Market Closed -
Bombay S.E.
11:00:51 24/06/2024 BST
|
5-day change
|
1st Jan Change
|
837
INR
|
-2.33%
|
|
+1.14%
|
+17.15%
|
Fiscal Period: March |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
27,022
|
18,225
|
40,496
|
-
|
-
|
Enterprise Value (EV)
1 |
18,502
|
9,036
|
29,917
|
32,729
|
31,373
|
P/E ratio
|
-20.2
x
|
58
x
|
227
x
|
44.4
x
|
34.2
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
8.64
x
|
5.01
x
|
6.11
x
|
6.38
x
|
5.48
x
|
EV / Revenue
|
5.92
x
|
2.48
x
|
6.11
x
|
5.15
x
|
4.24
x
|
EV / EBITDA
|
106
x
|
27.4
x
|
38.4
x
|
25.9
x
|
18.9
x
|
EV / FCF
|
32.2
x
|
22
x
|
-40.4
x
|
35
x
|
23.9
x
|
FCF Yield
|
3.1%
|
4.55%
|
-2.47%
|
2.85%
|
4.18%
|
Price to Book
|
1.37
x
|
0.89
x
|
1.24
x
|
1.96
x
|
1.84
x
|
Nbr of stocks (in thousands)
|
46,623
|
46,844
|
47,209
|
-
|
-
|
Reference price
2 |
579.6
|
389.0
|
857.8
|
857.8
|
857.8
|
Announcement Date
|
04/05/22
|
28/04/23
|
06/05/24
|
-
|
-
|
Fiscal Period: March |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
3,127
|
3,637
|
4,899
|
6,350
|
7,393
|
EBITDA
1 |
-
|
174.3
|
329.9
|
778.2
|
1,265
|
1,664
|
EBIT
1 |
-
|
-1,127
|
42.55
|
404.3
|
826.5
|
1,192
|
Operating Margin
|
-
|
-36.03%
|
1.17%
|
8.25%
|
13.02%
|
16.13%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
605.7
|
980.4
|
1,261
|
1,700
|
Net income
1 |
925
|
-1,321
|
340
|
143
|
984.9
|
1,281
|
Net margin
|
-
|
-42.24%
|
9.35%
|
2.92%
|
15.51%
|
17.33%
|
EPS
2 |
-
|
-28.72
|
6.710
|
2.810
|
19.32
|
25.12
|
Free Cash Flow
1 |
-
|
573.8
|
411.1
|
-854.7
|
934.2
|
1,311
|
FCF margin
|
-
|
18.35%
|
11.3%
|
-18.77%
|
14.71%
|
17.73%
|
FCF Conversion (EBITDA)
|
-
|
329.2%
|
124.58%
|
-
|
73.86%
|
78.79%
|
FCF Conversion (Net income)
|
-
|
-
|
120.91%
|
-
|
94.86%
|
102.33%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
07/08/21
|
04/05/22
|
28/04/23
|
06/05/24
|
-
|
-
|
Fiscal Period: March |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
887.8
|
931.4
|
827.8
|
878.9
|
972.1
|
958.6
|
860.7
|
939.7
|
1,320
|
1,303
|
EBITDA
1 |
-279.4
|
177.7
|
24.46
|
81.77
|
106
|
117.8
|
54.71
|
133
|
188.5
|
250.3
|
EBIT
1 |
-
|
-
|
-43.44
|
10.49
|
33.63
|
41.87
|
-29.03
|
52
|
22
|
198
|
Operating Margin
|
-
|
-
|
-5.25%
|
1.19%
|
3.46%
|
4.37%
|
-3.37%
|
5.53%
|
1.67%
|
15.19%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
37.92
|
137.5
|
201.4
|
228.8
|
157.7
|
239
|
151
|
293
|
Net income
1 |
-
|
-
|
25.65
|
34.42
|
130.3
|
149.6
|
130
|
173
|
114.5
|
242
|
Net margin
|
-
|
-
|
3.1%
|
3.92%
|
13.41%
|
15.6%
|
15.1%
|
18.41%
|
8.68%
|
18.57%
|
EPS
|
-
|
-
|
-
|
0.6800
|
2.560
|
2.930
|
-
|
3.700
|
2.550
|
5.300
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
25/01/22
|
04/05/22
|
29/07/22
|
21/10/22
|
24/01/23
|
28/04/23
|
10/08/23
|
-
|
-
|
-
|
Fiscal Period: March |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
8,521
|
9,189
|
5,951
|
7,767
|
9,123
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
574
|
411
|
-855
|
934
|
1,311
|
ROE (net income / shareholders' equity)
|
-
|
-7.22%
|
1.69%
|
3.61%
|
4.65%
|
5.7%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
425.0
|
436.0
|
693.0
|
438.0
|
466.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
57.7
|
71.1
|
1,640
|
257
|
356
|
Capex / Sales
|
-
|
1.85%
|
1.95%
|
36.02%
|
4.04%
|
4.81%
|
Announcement Date
|
07/08/21
|
04/05/22
|
28/04/23
|
06/05/24
|
-
|
-
|
Last Close Price
857.8
INR Average target price
916.4
INR Spread / Average Target +6.83% Consensus |
1st Jan change
|
Capi.
|
---|
| +29.56% | 451B | | +40.92% | 296B | | +14.03% | 147B | | +9.86% | 94.95B | | +27.77% | 90.69B | | +69.09% | 63.25B | | +15.16% | 46.57B | | +14.74% | 34.97B | | -15.39% | 30.2B |
Other Internet Services
|