Market Closed -
NSE India S.E.
12:40:46 16/05/2024 BST
|
5-day change
|
1st Jan Change
|
5,318
INR
|
+1.36%
|
|
+2.99%
|
+2.22%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
209,340
|
278,090
|
331,171
|
432,909
|
406,055
|
635,853
|
-
|
-
|
Enterprise Value (EV)
1 |
211,750
|
283,796
|
328,603
|
433,805
|
393,853
|
617,201
|
607,997
|
601,478
|
P/E ratio
|
27.5
x
|
24.7
x
|
20.9
x
|
26.3
x
|
41.3
x
|
34.7
x
|
29.5
x
|
25.7
x
|
Yield
|
0.91%
|
1.07%
|
1.01%
|
0.94%
|
0.74%
|
0.84%
|
0.94%
|
1.05%
|
Capitalization / Revenue
|
2.85
x
|
3.33
x
|
3.74
x
|
4.07
x
|
3.5
x
|
4.92
x
|
4.47
x
|
4.06
x
|
EV / Revenue
|
2.88
x
|
3.4
x
|
3.71
x
|
4.08
x
|
3.4
x
|
4.78
x
|
4.28
x
|
3.84
x
|
EV / EBITDA
|
19
x
|
19.3
x
|
16.9
x
|
21.1
x
|
24.5
x
|
27.1
x
|
23.2
x
|
20
x
|
EV / FCF
|
85.3
x
|
120
x
|
30.4
x
|
55.4
x
|
27.1
x
|
46.7
x
|
39.2
x
|
33
x
|
FCF Yield
|
1.17%
|
0.84%
|
3.29%
|
1.81%
|
3.69%
|
2.14%
|
2.55%
|
3.03%
|
Price to Book
|
3.85
x
|
4.51
x
|
4.49
x
|
5.01
x
|
4.49
x
|
6.23
x
|
5.4
x
|
4.71
x
|
Nbr of stocks (in thousands)
|
119,565
|
119,565
|
119,565
|
119,565
|
119,565
|
119,565
|
-
|
-
|
Reference price
2 |
1,751
|
2,326
|
2,770
|
3,621
|
3,396
|
5,318
|
5,318
|
5,318
|
Announcement Date
|
30/05/19
|
05/06/20
|
25/05/21
|
13/05/22
|
19/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
73,572
|
83,444
|
88,650
|
106,342
|
115,993
|
129,165
|
142,218
|
156,516
|
EBITDA
1 |
11,148
|
14,734
|
19,424
|
20,529
|
16,094
|
22,807
|
26,224
|
30,080
|
EBIT
1 |
9,216
|
12,206
|
16,678
|
17,490
|
12,990
|
19,851
|
22,981
|
26,607
|
Operating Margin
|
12.53%
|
14.63%
|
18.81%
|
16.45%
|
11.2%
|
15.37%
|
16.16%
|
17%
|
Earnings before Tax (EBT)
1 |
9,547
|
12,598
|
18,421
|
18,443
|
13,048
|
21,419
|
25,205
|
29,445
|
Net income
1 |
7,605
|
11,271
|
15,850
|
16,456
|
9,842
|
18,687
|
21,671
|
25,035
|
Net margin
|
10.34%
|
13.51%
|
17.88%
|
15.47%
|
8.48%
|
14.47%
|
15.24%
|
16%
|
EPS
2 |
63.61
|
94.26
|
132.6
|
137.6
|
82.31
|
153.1
|
180.1
|
207.3
|
Free Cash Flow
1 |
2,482
|
2,374
|
10,804
|
7,830
|
14,528
|
13,225
|
15,512
|
18,246
|
FCF margin
|
3.37%
|
2.85%
|
12.19%
|
7.36%
|
12.52%
|
10.24%
|
10.91%
|
11.66%
|
FCF Conversion (EBITDA)
|
22.27%
|
16.12%
|
55.62%
|
38.14%
|
90.27%
|
57.98%
|
59.15%
|
60.66%
|
FCF Conversion (Net income)
|
32.64%
|
21.07%
|
68.17%
|
47.58%
|
147.62%
|
70.77%
|
71.58%
|
72.88%
|
Dividend per Share
2 |
16.00
|
25.00
|
28.00
|
34.00
|
25.00
|
44.47
|
49.99
|
55.91
|
Announcement Date
|
30/05/19
|
05/06/20
|
25/05/21
|
13/05/22
|
19/05/23
|
-
|
-
|
-
|
Fiscal Period: Maart |
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
|
---|
