Market Closed -
Bombay S.E.
11:26:06 26/04/2024 BST
|
5-day change
|
1st Jan Change
|
1,326
INR
|
-0.78%
|
|
+2.84%
|
+28.33%
|
Fiscal Period: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,330,162
|
2,402,700
|
2,839,283
|
4,300,863
|
4,317,350
|
7,883,022
|
-
|
-
|
Enterprise Value (EV)
1 |
2,483,047
|
3,377,852
|
4,291,693
|
5,854,085
|
5,651,805
|
9,691,501
|
9,334,191
|
9,000,157
|
P/E ratio
|
326
x
|
-6.95
x
|
-18.7
x
|
99
x
|
51.4
x
|
82.3
x
|
37.7
x
|
26.4
x
|
Yield
|
0.75%
|
0.45%
|
0.77%
|
0.4%
|
0.53%
|
0.34%
|
0.74%
|
1.04%
|
Capitalization / Revenue
|
1.65
x
|
2.74
x
|
2.82
x
|
3.69
x
|
3.1
x
|
5.21
x
|
4.63
x
|
4.13
x
|
EV / Revenue
|
3.07
x
|
3.86
x
|
4.27
x
|
5.02
x
|
4.06
x
|
6.41
x
|
5.48
x
|
4.72
x
|
EV / EBITDA
|
9.51
x
|
9.15
x
|
9.33
x
|
10.1
x
|
7.83
x
|
12.2
x
|
10.2
x
|
8.61
x
|
EV / FCF
|
-27.7
x
|
-318
x
|
18.2
x
|
19.5
x
|
14.4
x
|
28.9
x
|
20.3
x
|
16.8
x
|
FCF Yield
|
-3.61%
|
-0.31%
|
5.48%
|
5.12%
|
6.96%
|
3.46%
|
4.92%
|
5.97%
|
Price to Book
|
1.87
x
|
3.12
x
|
4.82
x
|
6.34
x
|
5.48
x
|
8.94
x
|
7.1
x
|
5.77
x
|
Nbr of stocks (in thousands)
|
3,995,681
|
5,453,246
|
5,488,659
|
5,881,247
|
5,964,355
|
6,058,219
|
-
|
-
|
Reference price
2 |
332.9
|
440.6
|
517.3
|
755.4
|
749.0
|
1,326
|
1,326
|
1,326
|
Announcement Date
|
06/05/19
|
18/05/20
|
17/05/21
|
17/05/22
|
16/05/23
|
-
|
-
|
-
|
Fiscal Period: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
807,802
|
875,390
|
1,006,158
|
1,165,469
|
1,391,448
|
1,511,798
|
1,702,989
|
1,907,886
|
EBITDA
1 |
261,101
|
369,343
|
460,145
|
580,682
|
722,101
|
795,783
|
914,573
|
1,045,171
|
EBIT
1 |
47,626
|
92,447
|
166,101
|
249,775
|
357,783
|
399,683
|
485,299
|
580,675
|
Operating Margin
|
5.9%
|
10.56%
|
16.51%
|
21.43%
|
25.71%
|
26.44%
|
28.5%
|
30.44%
|
Earnings before Tax (EBT)
1 |
-17,318
|
-428,465
|
-144,882
|
124,831
|
165,607
|
160,513
|
319,638
|
443,504
|
Net income
1 |
4,095
|
-321,832
|
-150,835
|
42,549
|
83,459
|
90,673
|
199,360
|
286,607
|
Net margin
|
0.51%
|
-36.76%
|
-14.99%
|
3.65%
|
6%
|
6%
|
11.71%
|
15.02%
|
EPS
2 |
1.020
|
-63.41
|
-27.65
|
7.630
|
14.57
|
16.11
|
35.11
|
50.23
|
Free Cash Flow
1 |
-89,547
|
-10,615
|
235,344
|
299,550
|
393,565
|
335,424
|
459,185
|
537,150
|
FCF margin
|
-11.09%
|
-1.21%
|
23.39%
|
25.7%
|
28.28%
|
22.19%
|
26.96%
|
28.15%
|
FCF Conversion (EBITDA)
|
-
|
-
|
51.15%
|
51.59%
|
54.5%
|
42.15%
|
50.21%
|
51.39%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
704.01%
|
471.57%
|
369.93%
|
230.33%
|
187.42%
|
Dividend per Share
2 |
2.500
|
2.000
|
4.000
|
3.000
|
4.000
|
4.490
|
9.782
|
13.73
|
Announcement Date
|
06/05/19
|
18/05/20
|
17/05/21
|
17/05/22
|
16/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
283,264
|
298,666
