Market Closed -
Bombay S.E.
11:28:41 03/05/2024 BST
|
5-day change
|
1st Jan Change
|
46.48
INR
|
+0.85%
|
|
-1.00%
|
+15.25%
|
Fiscal Period: March |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
74,052
|
75,791
|
82,400
|
-
|
-
|
Enterprise Value (EV)
1 |
74,052
|
75,791
|
82,400
|
82,400
|
82,400
|
P/E ratio
|
70
x
|
56.6
x
|
58.1
x
|
51.7
x
|
44.3
x
|
Yield
|
-
|
-
|
0.11%
|
0.43%
|
0.43%
|
Capitalization / Revenue
|
18.5
x
|
16.9
x
|
14.5
x
|
12.4
x
|
10.7
x
|
EV / Revenue
|
18.5
x
|
16.9
x
|
14.5
x
|
12.4
x
|
10.7
x
|
EV / EBITDA
|
55.9
x
|
43.1
x
|
40.1
x
|
34.5
x
|
30.2
x
|
EV / FCF
|
-
|
-60.7
x
|
32.3
x
|
61.3
x
|
45.2
x
|
FCF Yield
|
-
|
-1.65%
|
3.1%
|
1.63%
|
2.21%
|
Price to Book
|
-
|
20.5
x
|
15
x
|
11.1
x
|
8.61
x
|
Nbr of stocks (in thousands)
|
1,738,320
|
1,738,320
|
1,772,041
|
-
|
-
|
Reference price
2 |
42.60
|
43.60
|
46.50
|
46.50
|
46.50
|
Announcement Date
|
25/05/22
|
26/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
4,004
|
4,488
|
5,698
|
6,654
|
7,680
|
EBITDA
1 |
-
|
1,325
|
1,759
|
2,056
|
2,388
|
2,732
|
EBIT
1 |
-
|
-
|
1,730
|
1,977
|
2,206
|
2,550
|
Operating Margin
|
-
|
-
|
38.54%
|
34.69%
|
33.16%
|
33.2%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
1,849
|
2,020
|
2,230
|
2,592
|
Net income
1 |
610.1
|
1,059
|
1,342
|
1,444
|
1,574
|
1,829
|
Net margin
|
-
|
26.46%
|
29.9%
|
25.35%
|
23.66%
|
23.82%
|
EPS
2 |
-
|
0.6088
|
0.7700
|
0.8000
|
0.9000
|
1.050
|
Free Cash Flow
1 |
-
|
-
|
-1,248
|
2,552
|
1,345
|
1,821
|
FCF margin
|
-
|
-
|
-27.81%
|
44.78%
|
20.21%
|
23.71%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
124.12%
|
56.31%
|
66.67%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
176.67%
|
85.42%
|
99.56%
|
Dividend per Share
2 |
-
|
-
|
-
|
0.0500
|
0.2000
|
0.2000
|
Announcement Date
|
04/09/21
|
25/05/22
|
26/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q2
|
---|
Net sales
1 |
-
|
1,121
|
1,399
|
1,166
|
1,447
|
EBITDA
1 |
-
|
402.4
|
553.6
|
424.3
|
463
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
388.1
|
-
|
-
|
-
|
Net income
|
331.3
|
282.2
|
-
|
-
|
-
|
Net margin
|
-
|
25.18%
|
-
|
-
|
-
|
EPS
|
0.1900
|
0.1625
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
29/07/22
|
11/11/22
|
06/02/23
|
26/05/23
|
-
|
Fiscal Period: March |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-1,248
|
2,552
|
1,345
|
1,821
|
ROE (net income / shareholders' equity)
|
-
|
53.2%
|
44.3%
|
29.7%
|
23.5%
|
21.4%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
-
|
2.130
|
3.100
|
4.200
|
5.400
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
-
|
144
|
105
|
217
|
229
|
Capex / Sales
|
-
|
-
|
3.21%
|
1.84%
|
3.25%
|
2.98%
|
Announcement Date
|
04/09/21
|
25/05/22
|
26/05/23
|
-
|
-
|
-
|
Mean consensus UNDERPERFORM Last Close Price
46.5
INR Average target price
43
INR Spread / Average Target -7.53% Consensus |
1st Jan change
|
Capi.
|
---|
| +0.85% | 121B | | +48.01% | 34.47B | | -24.02% | 15.28B | | +54.09% | 7.9B | | +46.12% | 6.13B | | +19.79% | 3.59B | | +0.69% | 2.98B | | +11.44% | 2.1B | | +2.41% | 1.99B |
Travel Agents
|