Market Closed -
NSE India S.E.
07:40:49 2024-05-23 am EDT
|
5-day change
|
1st Jan Change
|
1,426
INR
|
+3.23%
|
|
+4.44%
|
+52.75%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
123,759
|
134,116
|
203,685
|
236,391
|
245,307
|
685,576
|
-
|
-
|
Enterprise Value (EV)
1 |
186,181
|
183,980
|
244,691
|
321,744
|
340,508
|
652,654
|
796,851
|
837,038
|
P/E ratio
|
13.8
x
|
11.4
x
|
15.8
x
|
52
x
|
11.6
x
|
35.6
x
|
24.3
x
|
24.1
x
|
Yield
|
1.94%
|
4.73%
|
2.6%
|
1.83%
|
5.09%
|
1.24%
|
1.37%
|
1.57%
|
Capitalization / Revenue
|
0.94
x
|
0.98
x
|
1.67
x
|
1.66
x
|
0.95
x
|
2.4
x
|
2.22
x
|
2.04
x
|
EV / Revenue
|
1.42
x
|
1.35
x
|
2.01
x
|
2.26
x
|
1.33
x
|
2.4
x
|
2.58
x
|
2.5
x
|
EV / EBITDA
|
5.82
x
|
5.17
x
|
7.06
x
|
8.96
x
|
7.16
x
|
14.3
x
|
13.6
x
|
13.5
x
|
EV / FCF
|
42.7
x
|
7.99
x
|
14.5
x
|
23.7
x
|
48.2
x
|
19.1
x
|
43.2
x
|
29
x
|
FCF Yield
|
2.34%
|
12.5%
|
6.91%
|
4.22%
|
2.07%
|
5.23%
|
2.31%
|
3.45%
|
Price to Book
|
1.38
x
|
1.46
x
|
2
x
|
2.38
x
|
2.23
x
|
5.19
x
|
4.5
x
|
3.94
x
|
Nbr of stocks (in thousands)
|
480,617
|
480,617
|
480,617
|
480,617
|
480,617
|
480,617
|
-
|
-
|
Reference price
2 |
257.5
|
279.0
|
423.8
|
491.8
|
510.4
|
1,382
|
1,382
|
1,382
|
Announcement Date
|
5/15/19
|
5/18/20
|
5/20/21
|
5/10/22
|
5/29/23
|
5/22/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
131,510
|
136,406
|
121,727
|
142,576
|
256,941
|
271,832
|
309,411
|
335,260
|
EBITDA
1 |
31,995
|
35,561
|
34,652
|
35,910
|
47,587
|
45,592
|
58,722
|
62,008
|
EBIT
1 |
19,730
|
22,518
|
21,857
|
22,571
|
34,777
|
31,817
|
44,133
|
48,396
|
Operating Margin
|
15%
|
16.51%
|
17.96%
|
15.83%
|
13.54%
|
11.7%
|
14.26%
|
14.44%
|
Earnings before Tax (EBT)
1 |
12,636
|
4,748
|
15,518
|
5,640
|
30,414
|
25,826
|
35,293
|
37,141
|
Net income
1 |
8,989
|
11,742
|
12,909
|
4,540
|
21,174
|
18,332
|
27,460
|
27,497
|
Net margin
|
6.84%
|
8.61%
|
10.61%
|
3.18%
|
8.24%
|
6.74%
|
8.87%
|
8.2%
|
EPS
2 |
18.70
|
24.43
|
26.86
|
9.450
|
44.06
|
38.14
|
56.85
|
57.30
|
Free Cash Flow
1 |
4,359
|
23,017
|
16,916
|
13,580
|
7,060
|
41,716
|
18,433
|
28,908
|
FCF margin
|
3.31%
|
16.87%
|
13.9%
|
9.53%
|
2.75%
|
14.82%
|
5.96%
|
8.62%
|
FCF Conversion (EBITDA)
|
13.63%
|
64.73%
|
48.82%
|
37.82%
|
14.84%
|
87.82%
|
31.39%
|
46.62%
|
FCF Conversion (Net income)
|
48.49%
|
196.03%
|
131.04%
|
299.14%
|
33.34%
|
207.02%
|
67.13%
|
105.13%
|
Dividend per Share
2 |
5.000
|
13.20
|
11.00
|
9.000
|
26.00
|
17.14
|
19.00
|
21.63
|
