Market Closed -
Bombay S.E.
11:11:43 03/05/2024 BST
|
5-day change
|
1st Jan Change
|
334
INR
|
+2.42%
|
|
+6.30%
|
+27.66%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
23,482
|
5,111
|
17,011
|
30,098
|
22,319
|
87,371
|
-
|
-
|
Enterprise Value (EV)
1 |
46,737
|
28,821
|
17,011
|
46,921
|
22,319
|
95,779
|
94,497
|
95,670
|
P/E ratio
|
10.4
x
|
5.34
x
|
-103
x
|
12.7
x
|
5.51
x
|
24.8
x
|
17.1
x
|
13
x
|
Yield
|
2.2%
|
-
|
-
|
-
|
4.39%
|
1.2%
|
1.35%
|
1.5%
|
Capitalization / Revenue
|
0.33
x
|
0.07
x
|
0.34
x
|
0.37
x
|
0.27
x
|
1.12
x
|
0.96
x
|
0.83
x
|
EV / Revenue
|
0.65
x
|
0.39
x
|
0.34
x
|
0.58
x
|
0.27
x
|
1.23
x
|
1.04
x
|
0.91
x
|
EV / EBITDA
|
6.52
x
|
4.16
x
|
3.67
x
|
5.95
x
|
2.79
x
|
11.3
x
|
8.81
x
|
7.4
x
|
EV / FCF
|
2.73
x
|
6.46
x
|
2.58
x
|
11.5
x
|
4.83
x
|
12.8
x
|
22.4
x
|
18.3
x
|
FCF Yield
|
36.6%
|
15.5%
|
38.8%
|
8.71%
|
20.7%
|
7.84%
|
4.46%
|
5.47%
|
Price to Book
|
0.85
x
|
0.19
x
|
0.63
x
|
1.02
x
|
0.67
x
|
2.4
x
|
2.12
x
|
1.84
x
|
Nbr of stocks (in thousands)
|
258,617
|
258,767
|
258,924
|
260,586
|
261,497
|
261,630
|
-
|
-
|
Reference price
2 |
90.80
|
19.75
|
65.70
|
115.5
|
85.35
|
334.0
|
334.0
|
334.0
|
Announcement Date
|
17/05/19
|
27/06/20
|
26/05/21
|
18/05/22
|
18/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
71,422
|
73,690
|
50,730
|
80,337
|
83,825
|
77,782
|
91,204
|
105,082
|
EBITDA
1 |
7,167
|
6,920
|
4,630
|
7,880
|
8,000
|
8,488
|
10,724
|
12,937
|
EBIT
1 |
4,816
|
-
|
1,780
|
5,160
|
5,470
|
5,764
|
7,863
|
9,850
|
Operating Margin
|
6.74%
|
-
|
3.51%
|
6.42%
|
6.53%
|
7.41%
|
8.62%
|
9.37%
|
Earnings before Tax (EBT)
1 |
3,003
|
-
|
-309.1
|
3,778
|
4,872
|
4,764
|
7,018
|
9,203
|
Net income
1 |
2,262
|
956.5
|
-165.2
|
2,382
|
4,046
|
3,520
|
5,112
|
6,707
|
Net margin
|
3.17%
|
1.3%
|
-0.33%
|
2.96%
|
4.83%
|
4.53%
|
5.6%
|
6.38%
|
EPS
2 |
8.740
|
3.700
|
-0.6400
|
9.130
|
15.49
|
13.44
|
19.54
|
25.66
|
Free Cash Flow
1 |
17,090
|
4,458
|
6,604
|
4,088
|
4,617
|
7,508
|
4,214
|
5,237
|
FCF margin
|
23.93%
|
6.05%
|
13.02%
|
5.09%
|
5.51%
|
9.65%
|
4.62%
|
4.98%
|
FCF Conversion (EBITDA)
|
238.46%
|
64.43%
|
142.64%
|
51.88%
|
57.72%
|
88.45%
|
39.3%
|
40.48%
|
FCF Conversion (Net income)
|
755.42%
|
466.13%
|
-
|
171.65%
|
114.13%
|
213.31%
|
82.45%
|
78.08%
|
Dividend per Share
2 |
2.000
|
-
|
-
|
-
|
3.750
|
4.000
|
4.500
|
5.000
|
Announcement Date
|
17/05/19
|
27/06/20
|
26/05/21
|
18/05/22
|
18/05/23
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
15,137
|
16,549
|
14,394
|
21,151
|
22,757
|
22,035
|
23,521
|
21,698
|
19,798
|
18,808
|
18,533
|
21,481
|
19,874
|
19,700
|
EBITDA
1 |
1,621
|
2,080
|
1,040
|
2,125
|
2,368
|
2,350
|
2,200
|
2,018
|
1,861
|
1,908
|
1,803
|
2,061
|
2,217
|
2,283
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
1,628
|
-
|
1,397
|
1,233
|
-
|
-
|
-
|
1,440
|
1,621
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
7.39%
|
-
|
6.44%
|
6.23%
|
-
|
-
|
-
|
7.25%
|
8.23%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
1,230
|
-
|
1,497
|
1,020
|
-
|
919.4
|
1,050
|
1,200
|
1,322
|
Net income
1 |
-
|
-
|
-
|
-
|
-
|
841.5
|
-
|
1,250
|
841.2
|
-
|
658.7
|
840
|
779.5
|
941
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
3.82%
|
-
|
5.76%
|
4.25%
|
-
|
3.55%
|
3.91%
|
3.92%
|
4.78%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
3.210
|
-
|
4.790
|
3.220
|
-
|
-
|
-
|
-
|
3.600
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
04/02/21
|
26/05/21
|
05/08/21
|
27/10/21
|
27/01/22
|
18/05/22
|
01/08/22
|
08/11/22
|
25/01/23
|
18/05/23
|
27/07/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
23,255
|
23,710
|
-
|
16,824
|
-
|
8,408
|
7,126
|
8,299
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.245
x
|
3.426
x
|
-
|
2.135
x
|
-
|
0.9905
x
|
0.6645
x
|
0.6415
x
|
Free Cash Flow
1 |
17,090
|
4,459
|
6,604
|
4,088
|
4,617
|
7,508
|
4,215
|
5,237
|
ROE (net income / shareholders' equity)
|
6.93%
|
5.4%
|
-0.61%
|
8.4%
|
11.3%
|
9.94%
|
12.3%
|
14.3%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
106.0
|
105.0
|
105.0
|
113.0
|
128.0
|
139.0
|
158.0
|
182.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
6,492
|
4,146
|
1,159
|
1,858
|
2,043
|
3,237
|
3,545
|
3,166
|
Capex / Sales
|
9.09%
|
5.63%
|
2.28%
|
2.31%
|
2.44%
|
4.16%
|
3.89%
|
3.01%
|
Announcement Date
|
17/05/19
|
27/06/20
|
26/05/21
|
18/05/22
|
18/05/23
|
-
|
-
|
-
|
Average target price
409.2
INR Spread / Average Target +22.53% Consensus |
1st Jan change
|
Capi.
|
---|
| +27.66% | 1.05B | | +28.16% | 7.68B | | +3.53% | 3.5B | | +8.82% | 2.37B | | +16.59% | 2.24B | | -2.64% | 2.07B | | +14.78% | 1.93B | | +29.27% | 1.78B | | +2.48% | 1.74B | | +5.94% | 1.64B |
Other Textiles & Leather Goods
|