Market Closed -
NSE India S.E.
07:43:49 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
4,305
INR
|
-0.42%
|
|
+3.51%
|
+40.91%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
119,584
|
170,350
|
267,149
|
453,744
|
488,831
|
1,530,285
|
-
|
-
|
Enterprise Value (EV)
1 |
122,197
|
164,553
|
259,073
|
427,397
|
487,490
|
1,527,533
|
1,522,189
|
1,511,382
|
P/E ratio
|
123
x
|
136
x
|
-183
x
|
428
x
|
110
x
|
156
x
|
111
x
|
80.7
x
|
Yield
|
0.36%
|
0.21%
|
0.08%
|
0.13%
|
0.16%
|
0.07%
|
0.07%
|
0.08%
|
Capitalization / Revenue
|
4.55
x
|
4.89
x
|
10.3
x
|
10.1
x
|
5.93
x
|
12.3
x
|
9
x
|
6.96
x
|
EV / Revenue
|
4.65
x
|
4.72
x
|
9.99
x
|
9.5
x
|
5.91
x
|
12.2
x
|
8.96
x
|
6.88
x
|
EV / EBITDA
|
53.7
x
|
30.3
x
|
151
x
|
74.5
x
|
45.4
x
|
80.5
x
|
58.6
x
|
44.6
x
|
EV / FCF
|
-67.3
x
|
82.5
x
|
99.5
x
|
-201
x
|
533
x
|
131
x
|
132
x
|
75.4
x
|
FCF Yield
|
-1.49%
|
1.21%
|
1.01%
|
-0.5%
|
0.19%
|
0.76%
|
0.76%
|
1.33%
|
Price to Book
|
7.26
x
|
7.13
x
|
11.5
x
|
19.2
x
|
18.8
x
|
42.9
x
|
31.5
x
|
22.8
x
|
Nbr of stocks (in thousands)
|
332,317
|
355,487
|
355,487
|
355,487
|
355,487
|
355,487
|
-
|
-
|
Reference price
2 |
359.8
|
479.2
|
751.5
|
1,276
|
1,375
|
4,305
|
4,305
|
4,305
|
Announcement Date
|
4/29/19
|
5/22/20
|
4/30/21
|
4/27/22
|
4/27/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
26,302
|
34,860
|
25,930
|
44,980
|
82,420
|
124,704
|
169,967
|
219,740
|
EBITDA
1 |
2,277
|
5,440
|
1,719
|
5,739
|
10,736
|
18,982
|
25,985
|
33,913
|
EBIT
1 |
1,760
|
2,967
|
-854
|
2,630
|
5,800
|
12,685
|
17,919
|
23,517
|
Operating Margin
|
6.69%
|
8.51%
|
-3.29%
|
5.85%
|
7.04%
|
10.17%
|
10.54%
|
10.7%
|
Earnings before Tax (EBT)
1 |
1,685
|
1,954
|
-2,048
|
1,061
|
5,521
|
11,931
|
17,199
|
24,079
|
Net income
1 |
969.6
|
1,228
|
-1,811
|
346
|
3,937
|
9,777
|
13,537
|
18,458
|
Net margin
|
3.69%
|
3.52%
|
-6.99%
|
0.77%
|
4.78%
|
7.84%
|
7.96%
|
8.4%
|
EPS
2 |
2.920
|
3.530
|
-4.110
|
2.980
|
12.51
|
27.64
|
38.81
|
53.35
|
Free Cash Flow
1 |
-1,816
|
1,994
|
2,605
|
-2,124
|
914.8
|
11,635
|
11,504
|
20,052
|
FCF margin
|
-6.9%
|
5.72%
|
10.05%
|
-4.72%
|
1.11%
|
9.33%
|
6.77%
|
9.13%
|
FCF Conversion (EBITDA)
|
-
|
36.66%
|
151.53%
|
-
|
8.52%
|
61.3%
|
44.27%
|
59.13%
|
FCF Conversion (Net income)
|
-
|
162.4%
|
-
|
-
|
23.24%
|
119.01%
|
84.98%
|
108.64%
|
Dividend per Share
2 |
1.300
|
1.000
|
0.6000
|
1.700
|
2.200
|
2.958
|
3.156
|
3.632
|
Announcement Date
|
4/29/19
|
5/22/20
|
4/30/21
|
4/27/22
|
4/27/23
|
-
|
-
|
-
|
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 |
9,055
|
4,920
|
11,781
|
14,991
|
13,289
|
18,032
|
19,527
|
23,034
|
21,828
|
26,284
|
26,934
|
32,612
|
32,008
|
EBITDA
1 |
-
|
-431.2
|
2,097
|
-
|
1,346
|
-
|
2,558
|
3,232
|
2,030
|
3,674
|
3,290
|
5,274
|
4,310
|
EBIT
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
664.5
|
2,260
|
2,034
|
4,287
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3.04%
|
8.6%
|
7.55%
|
13.15%
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
83.3
|
-
|
-
|
-
|
638.3
|
2,123
|
1,625
|
3,550
|
-
|
Net income
1 |
-
|
-
|
-
|
-
|
-
|
-
|
930.2
|
-
|
450.1
|
1,667
|
1,382
|
2,642
|
3,127
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
4.76%
|
-
|
2.06%
|
6.34%
|
5.13%
|
8.1%
|
9.77%
|
EPS
2 |
-
|
-
|
-
|
-
|
-
|
-
|
2.620
|
-
|
1.520
|
2.430
|
4.000
|
7.793
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
4/30/21
|
8/10/21
|
11/2/21
|
2/10/22
|
4/27/22
|
8/11/22
|
11/10/22
|
2/8/23
|
4/27/23
|
8/9/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,612
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
5,796
|
8,076
|
26,347
|
1,341
|
2,752
|
8,095
|
18,902
|
Leverage (Debt/EBITDA)
|
1.147
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-1,816
|
1,994
|
2,605
|
-2,124
|
915
|
11,635
|
11,504
|
20,052
|
ROE (net income / shareholders' equity)
|
5.98%
|
6.09%
|
-7.71%
|
4.53%
|
15.9%
|
32.1%
|
32.7%
|
33.6%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
4.98%
|
25%
|
24.2%
|
26.1%
|
Assets
1 |
-
|
-
|
-
|
-
|
79,038
|
39,187
|
55,938
|
70,718
|
Book Value Per Share
2 |
49.50
|
67.20
|
65.10
|
66.50
|
73.00
|
100.0
|
137.0
|
189.0
|
Cash Flow per Share
2 |
-
|
-
|
-
|
-
|
18.90
|
13.60
|
31.90
|
48.70
|
Capex
1 |
1,953
|
1,559
|
1,134
|
2,709
|
5,034
|
5,597
|
6,655
|
5,226
|
Capex / Sales
|
7.43%
|
4.47%
|
4.37%
|
6.02%
|
6.11%
|
4.49%
|
3.92%
|
2.38%
|
Announcement Date
|
4/29/19
|
5/22/20
|
4/30/21
|
4/27/22
|
4/27/23
|
-
|
-
|
-
|
Last Close Price
4,305
INR Average target price
3,822
INR Spread / Average Target -11.21% Consensus |
1st Jan change
|
Capi.
|
---|
| +15.83% | 7.32B | | +11.23% | 7.29B | | +13.19% | 6.59B | | +45.96% | 5.39B | | +31.51% | 5.08B | | -8.40% | 5.07B | | +6.90% | 3.65B | | -10.80% | 3.41B | | +3.69% | 3.12B |
Retail - Department Stores
|