Delayed
NSE India S.E.
08:50:55 16/05/2024 BST
5-day change
1st Jan Change
2,027
INR
-1.16%
+3.51%
+4.73%
Fiscal Period: March
2019
2020
2021
2022
2023
2024
2025
2026
Capitalization
1
163,288
84,552
204,826
153,998
174,654
288,478
-
-
Enterprise Value (EV)
1
165,673
84,429
200,406
149,412
170,461
280,587
275,914
268,775
P/E ratio
33
x
15
x
39.4
x
33.4
x
36.4
x
44.9
x
34.1
x
27.7
x
Yield
0.47%
0.91%
0.41%
0.57%
0.56%
0.41%
0.51%
0.6%
Capitalization / Revenue
2.17
x
1.22
x
3.13
x
2.04
x
1.98
x
2.83
x
2.45
x
2.17
x
EV / Revenue
2.21
x
1.22
x
3.06
x
1.98
x
1.94
x
2.75
x
2.34
x
2.02
x
EV / EBITDA
14.7
x
7.47
x
19.3
x
15.5
x
16.4
x
21.9
x
17.1
x
14.3
x
EV / FCF
89.8
x
19.7
x
81.3
x
67.3
x
75.5
x
92.8
x
43
x
31.1
x
FCF Yield
1.11%
5.08%
1.23%
1.49%
1.32%
1.08%
2.33%
3.21%
Price to Book
5.91
x
2.81
x
5.75
x
3.93
x
3.96
x
5.87
x
5.16
x
4.49
x
Nbr of stocks (in thousands)
140,663
140,663
140,663
140,663
140,663
140,663
-
-
Reference price
2
1,161
601.1
1,456
1,095
1,242
2,051
2,051
2,051
Announcement Date
14/05/19
25/06/20
19/05/21
19/05/22
17/05/23
-
-
-
Fiscal Period: March
2019
2020
2021
2022
2023
2024
2025
2026
Net sales
1
75,105
69,177
65,470
75,491
88,040
102,038
117,765
132,850
EBITDA
1
11,288
11,308
10,402
9,646
10,363
12,840
16,129
18,776
EBIT
1
7,796
7,165
6,411
5,829
6,147
8,348
11,223
13,410
Operating Margin
10.38%
10.36%
9.79%
7.72%
6.98%
8.18%
9.53%
10.09%
Earnings before Tax (EBT)
1
7,331
7,465
6,468
5,861
6,293
8,494
11,218
13,940
Net income
1
4,950
5,655
5,197
4,607
4,796
6,424
8,509
10,444
Net margin
6.59%
8.18%
7.94%
6.1%
5.45%
6.3%
7.23%
7.86%
EPS
2
35.19
40.20
36.95
32.75
34.09
45.64
60.18
73.91
Free Cash Flow
1
1,846
4,289
2,464
2,220
2,257
3,024
6,420
8,632
FCF margin
2.46%
6.2%
3.76%
2.94%
2.56%
2.96%
5.45%
6.5%
FCF Conversion (EBITDA)
16.35%
37.93%
23.69%
23.02%
21.78%
23.55%
39.8%
45.98%
FCF Conversion (Net income)
37.29%
75.84%
47.41%
48.19%
47.07%
47.07%
75.46%
82.66%
Dividend per Share
2
5.500
5.500
6.000
6.250
7.000
8.469
10.51
12.39
Announcement Date
14/05/19
25/06/20
19/05/21
19/05/22
17/05/23
-
-
-
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
Net sales
1
20,409
21,329
16,937
18,876
18,891
20,788
21,138
23,606
20,952
22,343
24,500
25,727
26,093
25,851
EBITDA
1
3,521
3,322
2,443
2,600
2,032
2,571
2,398
2,716
2,395
2,854
3,213
3,485
3,394
3,208
EBIT
1
2,477
2,204
1,460
1,660
1,119
1,590
1,406
1,723
1,379
1,638
2,083
2,251
2,255
1,864
Operating Margin
12.14%
10.33%
8.62%
8.79%
5.92%
7.65%
6.65%
7.3%
6.58%
7.33%
8.5%
8.75%
8.64%
7.21%
Earnings before Tax (EBT)
1
2,380
2,254
1,258
1,724
1,179
1,700
1,331
1,747
1,448
1,767
2,159
2,393
2,461
2,306
Net income
1
1,901
1,874
965.6
1,333
946.3
1,362
1,034
1,315
1,082
1,365
1,635
1,801
1,794
1,607
Net margin
9.31%
8.79%
5.7%
7.06%
5.01%
6.55%
4.89%
5.57%
5.17%
6.11%
6.67%
7%
6.87%
6.22%
EPS
2
13.54
13.32
6.860
9.480
6.730
9.680
7.350
9.350
7.690
9.700
11.62
12.50
12.70
10.60
Dividend per Share
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Announcement Date
09/02/21
19/05/21
11/08/21
11/11/21
08/02/22
19/05/22
10/08/22
07/11/22
08/02/23
17/05/23
10/08/23
-
-
-
Fiscal Period: March
2019
2020
2021
2022
2023
2024
2025
2026
Net Debt
1
2,384
-
-
-
-
-
-
-
Net Cash position
1
-
124
4,420
4,586
4,193
7,892
12,565
19,704
Leverage (Debt/EBITDA)
0.2112
x
-
-
-
-
-
-
-
Free Cash Flow
1
1,846
4,289
2,464
2,220
2,257
3,024
6,420
8,632
ROE (net income / shareholders' equity)
21.5%
20.3%
15.8%
12.3%
11.5%
13.7%
16%
16.9%
ROA (Net income/ Total Assets)
11.2%
11.5%
9.61%
7.94%
7.58%
9.5%
12%
13.8%
Assets
1
44,378
49,280
54,087
58,026
63,300
67,621
70,905
75,678
Book Value Per Share
2
196.0
214.0
253.0
279.0
314.0
349.0
398.0
457.0
Cash Flow per Share
2
63.90
71.90
44.20
-
-
78.90
78.80
117.0
Capex
1
7,138
5,825
3,751
5,290
6,363
7,945
7,141
6,958
Capex / Sales
9.5%
8.42%
5.73%
7.01%
7.23%
7.79%
6.06%
5.24%
Announcement Date
14/05/19
25/06/20
19/05/21
19/05/22
17/05/23
-
-
-
Last Close Price
2,051
INR
Average target price
2,003
INR
Spread / Average Target
-2.32%
Consensus
1st Jan change
Capi.
+4.73% 3.46B +23.67% 49.63B -8.91% 22.24B +25.92% 20.81B -5.27% 14.93B -16.41% 13.82B -18.69% 13.61B +30.85% 11.87B +38.67% 10.94B +23.63% 10.26B
Other Auto, Truck & Motorcycle Parts
+951% of historical performance
More than 20 years at your side
Our Experts are here for you
OUR EXPERTS ARE HERE FOR YOU
Monday - Friday 9am-12pm / 2pm-6pm GMT + 1
marketscreener.com**derivatives**en**/dynamic-chart/**Premium**Expert**Access**Annual**Monthly**Discover our Free Content to Help You Better Understand the Stock Market.**#ffffff**/registration/member/**#004eff**#000000**100% Free Registration**1**
#252525**Blanc**7**To continue browsing, please register!**#ffffff50**14px**#33d251**