Delayed
NSE India S.E.
12:23:32 2024-05-13 am EDT
|
5-day change
|
1st Jan Change
|
41.45
INR
|
-1.78%
|
|
-7.05%
|
-17.82%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
60,860
|
26,744
|
49,288
|
126,948
|
49,288
|
72,346
|
-
|
-
|
Enterprise Value (EV)
1 |
60,860
|
41,213
|
53,815
|
129,629
|
49,288
|
53,094
|
88,377
|
78,925
|
P/E ratio
|
36.6
x
|
11.1
x
|
10.8
x
|
21.7
x
|
42.3
x
|
-166
x
|
23.4
x
|
16.9
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1.23
x
|
0.52
x
|
1.1
x
|
2.3
x
|
0.83
x
|
0.89
x
|
0.74
x
|
0.63
x
|
EV / Revenue
|
1.23
x
|
0.8
x
|
1.2
x
|
2.35
x
|
0.83
x
|
0.59
x
|
0.91
x
|
0.69
x
|
EV / EBITDA
|
19.4
x
|
5.86
x
|
6.66
x
|
12.5
x
|
25.4
x
|
-9.49
x
|
11.3
x
|
4.22
x
|
EV / FCF
|
-1,822
x
|
-
|
4.35
x
|
31.7
x
|
-
|
-0.61
x
|
-79.4
x
|
8.64
x
|
FCF Yield
|
-0.05%
|
-
|
23%
|
3.16%
|
-
|
-165%
|
-1.26%
|
11.6%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
1,714,360
|
1,714,360
|
1,714,360
|
1,714,360
|
1,714,360
|
1,714,360
|
-
|
-
|
Reference price
2 |
35.50
|
15.60
|
28.75
|
74.05
|
28.75
|
42.20
|
42.20
|
42.20
|
Announcement Date
|
4/15/19
|
4/23/20
|
4/20/21
|
5/3/22
|
4/17/23
|
4/18/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
49,427
|
51,749
|
44,976
|
55,262
|
59,121
|
89,760
|
97,428
|
114,814
|
EBITDA
1 |
3,135
|
7,034
|
8,080
|
10,386
|
1,942
|
-5,594
|
7,835
|
18,702
|
EBIT
1 |
1,811
|
5,378
|
6,693
|
9,254
|
715.6
|
-7,628
|
6,221
|
17,072
|
Operating Margin
|
3.66%
|
10.39%
|
14.88%
|
16.75%
|
1.21%
|
-8.5%
|
6.39%
|
14.87%
|
Earnings before Tax (EBT)
1 |
-
|
5,017
|
7,034
|
10,163
|
1,268
|
-1,591
|
6,941
|
17,792
|
Net income
1 |
1,669
|
2,424
|
4,556
|
5,845
|
1,162
|
-486.1
|
3,082
|
4,259
|
Net margin
|
3.38%
|
4.68%
|
10.13%
|
10.58%
|
1.97%
|
-0.54%
|
3.16%
|
3.71%
|
EPS
2 |
0.9700
|
1.410
|
2.660
|
3.410
|
0.6800
|
-0.2800
|
1.800
|
2.500
|
Free Cash Flow
1 |
-33.4
|
-
|
12,366
|
4,090
|
-
|
-87,707
|
-1,113
|
9,131
|
FCF margin
|
-0.07%
|
-
|
27.49%
|
7.4%
|
-
|
-97.71%
|
-1.14%
|
7.95%
|
FCF Conversion (EBITDA)
|
-
|
-
|
153.04%
|
39.38%
|
-
|
-
|
-
|
48.82%
|
FCF Conversion (Net income)
|
-
|
-
|
271.44%
|
69.98%
|
-
|
-
|
-
|
214.39%
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
4/15/19
|
4/23/20
|
4/20/21
|
5/3/22
|
4/17/23
|
4/18/24
|
-
|
-
|
Fiscal Period: March |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2024 Q1
|
2024 Q2
|
---|
Net sales
1 |
13,610
|
13,479
|
11,550
|
13,079
|
15,671
|
14,962
|
12,650
|
14,734
|
17,677
|
-
|
13,909
|
EBITDA
1 |
3,207
|
2,786
|
1,875
|
2,420
|
3,550
|
2,540
|
577.5
|
406.5
|
185.9
|
-
|
426
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
2,937
|
2,709
|
1,825
|
2,309
|
3,556
|
2,473
|
600.6
|
98.1
|
242.2
|
-
|
159
|
Net income
1 |
2,136
|
1,659
|
996.9
|
1,409
|
2,003
|
1,436
|
336.6
|
56.9
|
416.4
|
443.3
|
169
|
Net margin
|
15.7%
|
12.31%
|
8.63%
|
10.77%
|
12.78%
|
9.6%
|
2.66%
|
0.39%
|
2.36%
|
-
|
1.22%
|
EPS
2 |
1.250
|
0.9700
|
0.5800
|
0.8200
|
1.170
|
0.8400
|
0.2000
|
0.0300
|
0.2400
|
0.2600
|
0.1000
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/19/21
|
4/20/21
|
7/20/21
|
10/19/21
|
1/18/22
|
5/3/22
|
7/19/22
|
10/18/22
|
1/17/23
|
7/18/23
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
14,469
|
4,527
|
2,681
|
-
|
15,238
|
16,031
|
6,579
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
26,453
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
2.057
x
|
0.5602
x
|
0.2581
x
|
-
|
-3.506
x
|
2.046
x
|
0.3518
x
|
Free Cash Flow
1 |
-33.4
|
-
|
12,366
|
4,090
|
-
|
-87,707
|
-1,113
|
9,131
|
ROE (net income / shareholders' equity)
|
4.88%
|
6.7%
|
11.5%
|
10%
|
-
|
-0.45%
|
5%
|
6%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
1,441
|
822
|
1,841
|
-
|
23,926
|
1,200
|
1,200
|
Capex / Sales
|
-
|
2.79%
|
1.83%
|
3.33%
|
-
|
26.66%
|
1.23%
|
1.05%
|
Announcement Date
|
4/15/19
|
4/23/20
|
4/20/21
|
5/3/22
|
4/17/23
|
4/18/24
|
-
|
-
|
Last Close Price
42.2
INR Average target price
26
INR Spread / Average Target -38.39% Consensus |
1st Jan change
|
Capi.
|
---|
| -17.82% | 866M | | -28.38% | 19.97B | | +12.61% | 15.01B | | +9.92% | 5.66B | | -14.62% | 4.97B | | +37.51% | 3.41B | | -7.26% | 3.16B | | -0.33% | 2.59B | | +2.94% | 1.8B | | -25.00% | 1.6B |
Television Broadcasting
|