Announcement Date
|
5/15/19
|
5/18/20
|
5/20/21
|
5/10/22
|
5/29/23
|
5/22/24
|
-
|
-
|
Fiscal Period: March |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
29,528
|
30,841
|
30,989
|
36,476
|
67,465
|
37,674
|
37,436
|
65,103
|
67,032
|
132,135
|
64,428
|
60,379
|
73,276
|
72,434
|
142,885
|
69,701
|
68,295
|
EBITDA
1 |
8,703
|
9,144
|
7,281
|
9,383
|
16,664
|
9,340
|
9,906
|
10,604
|
11,642
|
22,246
|
14,437
|
10,904
|
11,848
|
12,120
|
24,062
|
13,304
|
12,411
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
3,987
|
4,553
|
2,729
|
4,852
|
-
|
5,091
|
-7,033
|
6,711
|
7,246
|
-
|
-
|
-
|
7,113
|
7,904
|
-
|
8,710
|
7,348
|
Net income
1 |
3,205
|
3,969
|
2,066
|
3,674
|
5,739
|
3,681
|
-4,880
|
5,021
|
4,816
|
9,838
|
6,846
|
4,491
|
5,173
|
5,199
|
10,432
|
5,912
|
5,230
|
Net margin
|
10.85%
|
12.87%
|
6.67%
|
10.07%
|
8.51%
|
9.77%
|
-13.04%
|
7.71%
|
7.19%
|
7.45%
|
10.63%
|
7.44%
|
7.06%
|
7.18%
|
7.3%
|
8.48%
|
7.66%
|
EPS
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9.340
|
10.76
|
11.35
|
-
|
14.90
|
10.41
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/9/21
|
5/20/21
|
8/6/21
|
10/27/21
|
10/27/21
|
2/3/22
|
5/10/22
|
8/8/22
|
11/10/22
|
11/10/22
|
2/14/23
|
5/29/23
|
8/10/23
|
-
|
11/9/23
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
62,423
|
49,864
|
41,005
|
85,353
|
95,201
|
111,639
|
111,275
|
151,463
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.951
x
|
1.402
x
|
1.183
x
|
2.377
x
|
2.001
x
|
2.35
x
|
1.895
x
|
2.443
x
|
Free Cash Flow
1 |
4,359
|
23,017
|
16,916
|
13,580
|
7,060
|
41,716
|
18,433
|
28,908
|
ROE (net income / shareholders' equity)
|
10.8%
|
13%
|
13.4%
|
15%
|
20.2%
|
16.7%
|
18.3%
|
17.2%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
187.0
|
191.0
|
212.0
|
207.0
|
229.0
|
266.0
|
307.0
|
351.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
19,887
|
13,337
|
12,960
|
18,091
|
28,156
|
36,613
|
44,079
|
43,467
|
Capex / Sales
|
15.12%
|
9.78%
|
10.65%
|
12.69%
|
10.96%
|
13%
|
14.25%
|
12.97%
|
Announcement Date
|
5/15/19
|
5/18/20
|
5/20/21
|
5/10/22
|
5/29/23
|
5/22/24
|
-
|
-
|
Last Close Price
1,382
INR Average target price
1,009
INR Spread / Average Target -26.99% Consensus |
1st Jan change
|
Capi.
|
---|
| +52.75% | 7.98B | | +24.07% | 157B | | +10.90% | 86.04B | | +2.06% | 83.72B | | +5.47% | 79.83B | | -1.84% | 73.45B | | +94.11% | 69.39B | | +10.98% | 48.22B | | 0.00% | 44.91B | | +12.43% | 44.84B |
Other Electric Utilities
|