Market Closed -
NSE India S.E.
12:43:54 31/05/2024 BST
|
5-day change
|
1st Jan Change
|
450
INR
|
+2.09%
|
|
-2.34%
|
+74.05%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
683,934
|
239,532
|
847,245
|
1,494,414
|
1,017,894
|
1,670,937
|
-
|
-
|
Enterprise Value (EV)
1 |
953,494
|
452,262
|
1,097,725
|
1,702,924
|
1,465,274
|
1,008,689
|
2,367,039
|
2,351,199
|
P/E ratio
|
9.67
x
|
-3.59
x
|
7.3
x
|
8.01
x
|
9.69
x
|
24
x
|
12.6
x
|
11
x
|
Yield
|
10.2%
|
6.03%
|
4.15%
|
11.2%
|
37%
|
7.91%
|
7.55%
|
7.69%
|
Capitalization / Revenue
|
0.75
x
|
0.29
x
|
0.98
x
|
1.13
x
|
0.69
x
|
0.7
x
|
1.13
x
|
1.05
x
|
EV / Revenue
|
1.05
x
|
0.54
x
|
1.26
x
|
1.28
x
|
0.99
x
|
0.7
x
|
1.6
x
|
1.48
x
|
EV / EBITDA
|
3.97
x
|
2.19
x
|
4.02
x
|
3.8
x
|
4.26
x
|
2.87
x
|
5.62
x
|
5.08
x
|
EV / FCF
|
6.44
x
|
3.94
x
|
6.42
x
|
7
x
|
7.6
x
|
44.2
x
|
14.2
x
|
10.9
x
|
FCF Yield
|
15.5%
|
25.4%
|
15.6%
|
14.3%
|
13.2%
|
2.26%
|
7.03%
|
9.14%
|
Price to Book
|
1.1
x
|
0.44
x
|
1.37
x
|
2.29
x
|
2.59
x
|
4.81
x
|
4.97
x
|
4.57
x
|
Nbr of stocks (in thousands)
|
3,707,963
|
3,702,198
|
3,703,804
|
3,705,006
|
3,708,850
|
3,713,194
|
-
|
-
|
Reference price
2 |
184.4
|
64.70
|
228.8
|
403.4
|
274.4
|
450.0
|
450.0
|
450.0
|
Announcement Date
|
07/05/19
|
06/06/20
|
13/05/21
|
28/04/22
|
12/05/23
|
25/04/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
909,010
|
835,450
|
868,630
|
1,327,320
|
1,473,080
|
1,437,270
|
1,481,296
|
1,586,601
|
EBITDA
1 |
240,120
|
206,870
|
273,180
|
448,240
|
344,220
|
351,980
|
421,349
|
463,029
|
EBIT
1 |
158,200
|
115,940
|
196,800
|
359,290
|
238,670
|
244,750
|
310,847
|
344,705
|
Operating Margin
|
17.4%
|
13.88%
|
22.66%
|
27.07%
|
16.2%
|
17.03%
|
20.98%
|
21.73%
|
Earnings before Tax (EBT)
1 |
135,600
|
-82,590
|
172,130
|
329,640
|
202,760
|
203,630
|
244,226
|
276,920
|
Net income
1 |
70,650
|
-66,640
|
116,020
|
188,020
|
105,740
|
42,390
|
141,797
|
164,621
|
Net margin
|
7.77%
|
-7.98%
|
13.36%
|
14.17%
|
7.18%
|
2.95%
|
9.57%
|
10.38%
|
EPS
2 |
19.07
|
-18.00
|
31.32
|
50.38
|
28.32
|
11.33
|
35.70
|
40.89
|
Free Cash Flow
1 |
148,120
|
114,840
|
170,940
|
243,330
|
192,780
|
53,022
|
166,314
|
214,896
|
FCF margin
|
16.29%
|
13.75%
|
19.68%
|
18.33%
|
13.09%
|
3.82%
|
11.23%
|
13.54%
|
FCF Conversion (EBITDA)
|
61.69%
|
55.51%
|
62.57%
|
54.29%
|
56%
|
15.86%
|
39.47%
|
46.41%
|
FCF Conversion (Net income)
|
209.65%
|
-
|
147.34%
|
129.42%
|
182.32%
|
76.64%
|
117.29%
|
130.54%
|
Dividend per Share
2 |
18.85
|
3.900
|
9.500
|
45.00
|
101.5
|
35.59
|
33.96
|
34.62
|
Announcement Date
|
07/05/19
|
06/06/20
|
13/05/21
|
28/04/22
|
12/05/23
|
25/04/24
|
-
|
-
