Market Closed -
NSE India S.E.
12:43:47 03/05/2024 BST
|
5-day change
|
1st Jan Change
|
187.6
INR
|
-1.65%
|
|
+1.85%
|
-22.29%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
627,860
|
328,088
|
545,832
|
495,149
|
315,321
|
302,218
|
-
|
-
|
Enterprise Value (EV)
1 |
627,860
|
328,088
|
545,832
|
495,149
|
315,321
|
302,218
|
302,218
|
302,218
|
P/E ratio
|
32.2
x
|
10.9
x
|
24.8
x
|
394
x
|
14.4
x
|
9.79
x
|
7.92
x
|
6.92
x
|
Yield
|
0.57%
|
-
|
0.3%
|
-
|
0.77%
|
1.41%
|
1.71%
|
1.88%
|
Capitalization / Revenue
|
8.15
x
|
2.64
x
|
7.02
x
|
4.29
x
|
2.69
x
|
2.44
x
|
2.09
x
|
1.81
x
|
EV / Revenue
|
8.15
x
|
2.64
x
|
7.02
x
|
4.29
x
|
2.69
x
|
2.44
x
|
2.09
x
|
1.81
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
5.61
x
|
2.16
x
|
3.14
x
|
2.85
x
|
1.61
x
|
1.37
x
|
1.19
x
|
1.03
x
|
Nbr of stocks (in thousands)
|
1,193,083
|
1,610,248
|
1,610,599
|
1,610,766
|
1,610,836
|
1,610,970
|
-
|
-
|
Reference price
2 |
526.2
|
203.8
|
338.9
|
307.4
|
195.8
|
187.6
|
187.6
|
187.6
|
Announcement Date
|
02/05/19
|
12/05/20
|
08/05/21
|
13/05/22
|
19/05/23
|
-
|
-
|
-
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
77,071
|
124,347
|
77,743
|
115,368
|
117,282
|
123,890
|
144,364
|
167,026
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
37,480
|
54,466
|
68,553
|
80,134
|
70,913
|
67,103
|
78,100
|
90,137
|
Operating Margin
|
48.63%
|
43.8%
|
88.18%
|
69.46%
|
60.46%
|
54.16%
|
54.1%
|
53.97%
|
Earnings before Tax (EBT)
1 |
30,131
|
40,534
|
29,487
|
1,286
|
28,930
|
40,919
|
50,551
|
58,320
|
Net income
1 |
19,520
|
30,237
|
22,055
|
1,258
|
21,946
|
30,827
|
38,427
|
43,905
|
Net margin
|
25.33%
|
24.32%
|
28.37%
|
1.09%
|
18.71%
|
24.88%
|
26.62%
|
26.29%
|
EPS
2 |
16.34
|
18.76
|
13.69
|
0.7800
|
13.62
|
19.16
|
23.70
|
27.10
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
3.000
|
-
|
1.000
|
-
|
1.500
|
2.639
|
3.201
|
3.519
|
Announcement Date
|
02/05/19
|
12/05/20
|
08/05/21
|
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
|
2025 Q1
|
---|
Net sales
1 |
26,250
|
25,443
|
26,474
|
24,270
|
28,370
|
35,042
|
28,441
|
26,694
|
31,137
|
31,009
|
28,757
|
30,181
|
32,723
|
32,564
|
35,242
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
19,141
|
17,295
|
18,711
|
15,492
|
19,501
|
25,214
|
18,210
|
15,529
|
19,222
|
17,957
|
35,946
|
16,318
|
17,530
|
18,317
|
-
|
Operating Margin
|
72.92%
|
67.98%
|
70.68%
|
63.83%
|
68.74%
|
71.95%
|
64.03%
|
58.17%
|
61.73%
|
57.91%
|
125%
|
54.07%
|
53.57%
|
56.25%
|
-
|
Earnings before Tax (EBT)
1 |
8,454
|
1,352
|
4,962
|
-40,287
|
11,444
|
25,167
|
11,790
|
2,732
|
3,807
|
10,609
|
9,602
|
9,645
|
10,305
|
12,109
|
-
|
Net income
1 |
6,326
|
1,030
|
3,731
|
-30,086
|
8,590
|
19,023
|
8,870
|
2,093
|
2,906
|
8,083
|
7,211
|
8,029
|
8,070
|
8,493
|
-
|
Net margin
|
24.1%
|
4.05%
|
14.09%
|
-123.96%
|
30.28%
|
54.29%
|
31.19%
|
7.84%
|
9.33%
|
26.07%
|
25.07%
|
26.6%
|
24.66%
|
26.08%
|
-
|
EPS
2 |
3.920
|
0.6400
|
2.320
|
-18.68
|
5.330
|
11.81
|
5.500
|
1.300
|
1.810
|
5.020
|
4.480
|
4.587
|
4.930
|
5.185
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21/01/21
|
08/05/21
|
30/07/21
|
29/10/21
|
21/01/22
|
13/05/22
|
22/07/22
|
28/10/22
|
20/01/23
|
19/05/23
|
14/07/23
|
-
|
-
|
-
|
-
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
19%
|
22.9%
|
13.2%
|
0.8%
|
12%
|
14.9%
|
15.8%
|
15.9%
|
ROA (Net income/ Total Assets)
|
4.23%
|
3.64%
|
2.1%
|
0.1%
|
1.6%
|
1.87%
|
1.99%
|
1.99%
|
Assets
1 |
461,466
|
830,697
|
1,050,218
|
1,257,940
|
1,371,649
|
1,652,019
|
1,929,749
|
2,209,473
|
Book Value Per Share
2 |
93.90
|
94.40
|
108.0
|
108.0
|
122.0
|
137.0
|
158.0
|
182.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
02/05/19
|
12/05/20
|
08/05/21
|
13/05/22
|
19/05/23
|
-
|
-
|
-
|
Last Close Price
187.6
INR Average target price
222.8
INR Spread / Average Target +18.74% Consensus |
1st Jan change
|
Capi.
|
---|
| -22.29% | 3.62B | | +13.62% | 208B | | +4.79% | 75.63B | | +9.88% | 56.57B | | +3.95% | 48.37B | | +22.83% | 45.13B | | +10.41% | 37.5B | | -15.97% | 35.24B | | -96.60% | 32.24B | | +8.90% | 25.68B |
Commercial Banks
|