
x
|
1.873
x
|
1.402
x
|
1.727
x
|
1.452
x
|
0.8509
x
|
Free Cash Flow
1 |
4,990
|
5,807
|
7,954
|
3,791
|
14,270
|
11,930
|
9,899
|
14,212
|
ROE (net income / shareholders' equity)
|
9.33%
|
6.39%
|
1.89%
|
7.76%
|
12.2%
|
1.28%
|
4.11%
|
5.19%
|
ROA (Net income/ Total Assets)
|
4.38%
|
2.95%
|
-
|
-
|
6.72%
|
-
|
-
|
-
|
Assets
1 |
263,906
|
2,374,222
|
-
|
-
|
344,633
|
-
|
-
|
-
|
Book Value Per Share
2 |
484.0
|
506.0
|
561.0
|
716.0
|
773.0
|
872.0
|
894.0
|
917.0
|
Cash Flow per Share
2 |
62.10
|
69.90
|
80.00
|
64.50
|
117.0
|
118.0
|
83.10
|
83.20
|
Capex
1 |
10,823
|
11,994
|
12,419
|
12,653
|
15,440
|
18,230
|
11,797
|
12,440
|
Capex / Sales
|
9.58%
|
11.58%
|
12.18%
|
10.02%
|
9.2%
|
11.82%
|
7.64%
|
7.52%
|
Announcement Date
|
5/3/19
|
5/15/20
|
5/3/21
|
4/29/22
|
5/3/23
|
4/29/24
|
-
|
-
|
Last Close Price
1,060
INR Average target price
892.8
INR Spread / Average Target -15.77% Consensus |
1st Jan change
|
Capi.
|
---|
| -3.97% | 3.23B | | -1.96% | 74.28B | | +0.05% | 46.91B | | +2.38% | 32.93B | | +7.54% | 17.78B | | -6.58% | 12.09B | | +12.48% | 11.88B | | -0.23% | 10.66B | | +3.37% | 9.55B | | +5.01% | 8.28B |
Diversified Chemicals
|