Market Closed -
NSE India S.E.
12:43:52 24/05/2024 BST
|
5-day change
|
1st Jan Change
|
883.8
INR
|
-3.34%
|
|
-12.55%
|
+0.64%
|
Fiscal Period: March |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
26,608
|
27,590
|
53,321
|
-
|
-
|
Enterprise Value (EV)
1 |
26,608
|
27,590
|
48,452
|
46,833
|
44,070
|
P/E ratio
|
20.1
x
|
22.7
x
|
28.9
x
|
24.5
x
|
20
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1.19
x
|
0.98
x
|
1.55
x
|
1.46
x
|
1.28
x
|
EV / Revenue
|
1.19
x
|
0.98
x
|
1.55
x
|
1.28
x
|
1.06
x
|
EV / EBITDA
|
12.6
x
|
14.4
x
|
16.8
x
|
13.4
x
|
11.1
x
|
EV / FCF
|
26.7
x
|
49.2
x
|
81.4
x
|
27
x
|
21.5
x
|
FCF Yield
|
3.75%
|
2.03%
|
1.23%
|
3.71%
|
4.64%
|
Price to Book
|
3.16
x
|
2.84
x
|
4.61
x
|
3.9
x
|
3.31
x
|
Nbr of stocks (in thousands)
|
59,493
|
59,493
|
60,328
|
-
|
-
|
Reference price
2 |
447.2
|
463.8
|
883.8
|
883.8
|
883.8
|
Announcement Date
|
16/05/22
|
20/05/23
|
18/05/24
|
-
|
-
|
Fiscal Period: March |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
22,434
|
28,120
|
31,255
|
36,574
|
41,529
|
EBITDA
1 |
-
|
2,107
|
1,913
|
2,888
|
3,489
|
3,981
|
EBIT
1 |
-
|
-
|
-
|
2,188
|
2,634
|
3,124
|
Operating Margin
|
-
|
-
|
-
|
7%
|
7.2%
|
7.52%
|
Earnings before Tax (EBT)
1 |
-
|
1,656
|
1,518
|
2,438
|
2,859
|
3,485
|
Net income
1 |
1,260
|
1,328
|
1,223
|
1,667
|
2,147
|
2,629
|
Net margin
|
-
|
5.92%
|
4.35%
|
5.33%
|
5.87%
|
6.33%
|
EPS
2 |
-
|
22.24
|
20.39
|
27.75
|
36.14
|
44.23
|
Free Cash Flow
1 |
-
|
996.7
|
560.4
|
601.3
|
1,737
|
2,046
|
FCF margin
|
-
|
4.44%
|
1.99%
|
1.91%
|
4.75%
|
4.93%
|
FCF Conversion (EBITDA)
|
-
|
47.3%
|
29.29%
|
20.95%
|
49.79%
|
51.39%
|
FCF Conversion (Net income)
|
-
|
75.04%
|
45.83%
|
35.1%
|
80.91%
|
77.83%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
30/08/21
|
16/05/22
|
20/05/23
|
18/05/24
|
-
|
-
|
Fiscal Period: March |
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
---|
Net sales
1 |
-
|
7,243
|
8,234
|
8,692
|
7,708
|
EBITDA
1 |
-
|
337.2
|
603.4
|
700
|
809.9
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
620
|
Net income
|
353.8
|
-
|
-
|
-
|
484.4
|
Net margin
|
-
|
-
|
-
|
-
|
6.28%
|
EPS
|
5.900
|
-
|
-
|
-
|
8.100
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21/01/23
|
20/05/23
|
21/07/23
|
-
|
-
|
Fiscal Period: March |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
4,350
|
6,488
|
9,251
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
997
|
560
|
601
|
1,737
|
2,046
|
ROE (net income / shareholders' equity)
|
-
|
17.7%
|
13.5%
|
15.3%
|
17.6%
|
16.8%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
13%
|
15%
|
16%
|
Assets
1 |
-
|
-
|
-
|
13,180
|
14,312
|
16,429
|
Book Value Per Share
2 |
-
|
142.0
|
163.0
|
192.0
|
227.0
|
267.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
715
|
1,048
|
1,000
|
1,133
|
1,133
|
Capex / Sales
|
-
|
3.19%
|
3.73%
|
3.18%
|
3.1%
|
2.73%
|
Announcement Date
|
30/08/21
|
16/05/22
|
20/05/23
|
18/05/24
|
-
|
-
|
Last Close Price
883.8
INR Average target price
1,177
INR Spread / Average Target +33.13% Consensus |
1st Jan change
|
Capi.
|
---|
| +0.64% | 642M | | +7.96% | 25.3B | | -27.14% | 7.71B | | -3.39% | 6.89B | | +8.84% | 6.37B | | +1.98% | 5.44B | | -2.37% | 5.42B | | +23.74% | 5.22B | | -5.39% | 4.69B | | +19.90% | 4.45B |
Dairy Products
|