Market Closed -
Bombay S.E.
11:00:51 26/06/2024 BST
|
5-day change
|
1st Jan Change
|
174.2
INR
|
-0.74%
|
|
+0.14%
|
+0.20%
|
Fiscal Period: March |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
801,024
|
354,417
|
499,031
|
-
|
-
|
Enterprise Value (EV)
1 |
801,684
|
358,606
|
462,527
|
505,288
|
504,983
|
P/E ratio
|
1,942
x
|
1,775
x
|
1,472
x
|
247
x
|
118
x
|
Yield
|
-
|
-
|
-
|
-
|
0.04%
|
Capitalization / Revenue
|
21.2
x
|
6.89
x
|
7.24
x
|
6.13
x
|
4.87
x
|
EV / Revenue
|
21.2
x
|
6.97
x
|
7.24
x
|
6.21
x
|
4.93
x
|
EV / EBITDA
|
491
x
|
140
x
|
134
x
|
90.5
x
|
57.4
x
|
EV / FCF
|
-179
x
|
-103
x
|
2,260
x
|
310
x
|
138
x
|
FCF Yield
|
-0.56%
|
-0.97%
|
0.04%
|
0.32%
|
0.72%
|
Price to Book
|
59.8
x
|
25.7
x
|
34.9
x
|
33.6
x
|
26.4
x
|
Nbr of stocks (in thousands)
|
2,844,629
|
2,852,447
|
2,856,832
|
-
|
-
|
Reference price
2 |
281.6
|
124.2
|
174.7
|
174.7
|
174.7
|
Announcement Date
|
27/05/22
|
24/05/23
|
22/05/24
|
-
|
-
|
Fiscal Period: March |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
37,739
|
51,438
|
63,856
|
81,412
|
102,498
|
EBITDA
1 |
-
|
1,633
|
2,560
|
3,462
|
5,583
|
8,793
|
EBIT
1 |
-
|
668.4
|
827.9
|
1,219
|
3,309
|
6,005
|
Operating Margin
|
-
|
1.77%
|
1.61%
|
1.91%
|
4.06%
|
5.86%
|
Earnings before Tax (EBT)
1 |
-
|
473.1
|
384
|
690.3
|
2,658
|
5,180
|
Net income
1 |
618.5
|
410.8
|
192.6
|
322.6
|
1,896
|
3,780
|
Net margin
|
-
|
1.09%
|
0.37%
|
0.51%
|
2.33%
|
3.69%
|
EPS
2 |
6.678
|
0.1450
|
0.0700
|
0.1100
|
0.7060
|
1.482
|
Free Cash Flow
1 |
-
|
-4,479
|
-3,484
|
223.8
|
1,628
|
3,659
|
FCF margin
|
-
|
-11.87%
|
-6.77%
|
0.35%
|
2%
|
3.57%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
6.41%
|
29.15%
|
41.62%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
44.56%
|
85.85%
|
96.8%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
0.0667
|
Announcement Date
|
03/08/21
|
27/05/22
|
24/05/23
|
22/05/24
|
-
|
-
|
Fiscal Period: March |
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
-
|
10,984
|
9,733
|
11,484
|
12,308
|
14,628
|
13,017
|
14,218
|
15,354
|
17,999
|
16,507
|
18,141
|
EBITDA
1 |
-
|
689.8
|
385.2
|
460.5
|
611.4
|
781.6
|
706.9
|
734.7
|
855.2
|
1,122
|
930.3
|
-
|
EBIT
1 |
-
|
497.7
|
80.35
|
150.4
|
226.4
|
274.6
|
176.5
|
215.5
|
514.2
|
719.4
|
351.1
|
426.7
|
Operating Margin
|
-
|
4.53%
|
0.83%
|
1.31%
|
1.84%
|
1.88%
|
1.36%
|
1.52%
|
3.35%
|
4%
|
2.13%
|
2.35%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
58.16
|
83.4
|
-
|
-
|
86.29
|
97.19
|
162
|
463
|
259
|
-
|
Net income
1 |
-
|
279.3
|
85.6
|
45.5
|
41.08
|
81.93
|
24.11
|
33.03
|
137.5
|
286
|
138.2
|
-
|
Net margin
|
-
|
2.54%
|
0.88%
|
0.4%
|
0.33%
|
0.56%
|
0.19%
|
0.23%
|
0.9%
|
1.59%
|
0.84%
|
-
|
EPS
2 |
0.005000
|
0.1000
|
0.0300
|
0.0167
|
0.0150
|
0.0300
|
0.0100
|
0.0200
|
0.0950
|
0.1310
|
0.0524
|
0.0597
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
01/12/21
|
09/02/22
|
27/05/22
|
05/08/22
|
01/11/22
|
13/02/23
|
24/05/23
|
11/08/23
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
660
|
4,190
|
6,854
|
6,256
|
5,951
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
0.4042
x
|
1.636
x
|
1.964
x
|
1.121
x
|
0.6768
x
|
Free Cash Flow
1 |
-
|
-4,479
|
-3,484
|
224
|
1,628
|
3,659
|
ROE (net income / shareholders' equity)
|
-
|
4.49%
|
1.42%
|
3.47%
|
13.3%
|
23.2%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
0.69%
|
1.4%
|
6.5%
|
11.2%
|
Assets
1 |
-
|
-
|
27,981
|
35,877
|
29,166
|
33,753
|
Book Value Per Share
2 |
-
|
4.710
|
4.830
|
5.010
|
5.200
|
6.610
|
Cash Flow per Share
2 |
-
|
-1.250
|
-0.5100
|
0.1700
|
0.5800
|
1.450
|
Capex
1 |
-
|
940
|
2,082
|
1,431
|
1,669
|
1,813
|
Capex / Sales
|
-
|
2.49%
|
4.05%
|
2.26%
|
2.05%
|
1.77%
|
Announcement Date
|
03/08/21
|
27/05/22
|
24/05/23
|
22/05/24
|
-
|
-
|
Last Close Price
174.7
INR Average target price
190.5
INR Spread / Average Target +9.06% Consensus |