Delayed
Bombay S.E.
06:59:17 29/04/2024 BST
|
5-day change
|
1st Jan Change
|
6,240
INR
|
-1.18%
|
|
-1.22%
|
-15.09%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
85,008
|
51,564
|
132,286
|
162,373
|
147,207
|
149,823
|
-
|
-
|
Enterprise Value (EV)
1 |
87,282
|
54,889
|
131,630
|
171,189
|
157,453
|
155,644
|
151,101
|
145,776
|
P/E ratio
|
94.7
x
|
-123
x
|
130
x
|
42.5
x
|
39.7
x
|
50.1
x
|
38.5
x
|
29.2
x
|
Yield
|
0.35%
|
-
|
0.27%
|
0.88%
|
0.48%
|
0.55%
|
0.82%
|
1.12%
|
Capitalization / Revenue
|
2.68
x
|
1.62
x
|
4.02
x
|
3.68
x
|
2.85
x
|
2.84
x
|
2.56
x
|
2.31
x
|
EV / Revenue
|
2.75
x
|
1.73
x
|
4
x
|
3.88
x
|
3.04
x
|
2.95
x
|
2.59
x
|
2.25
x
|
EV / EBITDA
|
30.6
x
|
11.6
x
|
19.2
x
|
17.1
x
|
16.8
x
|
18.5
x
|
15.5
x
|
12.8
x
|
EV / FCF
|
-198
x
|
33.2
x
|
22.3
x
|
25
x
|
108
x
|
33.9
x
|
27.7
x
|
21.4
x
|
FCF Yield
|
-0.5%
|
3.01%
|
4.48%
|
4%
|
0.92%
|
2.95%
|
3.61%
|
4.68%
|
Price to Book
|
14.7
x
|
10.5
x
|
22.3
x
|
18.6
x
|
12.5
x
|
10.8
x
|
9.01
x
|
7.25
x
|
Nbr of stocks (in thousands)
|
23,728
|
23,728
|
23,728
|
23,728
|
23,728
|
23,728
|
-
|
-
|
Reference price
2 |
3,583
|
2,173
|
5,575
|
6,843
|
6,204
|
6,314
|
6,314
|
6,314
|
Announcement Date
|
16/05/19
|
26/05/20
|
05/05/21
|
05/05/22
|
05/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
31,744
|
31,751
|
32,881
|
44,105
|
51,722
|
52,790
|
58,449
|
64,827
|
EBITDA
1 |
2,854
|
4,742
|
6,863
|
9,998
|
9,375
|
8,433
|
9,755
|
11,432
|
EBIT
1 |
1,576
|
1,268
|
2,563
|
6,044
|
5,430
|
3,964
|
5,179
|
6,821
|
Operating Margin
|
4.96%
|
4%
|
7.79%
|
13.7%
|
10.5%
|
7.51%
|
8.86%
|
10.52%
|
Earnings before Tax (EBT)
1 |
1,341
|
-391.2
|
1,398
|
5,123
|
5,082
|
4,016
|
5,442
|
6,856
|
Net income
1 |
897.6
|
-418.6
|
1,018
|
3,822
|
3,705
|
3,007
|
3,915
|
4,963
|
Net margin
|
2.83%
|
-1.32%
|
3.1%
|
8.67%
|
7.16%
|
5.7%
|
6.7%
|
7.66%
|
EPS
2 |
37.83
|
-17.64
|
42.91
|
161.1
|
156.2
|
125.9
|
164.1
|
216.4
|
Free Cash Flow
1 |
-440.5
|
1,652
|
5,896
|
6,852
|
1,454
|
4,588
|
5,451
|
6,816
|
FCF margin
|
-1.39%
|
5.2%
|
17.93%
|
15.54%
|
2.81%
|
8.69%
|
9.33%
|
10.51%
|
FCF Conversion (EBITDA)
|
-
|
34.83%
|
85.91%
|
68.54%
|
15.51%
|
54.41%
|
55.87%
|
59.63%
|
FCF Conversion (Net income)
|
-
|
-
|
579.1%
|
179.28%
|
39.24%
|
152.58%
|
139.22%
|
137.33%
|
Dividend per Share
2 |
12.50
|
-
|
15.00
|
60.00
|
30.00
|
34.58
|
51.74
|
70.91
|
Announcement Date
|
16/05/19
|
26/05/20
|
05/05/21
|
05/05/22
|
05/05/23
|
-
|
-
|
-
|
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
|
2025 Q1
|
---|
Net sales
