Delayed
NSE India S.E.
12:25:35 2024-05-02 am EDT
|
5-day change
|
1st Jan Change
|
4,816
INR
|
-4.85%
|
|
+15.13%
|
+6.08%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
141,933
|
110,221
|
259,478
|
260,049
|
319,288
|
643,023
|
-
|
-
|
Enterprise Value (EV)
1 |
143,128
|
112,224
|
252,007
|
254,840
|
311,828
|
525,730
|
629,925
|
622,002
|
P/E ratio
|
31.6
x
|
23.6
x
|
26.5
x
|
26.9
x
|
36.9
x
|
50.3
x
|
49
x
|
41.4
x
|
Yield
|
1.16%
|
1.61%
|
1.08%
|
1.17%
|
1.03%
|
0.71%
|
0.66%
|
0.76%
|
Capitalization / Revenue
|
2.53
x
|
2
x
|
4.08
x
|
3.35
x
|
3.47
x
|
5.3
x
|
5.36
x
|
4.63
x
|
EV / Revenue
|
2.55
x
|
2.04
x
|
3.96
x
|
3.28
x
|
3.39
x
|
5.19
x
|
5.25
x
|
4.48
x
|
EV / EBITDA
|
17.7
x
|
13
x
|
19.6
x
|
20.5
x
|
26
x
|
34
x
|
33.4
x
|
27.9
x
|
EV / FCF
|
68.2
x
|
38
x
|
24.7
x
|
5,818
x
|
66.9
x
|
60.9
x
|
111
x
|
61
x
|
FCF Yield
|
1.47%
|
2.63%
|
4.05%
|
0.02%
|
1.49%
|
1.64%
|
0.9%
|
1.64%
|
Price to Book
|
6.59
x
|
4.87
x
|
8.19
x
|
6.76
x
|
7.25
x
|
10.6
x
|
10.9
x
|
9.27
x
|
Nbr of stocks (in thousands)
|
127,027
|
127,027
|
127,027
|
127,027
|
127,027
|
127,027
|
-
|
-
|
Reference price
2 |
1,117
|
867.7
|
2,043
|
2,047
|
2,514
|
5,062
|
5,062
|
5,062
|
Announcement Date
|
5/7/19
|
5/22/20
|
5/3/21
|
4/29/22
|
4/28/23
|
4/26/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
56,120
|
55,115
|
63,571
|
77,728
|
92,016
|
101,343
|
119,954
|
138,975
|
EBITDA
1 |
8,067
|
8,658
|
12,842
|
12,421
|
11,997
|
15,473
|
18,877
|
22,293
|
EBIT
1 |
6,232
|
6,601
|
10,715
|
10,126
|
9,363
|
12,490
|
15,478
|
18,369
|
Operating Margin
|
11.1%
|
11.98%
|
16.85%
|
13.03%
|
10.18%
|
12.32%
|
12.9%
|
13.22%
|
Earnings before Tax (EBT)
1 |
6,644
|
6,413
|
10,662
|
10,274
|
9,580
|
12,985
|
16,236
|
19,285
|
Net income
1 |
4,486
|
4,674
|
9,781
|
9,684
|
8,653
|
10,697
|
13,027
|
15,435
|
Net margin
|
7.99%
|
8.48%
|
15.39%
|
12.46%
|
9.4%
|
10.56%
|
10.86%
|
11.11%
|
EPS
2 |
35.32
|
36.80
|
77.00
|
76.24
|
68.12
|
84.21
|
103.3
|
122.3
|
Free Cash Flow
1 |
2,098
|
2,954
|
10,198
|
43.8
|
4,660
|
8,636
|
5,676
|
10,190
|
FCF margin
|
3.74%
|
5.36%
|
16.04%
|
0.06%
|
5.06%
|
8.52%
|
4.73%
|
7.33%
|
FCF Conversion (EBITDA)
|
26%
|
34.12%
|
79.41%
|
0.35%
|
38.84%
|
55.81%
|
30.07%
|
45.71%
|
FCF Conversion (Net income)
|
46.76%
|
63.2%
|
104.26%
|
0.45%
|
53.85%
|
80.73%
|
43.57%
|
66.02%
|
Dividend per Share
2 |
13.00
|
14.00
|
22.00
|
24.00
|
26.00
|
30.00
|
33.48
|
38.42
|
Announcement Date
|
5/7/19
|
5/22/20
|
5/3/21
|
4/29/22
|
4/28/23
|
4/26/24
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2021 S1
|
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 |
27,077
|
24,287
|
18,438
|
20,846
|
13,421
|
19,285
|