|
315,003
|
328,046
|
345,268
|
358,044
|
360,090
|
374,400
|
370,438
|
378,995
|
383,105
|
-
|
-
|
-
|
-
|
EBITDA
1 |
139,193
|
148,999
|
160,589
|
167,216
|
175,938
|
184,532
|
189,820
|
197,461
|
195,137
|
198,148
|
201,759
|
211,277
|
208,845
|
216,219
|
239,573
|
EBIT
1 |
56,721
|
63,527
|
74,763
|
79,402
|
87,744
|
91,555
|
95,761
|
100,923
|
97,794
|
97,405
|
101,381
|
-
|
-
|
-
|
-
|
Operating Margin
|
20.02%
|
21.27%
|
23.73%
|
24.2%
|
25.41%
|
25.57%
|
26.59%
|
26.96%
|
26.4%
|
25.7%
|
26.46%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
30,289
|
26,415
|
50,368
|
35,921
|
42,653
|
36,893
|
50,140
|
18,529
|
39,397
|
41,084
|
61,632
|
-
|
-
|
-
|
-
|
Net income
1 |
11,340
|
8,296
|
20,078
|
16,069
|
21,452
|
15,882
|
30,056
|
16,125
|
13,407
|
24,422
|
27,700
|
-
|
-
|
-
|
-
|
Net margin
|
4%
|
2.78%
|
6.37%
|
4.9%
|
6.21%
|
4.44%
|
8.35%
|
4.31%
|
3.62%
|
6.44%
|
7.23%
|
-
|
-
|
-
|
-
|
EPS
2 |
2.060
|
1.480
|
3.550
|
2.840
|
3.750
|
2.760
|
5.190
|
2.790
|
2.310
|
4.170
|
9.093
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
3.000
|
-
|
-
|
-
|
4.000
|
-
|
-
|
-
|
3.483
|
-
|
-
|
-
|
16.36
|
Announcement Date
|
02/11/21
|
08/02/22
|
17/05/22
|
08/08/22
|
31/10/22
|
07/02/23
|
16/05/23
|
03/08/23
|
31/10/23
|
05/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,152,885
|
975,152
|
1,452,410
|
1,553,222
|
1,334,455
|
1,808,479
|
1,451,169
|
1,117,135
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.415
x
|
2.64
x
|
3.156
x
|
2.675
x
|
1.848
x
|
2.273
x
|
1.587
x
|
1.069
x
|
Free Cash Flow
1 |
-89,547
|
-10,615
|
235,344
|
299,550
|
393,565
|
335,424
|
459,185
|
537,150
|
ROE (net income / shareholders' equity)
|
-3.57%
|
-4.56%
|
-15%
|
6.78%
|
11.6%
|
12.6%
|
19.5%
|
22.4%
|
ROA (Net income/ Total Assets)
|
0.16%
|
-1.07%
|
-4.27%
|
1.2%
|
2.06%
|
3.51%
|
5.11%
|
6.28%
|
Assets
1 |
2,628,370
|
30,201,952
|
3,534,008
|
3,548,411
|
4,051,408
|
2,581,047
|
3,901,013
|
4,564,005
|
Book Value Per Share
2 |
178.0
|
141.0
|
107.0
|
119.0
|
137.0
|
148.0
|
187.0
|
230.0
|
Cash Flow per Share
2 |
49.30
|
35.70
|
88.40
|
101.0
|
114.0
|
89.60
|
114.0
|
129.0
|
Capex
1 |
287,427
|
191,902
|
246,706
|
250,616
|
259,681
|
401,211
|
364,717
|
362,849
|
Capex / Sales
|
35.58%
|
21.92%
|
24.52%
|
21.5%
|
18.66%
|
26.54%
|
21.42%
|
19.02%
|
Announcement Date
|
06/05/19
|
18/05/20
|
17/05/21
|
17/05/22
|
16/05/23
|
-
|
-
|
-
|
Last Close Price
1,326
INR Average target price
1,263
INR Spread / Average Target -4.70% Consensus |
1st Jan change
|
Capi.
|
---|
| +28.33% | 94.52B | | +6.76% | 56.67B | | -11.97% | 23.64B | | -16.38% | 20.55B | | +5.61% | 10.64B | | +2.45% | 10.28B | | +0.88% | 8.9B | | -25.24% | 8.29B | | +20.93% | 6.61B | | -.--% | 5.13B |
Wireless Telecom
|