1 |
10,671
|
9,683
|
8,662
|
11,236
|
12,548
|
11,659
|
12,933
|
13,253
|
13,371
|
12,166
|
12,376
|
13,182
|
14,293
|
12,929
|
13,374
|
EBITDA
1 |
2,520
|
2,483
|
-
|
-
|
2,737
|
2,918
|
2,672
|
2,430
|
2,280
|
-
|
1,907
|
2,080
|
2,370
|
2,005
|
-
|
EBIT
1 |
-
|
-
|
600.6
|
1,745
|
1,706
|
1,993
|
1,698
|
1,419
|
1,284
|
1,029
|
916.7
|
1,001
|
1,253
|
1,001
|
1,199
|
Operating Margin
|
-
|
-
|
6.93%
|
15.53%
|
13.59%
|
17.09%
|
13.13%
|
10.7%
|
9.61%
|
8.46%
|
7.41%
|
7.6%
|
8.76%
|
7.74%
|
8.96%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
1,654
|
1,832
|
1,590
|
1,311
|
1,215
|
-
|
-
|
989
|
1,213
|
879.5
|
-
|
Net income
1 |
-
|
-
|
-
|
-
|
1,234
|
1,370
|
1,188
|
936.4
|
811.7
|
-
|
612.8
|
720
|
882.3
|
641.8
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
9.84%
|
11.75%
|
9.18%
|
7.07%
|
6.07%
|
-
|
4.95%
|
5.46%
|
6.17%
|
4.96%
|
-
|
EPS
2 |
40.17
|
37.93
|
13.18
|
38.16
|
52.01
|
57.73
|
50.06
|
39.47
|
37.36
|
29.27
|
25.83
|
29.20
|
36.35
|
27.19
|
35.29
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
28/01/21
|
05/05/21
|
30/07/21
|
29/10/21
|
29/01/22
|
05/05/22
|
27/07/22
|
28/10/22
|
25/01/23
|
05/05/23
|
27/07/23
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,275
|
3,325
|
-
|
8,816
|
10,246
|
5,821
|
1,278
|
-
|
Net Cash position
1 |
-
|
-
|
655
|
-
|
-
|
-
|
-
|
4,047
|
Leverage (Debt/EBITDA)
|
0.7969
x
|
0.7012
x
|
-
|
0.8818
x
|
1.093
x
|
0.6903
x
|
0.131
x
|
-
|
Free Cash Flow
1 |
-441
|
1,652
|
5,896
|
6,852
|
1,454
|
4,588
|
5,451
|
6,816
|
ROE (net income / shareholders' equity)
|
17.8%
|
-7.83%
|
18.8%
|
52.2%
|
36.1%
|
23.4%
|
25.4%
|
26.8%
|
ROA (Net income/ Total Assets)
|
5.42%
|
-
|
-
|
13.3%
|
-
|
-
|
-
|
-
|
Assets
1 |
16,570
|
-
|
-
|
28,631
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
243.0
|
207.0
|
249.0
|
367.0
|
497.0
|
583.0
|
701.0
|
872.0
|
Cash Flow per Share
|
103.0
|
153.0
|
316.0
|
362.0
|
302.0
|
-
|
-
|
-
|
Capex
1 |
2,874
|
1,990
|
1,606
|
1,746
|
5,714
|
2,796
|
2,646
|
2,734
|
Capex / Sales
|
9.05%
|
6.27%
|
4.88%
|
3.96%
|
11.05%
|
5.3%
|
4.53%
|
4.22%
|
Announcement Date
|
16/05/19
|
26/05/20
|
05/05/21
|
05/05/22
|
05/05/23
|
-
|
-
|
-
|
Last Close Price
6,314
INR Average target price
7,447
INR Spread / Average Target +17.93% Consensus |
1st Jan change
|
Capi.
|
---|
| -15.09% | 1.8B | | -6.13% | 126B | | +5.09% | 65.42B | | -10.93% | 16.08B | | +22.81% | 8.2B | | -10.03% | 7.24B | | -60.30% | 7.17B | | -17.41% | 6.03B | | +27.22% | 5.68B | | -20.63% | 4.51B |
Other Air Freight & Logistics
|