Net sales
1 |
23,180
|
21,922
|
27,314
|
28,000
|
26,190
|
24,839
|
25,764
|
30,794
|
30,409
|
29,026
|
29,677
|
33,575
|
32,679
|
31,959
|
EBITDA
1 |
5,291
|
2,911
|
5,929
|
6,244
|
4,985
|
3,372
|
2,032
|
4,539
|
5,990
|
3,532
|
3,892
|
5,371
|
6,025
|
4,634
|
EBIT
1 |
4,601
|
2,226
|
5,223
|
5,516
|
4,210
|
2,541
|
1,270
|
3,765
|
5,206
|
2,749
|
3,168
|
4,722
|
5,200
|
4,496
|
Operating Margin
|
19.85%
|
10.15%
|
19.12%
|
19.7%
|
16.07%
|
10.23%
|
4.93%
|
12.23%
|
17.12%
|
9.47%
|
10.67%
|
14.06%
|
15.91%
|
14.07%
|
Earnings before Tax (EBT)
1 |
5,434
|
2,582
|
5,561
|
5,815
|
4,639
|
2,427
|
1,519
|
4,023
|
5,389
|
2,117
|
3,528
|
4,800
|
5,500
|
4,596
|
Net income
1 |
4,510
|
2,400
|
4,681
|
5,443
|
5,257
|
1,076
|
1,276
|
3,308
|
4,547
|
709.8
|
2,867
|
4,005
|
4,711
|
3,682
|
Net margin
|
19.45%
|
10.95%
|
17.14%
|
19.44%
|
20.07%
|
4.33%
|
4.95%
|
10.74%
|
14.95%
|
2.45%
|
9.66%
|
11.93%
|
14.42%
|
11.52%
|
EPS
|
37.72
|
20.07
|
39.15
|
45.52
|
43.96
|
9.000
|
10.68
|
27.67
|
38.03
|
-
|
-
|
28.50
|
-
|
34.00
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
05/02/21
|
25/05/21
|
06/08/21
|
12/11/21
|
04/02/22
|
13/05/22
|
05/08/22
|
11/11/22
|
10/02/23
|
19/05/23
|
10/08/23
|
-
|
-
|
-
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,410
|
5,705
|
-
|
896
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
2,569
|
-
|
12,202
|
18,652
|
27,855
|
34,375
|
Leverage (Debt/EBITDA)
|
0.2162
x
|
0.3872
x
|
-
|
0.0437
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2,483
|
2,374
|
10,805
|
7,830
|
14,528
|
13,225
|
15,512
|
18,246
|
ROE (net income / shareholders' equity)
|
14.8%
|
19.4%
|
23.4%
|
20.7%
|
15.9%
|
18.6%
|
18.9%
|
18.8%
|
ROA (Net income/ Total Assets)
|
9.58%
|
12.4%
|
14.8%
|
13%
|
10.1%
|
13.1%
|
13.5%
|
14%
|
Assets
1 |
79,369
|
90,761
|
107,324
|
126,892
|
97,269
|
142,410
|
160,410
|
179,047
|
Book Value Per Share
2 |
455.0
|
515.0
|
617.0
|
723.0
|
757.0
|
854.0
|
985.0
|
1,130
|
Cash Flow per Share
2 |
65.00
|
48.90
|
106.0
|
92.90
|
141.0
|
84.70
|
119.0
|
150.0
|
Capex
1 |
5,269
|
3,476
|
1,845
|
3,280
|
2,297
|
3,449
|
3,714
|
3,887
|
Capex / Sales
|
7.16%
|
4.17%
|
2.08%
|
3.08%
|
1.98%
|
2.67%
|
2.61%
|
2.48%
|
Announcement Date
|
30/05/19
|
05/06/20
|
25/05/21
|
13/05/22
|
19/05/23
|
-
|
-
|
-
|
Last Close Price
5,318
INR Average target price
5,200
INR Spread / Average Target -2.22% Consensus |
1st Jan change
|
Capi.
|
---|
| +2.22% | 7.52B | | +32.36% | 709B | | +30.77% | 595B | | -1.60% | 367B | | +20.07% | 334B | | +6.04% | 289B | | +14.77% | 239B | | +9.13% | 211B | | -3.97% | 203B | | +9.27% | 171B |
Other Pharmaceuticals
|