Market Closed -
NSE India S.E.
07:43:50 2024-05-09 am EDT
|
5-day change
|
1st Jan Change
|
132.2
INR
|
-1.67%
|
|
-8.13%
|
-51.89%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
427,888
|
119,052
|
195,175
|
276,965
|
203,870
|
129,094
|
-
|
-
|
Enterprise Value (EV)
1 |
408,173
|
115,807
|
180,628
|
264,753
|
198,650
|
123,078
|
121,683
|
117,465
|
P/E ratio
|
27.3
x
|
22.6
x
|
24.4
x
|
28.7
x
|
425
x
|
34
x
|
16.8
x
|
12.5
x
|
Yield
|
0.79%
|
0.24%
|
1.23%
|
1.04%
|
-
|
2.22%
|
2.29%
|
2.39%
|
Capitalization / Revenue
|
5.39
x
|
1.46
x
|
2.52
x
|
3.38
x
|
2.52
x
|
1.51
x
|
1.4
x
|
1.29
x
|
EV / Revenue
|
5.14
x
|
1.42
x
|
2.34
x
|
3.23
x
|
2.46
x
|
1.44
x
|
1.32
x
|
1.17
x
|
EV / EBITDA
|
15.9
x
|
5.18
x
|
10.1
x
|
15.4
x
|
18
x
|
13.4
x
|
9.07
x
|
6.84
x
|
EV / FCF
|
52.1
x
|
170
x
|
13.5
x
|
750
x
|
-143
x
|
53.7
x
|
20.5
x
|
13.1
x
|
FCF Yield
|
1.92%
|
0.59%
|
7.43%
|
0.13%
|
-0.7%
|
1.86%
|
4.89%
|
7.61%
|
Price to Book
|
4.8
x
|
1.27
x
|
1.93
x
|
2.55
x
|
1.9
x
|
1.18
x
|
1.13
x
|
1.06
x
|
Nbr of stocks (in thousands)
|
960,467
|
960,483
|
960,504
|
960,516
|
960,519
|
960,519
|
-
|
-
|
Reference price
2 |
445.5
|
124.0
|
203.2
|
288.4
|
212.2
|
134.4
|
134.4
|
134.4
|
Announcement Date
|
5/27/19
|
7/24/20
|
5/20/21
|
5/26/22
|
5/25/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
79,339
|
81,299
|
77,299
|
81,893
|
80,879
|
85,767
|
92,134
|
100,159
|
EBITDA
1 |
25,639
|
22,376
|
17,901
|
17,221
|
11,011
|
9,185
|
13,410
|
17,177
|
EBIT
1 |
23,292
|
19,670
|
15,252
|
14,762
|
7,883
|
6,270
|
10,050
|
13,694
|
Operating Margin
|
29.36%
|
24.19%
|
19.73%
|
18.03%
|
9.75%
|
7.31%
|
10.91%
|
13.67%
|
Earnings before Tax (EBT)
1 |
24,345
|
9,587
|
12,556
|
14,155
|
4,681
|
5,604
|
10,513
|
14,103
|
Net income
1 |
15,671
|
5,265
|
8,000
|
9,646
|
471.9
|
3,042
|
7,671
|
10,363
|
Net margin
|
19.75%
|
6.48%
|
10.35%
|
11.78%
|
0.58%
|
3.55%
|
8.33%
|
10.35%
|
EPS
2 |
16.32
|
5.480
|
8.330
|
10.04
|
0.5000
|
3.957
|
7.985
|
10.79
|
Free Cash Flow
1 |
7,828
|
681
|
13,417
|
353.1
|
-1,386
|
2,291
|
5,946
|
8,942
|
FCF margin
|
9.87%
|
0.84%
|
17.36%
|
0.43%
|
-1.71%
|
2.67%
|
6.45%
|
8.93%
|
FCF Conversion (EBITDA)
|
30.53%
|
3.04%
|
74.95%
|
2.05%
|
-
|
24.94%
|
44.34%
|
52.06%
|
FCF Conversion (Net income)
|
49.95%
|
12.93%
|
167.7%
|
3.66%
|
-
|
75.31%
|
77.51%
|
86.29%
|
Dividend per Share
2 |
3.500
|
0.3000
|
2.500
|
3.000
|
-
|
2.988
|
3.072
|
3.212
|
Announcement Date
|
5/27/19
|
7/24/20
|
5/20/21
|
5/26/22
|
5/25/23
|
-
|
-
|
-
|
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
|
2025 Q1
|
---|
Net sales
1 |
27,294
|
19,658
|
17,750
