Delayed
NSE India S.E.
05:37:31 01/07/2024 BST
|
5-day change
|
1st Jan Change
|
1,489
INR
|
+1.10%
|
|
+4.78%
|
+9.78%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
30,430
|
21,358
|
30,571
|
51,529
|
45,291
|
112,218
|
-
|
-
|
Enterprise Value (EV)
1 |
30,430
|
21,358
|
30,571
|
51,529
|
45,291
|
100,038
|
112,218
|
112,218
|
P/E ratio
|
-
|
10
x
|
12.7
x
|
17.3
x
|
12.1
x
|
22
x
|
21.4
x
|
19.9
x
|
Yield
|
-
|
0.89%
|
0.74%
|
0.29%
|
0.34%
|
0.21%
|
0.22%
|
0.25%
|
Capitalization / Revenue
|
4.69
x
|
2.47
x
|
2.88
x
|
4.06
x
|
3.09
x
|
5.91
x
|
5.71
x
|
5.07
x
|
EV / Revenue
|
4.69
x
|
2.47
x
|
2.88
x
|
4.06
x
|
3.09
x
|
5.91
x
|
5.71
x
|
5.07
x
|
EV / EBITDA
|
12.2
x
|
7.09
x
|
9.3
x
|
13.1
x
|
10.3
x
|
18.1
x
|
17.7
x
|
15.9
x
|
EV / FCF
|
-
|
-66.6
x
|
15.7
x
|
21
x
|
58.1
x
|
52.7
x
|
34.2
x
|
28.2
x
|
FCF Yield
|
-
|
-1.5%
|
6.39%
|
4.77%
|
1.72%
|
1.9%
|
2.92%
|
3.55%
|
Price to Book
|
4.83
x
|
2.27
x
|
2.58
x
|
3.47
x
|
2.41
x
|
4.87
x
|
3.63
x
|
3.24
x
|
Nbr of stocks (in thousands)
|
75,630
|
75,643
|
75,643
|
75,789
|
75,903
|
76,010
|
-
|
-
|
Reference price
2 |
402.4
|
282.4
|
404.2
|
679.9
|
596.7
|
1,476
|
1,476
|
1,476
|
Announcement Date
|
22/05/19
|
18/06/20
|
06/05/21
|
12/05/22
|
27/05/23
|
16/05/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,487
|
8,632
|
10,613
|
12,694
|
14,667
|
16,941
|
19,670
|
22,140
|
EBITDA
1 |
2,504
|
3,014
|
3,286
|
3,947
|
4,411
|
5,514
|
6,328
|
7,072
|
EBIT
|
-
|
-
|
3,152
|
3,478
|
4,520
|
-
|
6,028
|
7,060
|
Operating Margin
|
-
|
-
|
29.7%
|
27.4%
|
30.82%
|
-
|
30.65%
|
31.89%
|
Earnings before Tax (EBT)
1 |
-
|
2,695
|
3,136
|
3,858
|
4,514
|
5,644
|
6,422
|
6,846
|
Net income
1 |
-
|
2,150
|
2,423
|
2,998
|
3,763
|
4,571
|
5,226
|
5,618
|
Net margin
|
-
|
24.91%
|
22.83%
|
23.62%
|
25.65%
|
26.98%
|
26.57%
|
25.38%
|
EPS
2 |
-
|
28.20
|
31.71
|
39.26
|
49.18
|
59.90
|
68.95
|
74.13
|
Free Cash Flow
1 |
-
|
-320.6
|
1,953
|
2,456
|
779
|
2,128
|
3,277
|
3,982
|
FCF margin
|
-
|
-3.71%
|
18.4%
|
19.35%
|
5.31%
|
12.57%
|
16.66%
|
17.99%
|
FCF Conversion (EBITDA)
|
-
|
-
|
59.43%
|
62.22%
|
17.66%
|
36.28%
|
51.79%
|
56.31%
|
FCF Conversion (Net income)
|
-
|
-
|
80.6%
|
81.9%
|
20.7%
|
46.55%
|
62.71%
|
70.88%
|
Dividend per Share
2 |
-
|
2.500
|
3.000
|
2.000
|
2.000
|
3.150
|
3.300
|
3.650
|
Announcement Date
|
22/05/19
|
18/06/20
|
06/05/21
|
12/05/22
|
27/05/23
|
16/05/24
|
-
|
-
|
Fiscal Period: March |
2021 Q3
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
2,744
|
3,004
|
3,035
|
3,262
|
3,463
|
3,590
|
3,721
|
3,893
|
3,953
|
4,111
|
4,381
|
4,462
|
EBITDA
1 |
897.5
|
926.1
|
1,012
|
-
|
1,022
|
1,056
|
1,094
|
1,239
|
1,266
|
1,234
|
1,395
|
2,986
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
644.6
|
708.5
|
749.8
|
-
|
849.9
|
916.7
|
974.8
|
1,021
|
1,034
|
970
|
1,179
|
1,232
|
Net margin
|
23.49%
|
23.58%
|
24.7%
|
-
|
24.54%
|
25.53%
|
26.2%
|
26.23%
|
26.16%
|
23.6%
|
26.91%
|
27.62%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
04/02/21
|
05/08/21
|
02/11/21
|
03/02/22
|
05/08/22
|
12/11/22
|
11/02/23
|
27/05/23
|
07/08/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-321
|
1,953
|
2,456
|
779
|
2,128
|
3,277
|
3,983
|
ROE (net income / shareholders' equity)
|
35.4%
|
27.2%
|
22.7%
|
22.5%
|
22.4%
|
20.9%
|
19.7%
|
17.5%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
83.30
|
124.0
|
157.0
|
196.0
|
248.0
|
303.0
|
406.0
|
456.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
767
|
733
|
912
|
1,938
|
1,304
|
1,000
|
1,000
|
Capex / Sales
|
-
|
8.89%
|
6.91%
|
7.18%
|
13.21%
|
7.71%
|
5.08%
|
4.52%
|
Announcement Date
|
22/05/19
|
18/06/20
|
06/05/21
|
12/05/22
|
27/05/23
|
16/05/24
|
-
|
-
|
Last Close Price
1,476
INR Average target price
1,569
INR Spread / Average Target +6.25% Consensus |
1st Jan change
|
Capi.
|
---|
| +20.03% | 43.77B | | +28.57% | 22.83B | | +20.25% | 15.56B | | +19.41% | 14.34B | | +55.13% | 12.96B | | -0.05% | 6.79B | | -12.16% | 6.41B | | -8.87% | 5.73B | | +14.65% | 5.69B |
Generic Pharmaceuticals
|