19,451
|
25,571
|
22,060
|
20,921
|
23,107
|
25,983
|
23,686
|
22,365
|
25,658
|
27,880
|
27,435
|
EBITDA
1 |
3,402
|
3,730
|
4,016
|
5,097
|
2,220
|
3,108
|
3,179
|
3,914
|
2,689
|
1,471
|
3,034
|
4,803
|
3,216
|
3,187
|
3,828
|
4,676
|
4,225
|
EBIT
1 |
-
|
-
|
-
|
-
|
-
|
2,537
|
2,604
|
3,326
|
-
|
-
|
2,386
|
4,082
|
2,495
|
2,951
|
3,152
|
3,830
|
3,471
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
13.15%
|
13.39%
|
13.01%
|
-
|
-
|
10.33%
|
15.71%
|
10.54%
|
13.19%
|
12.29%
|
13.74%
|
12.65%
|
Earnings before Tax (EBT)
1 |
2,526
|
2,828
|
3,481
|
4,581
|
1,681
|
2,571
|
2,629
|
3,393
|
2,102
|
866
|
2,457
|
4,156
|
2,620
|
2,484
|
3,280
|
3,967
|
3,747
|
Net income
1 |
2,267
|
2,155
|
3,123
|
4,504
|
1,702
|
2,287
|
2,457
|
3,239
|
2,138
|
820.2
|
2,100
|
3,594
|
2,155
|
2,127
|
2,544
|
3,180
|
2,810
|
Net margin
|
8.37%
|
8.87%
|
16.94%
|
21.61%
|
12.68%
|
11.86%
|
12.63%
|
12.67%
|
9.69%
|
3.92%
|
9.09%
|
13.83%
|
9.1%
|
9.51%
|
9.92%
|
11.41%
|
10.24%
|
EPS
2 |
-
|
-
|
24.58
|
35.46
|
13.40
|
18.00
|
19.34
|
25.50
|
16.84
|
6.460
|
16.53
|
28.30
|
16.97
|
16.47
|
18.93
|
22.83
|
22.10
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/25/19
|
10/28/20
|
1/23/21
|
5/3/21
|
7/21/21
|
10/22/21
|
1/24/22
|
4/29/22
|
7/25/22
|
10/31/22
|
1/24/23
|
4/28/23
|
7/28/23
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,195
|
2,002
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
7,471
|
5,210
|
7,461
|
11,873
|
13,098
|
21,021
|
Leverage (Debt/EBITDA)
|
0.1481
x
|
0.2313
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2,098
|
2,954
|
10,198
|
43.8
|
4,660
|
8,636
|
5,677
|
10,190
|
ROE (net income / shareholders' equity)
|
22.2%
|
21.2%
|
36%
|
27.6%
|
21%
|
22.5%
|
23.6%
|
23.7%
|
ROA (Net income/ Total Assets)
|
14.6%
|
13.7%
|
24.8%
|
20.9%
|
16.2%
|
17.5%
|
15.6%
|
14.8%
|
Assets
1 |
30,827
|
34,239
|
39,505
|
46,391
|
53,450
|
61,250
|
83,507
|
104,293
|
Book Value Per Share
2 |
170.0
|
178.0
|
249.0
|
303.0
|
346.0
|
398.0
|
464.0
|
546.0
|
Cash Flow per Share
2 |
43.90
|
42.30
|
98.10
|
37.00
|
70.10
|
111.0
|
134.0
|
129.0
|
Capex
1 |
3,472
|
2,417
|
2,266
|
4,699
|
4,243
|
5,493
|
8,861
|
6,860
|
Capex / Sales
|
6.19%
|
4.38%
|
3.56%
|
6.05%
|
4.61%
|
5.42%
|
7.39%
|
4.94%
|
Announcement Date
|
5/7/19
|
5/22/20
|
5/3/21
|
4/29/22
|
4/28/23
|
4/26/24
|
-
|
-
|
Last Close Price
5,062
INR Average target price
4,727
INR Spread / Average Target -6.61% Consensus |
1st Jan change
|
Capi.
|
---|
| +6.08% | 7.7B | | +4.36% | 40.24B | | -19.34% | 22.02B | | -13.51% | 13.39B | | -10.91% | 9.97B | | -10.82% | 9.47B | | +12.15% | 7B | | -26.77% | 5.56B | | -29.83% | 3.28B | | -23.47% | 3.15B |
Plastics
|