|
19,788
|
21,126
|
23,229
|
18,457
|
20,284
|
21,112
|
21,121
|
19,838
|
21,797
|
20,922
|
20,206
|
-
|
EBITDA
1 |
6,375
|
5,408
|
3,440
|
4,121
|
4,793
|
4,866
|
2,357
|
2,973
|
3,438
|
1,517
|
1,549
|
2,496
|
2,093
|
1,375
|
-
|
EBIT
1 |
5,723
|
4,781
|
2,850
|
2,485
|
4,199
|
4,189
|
1,579
|
2,157
|
2,525
|
684
|
764
|
1,796
|
1,202
|
689
|
-
|
Operating Margin
|
20.97%
|
24.32%
|
16.06%
|
12.56%
|
19.88%
|
18.03%
|
8.55%
|
10.63%
|
11.96%
|
3.24%
|
3.85%
|
8.24%
|
5.75%
|
3.41%
|
-
|
Earnings before Tax (EBT)
1 |
5,918
|
4,388
|
3,032
|
3,590
|
4,141
|
3,392
|
1,687
|
1,770
|
862.2
|
-468.9
|
7.5
|
1,580
|
1,610
|
886.7
|
-
|
Net income
1 |
3,999
|
2,757
|
2,137
|
2,702
|
2,987
|
1,819
|
1,066
|
1,129
|
243.1
|
-1,960
|
-534.2
|
1,170
|
893.4
|
426.6
|
-
|
Net margin
|
14.65%
|
14.03%
|
12.04%
|
13.65%
|
14.14%
|
7.83%
|
5.78%
|
5.57%
|
1.15%
|
-9.28%
|
-2.69%
|
5.37%
|
4.27%
|
2.11%
|
-
|
EPS
2 |
4.160
|
2.870
|
2.230
|
2.810
|
3.110
|
1.890
|
1.110
|
1.180
|
0.2500
|
-2.040
|
-0.5600
|
1.303
|
1.039
|
0.6519
|
-
|
Dividend per Share
2 |
-
|
2.500
|
-
|
-
|
-
|
3.000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.3977
|
-
|
Announcement Date
|
2/4/21
|
5/20/21
|
8/6/21
|
11/11/21
|
2/2/22
|
5/26/22
|
8/12/22
|
11/11/22
|
2/13/23
|
5/25/23
|
8/9/23
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
19,715
|
3,245
|
14,546
|
12,211
|
5,220
|
6,016
|
7,411
|
11,628
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
7,828
|
681
|
13,417
|
353
|
-1,386
|
2,291
|
5,946
|
8,942
|
ROE (net income / shareholders' equity)
|
19.2%
|
13.4%
|
9.05%
|
10.1%
|
2.11%
|
4.85%
|
7.38%
|
9.09%
|
ROA (Net income/ Total Assets)
|
13.1%
|
9.68%
|
6.97%
|
8.09%
|
1.69%
|
14.1%
|
14.2%
|
14%
|
Assets
1 |
119,246
|
54,376
|
114,713
|
119,170
|
27,987
|
21,572
|
54,018
|
74,025
|
Book Value Per Share
2 |
92.90
|
97.30
|
105.0
|
113.0
|
112.0
|
113.0
|
119.0
|
127.0
|
Cash Flow per Share
2 |
11.10
|
2.600
|
16.10
|
2.830
|
1.340
|
5.960
|
11.50
|
14.50
|
Capex
1 |
2,823
|
1,818
|
2,060
|
2,361
|
2,676
|
2,984
|
2,566
|
2,660
|
Capex / Sales
|
3.56%
|
2.24%
|
2.66%
|
2.88%
|
3.31%
|
3.48%
|
2.79%
|
2.66%
|
Announcement Date
|
5/27/19
|
7/24/20
|
5/20/21
|
5/26/22
|
5/25/23
|
-
|
-
|
-
|
Mean consensus UNDERPERFORM Last Close Price
134.4
INR Average target price
181.2
INR Spread / Average Target +34.83% Consensus |
1st Jan change
|
Capi.
|
---|
| -51.89% | 1.55B | | -31.46% | 19.11B | | +11.76% | 15.14B | | +7.25% | 5.54B | | -14.76% | 4.96B | | +47.68% | 3.58B | | -7.78% | 3.07B | | -4.05% | 2.59B | | +2.16% | 1.79B | | -29.49% | 1.58B |
Television Broadcasting
|