|
Fiscal Period: March |
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 |
281,050
|
300,480
|
336,970
|
398,220
|
386,220
|
366,540
|
348,180
|
379,300
|
337,330
|
389,450
|
355,410
|
344,504
|
EBITDA
1 |
98,710
|
103,630
|
109,380
|
136,330
|
101,970
|
76,990
|
70,670
|
94,590
|
64,200
|
118,340
|
85,310
|
84,547
|
EBIT
|
77,470
|
82,450
|
84,680
|
112,540
|
77,330
|
50,750
|
43,470
|
-
|
38,700
|
88,370
|
-
|
56,774
|
Operating Margin
|
27.56%
|
27.44%
|
25.13%
|
28.26%
|
20.02%
|
13.85%
|
12.48%
|
-
|
11.47%
|
22.69%
|
-
|
16.48%
|
Earnings before Tax (EBT)
1 |
71,700
|
78,060
|
77,920
|
101,960
|
72,600
|
43,640
|
43,940
|
42,580
|
40,860
|
81,770
|
41,050
|
39,189
|
Net income
1 |
42,240
|
46,150
|
41,640
|
57,990
|
44,210
|
18,080
|
24,640
|
18,810
|
26,400
|
-17,830
|
20,130
|
20,336
|
Net margin
|
15.03%
|
15.36%
|
12.36%
|
14.56%
|
11.45%
|
4.93%
|
7.08%
|
4.96%
|
7.83%
|
-4.58%
|
5.66%
|
5.9%
|
EPS
2 |
11.31
|
12.38
|
11.17
|
15.56
|
11.84
|
4.850
|
6.600
|
-
|
7.060
|
-4.800
|
5.380
|
5.500
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
26/07/21
|
29/10/21
|
28/01/22
|
28/04/22
|
28/07/22
|
28/10/22
|
27/01/23
|
12/05/23
|
21/07/23
|
04/11/23
|
25/01/24
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
269,560
|
212,730
|
250,480
|
208,510
|
447,380
|
673,764
|
696,101
|
680,262
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.123
x
|
1.028
x
|
0.9169
x
|
0.4652
x
|
1.3
x
|
2.015
x
|
1.652
x
|
1.469
x
|
Free Cash Flow
1 |
148,120
|
114,840
|
170,940
|
243,330
|
192,780
|
53,022
|
166,314
|
214,896
|
ROE (net income / shareholders' equity)
|
10.9%
|
5.68%
|
19.8%
|
29.5%
|
20.2%
|
15.2%
|
44.2%
|
48.5%
|
ROA (Net income/ Total Assets)
|
3.65%
|
1.72%
|
6.28%
|
9.78%
|
5.36%
|
6.41%
|
10.5%
|
11.4%
|
Assets
1 |
1,933,138
|
-3,870,143
|
1,846,600
|
1,921,552
|
1,973,682
|
1,079,761
|
1,350,102
|
1,441,429
|
Book Value Per Share
2 |
167.0
|
147.0
|
167.0
|
176.0
|
106.0
|
93.50
|
90.50
|
98.40
|
Cash Flow per Share
2 |
63.80
|
52.10
|
64.70
|
93.70
|
88.90
|
45.70
|
86.80
|
102.0
|
Capex
1 |
89,420
|
78,140
|
68,860
|
106,300
|
137,870
|
141,717
|
172,363
|
157,213
|
Capex / Sales
|
9.84%
|
9.35%
|
7.93%
|
8.01%
|
9.36%
|
10.22%
|
11.64%
|
9.91%
|
Announcement Date
|
07/05/19
|
06/06/20
|
13/05/21
|
28/04/22
|
12/05/23
|
25/04/24
|
-
|
-
|
Average target price
389.6
INR Spread / Average Target -13.41% Consensus |
1st Jan change
|
Capi.
|
---|
| +74.05% | 20.02B | | -11.70% | 150B | | -6.26% | 119B | | +1.83% | 74.34B | | +11.36% | 47.91B | | -7.31% | 45.45B | | +27.55% | 38.79B | | +116.04% | 34.78B | | +26.57% | 26.97B | | +53.15% | 18.25B |
Integrated Mining
|