Market Closed -
Bombay S.E.
11:00:48 02/05/2024 BST
|
5-day change
|
1st Jan Change
|
310.4
INR
|
-1.80%
|
|
-2.89%
|
-27.50%
|
Fiscal Period: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,507
|
19,639
|
71,792
|
33,361
|
38,094
|
-
|
-
|
Enterprise Value (EV)
1 |
3,507
|
19,639
|
71,792
|
31,859
|
38,597
|
38,290
|
36,013
|
P/E ratio
|
24.2
x
|
28.5
x
|
29.9
x
|
13
x
|
27
x
|
18.4
x
|
13.8
x
|
Yield
|
-
|
-
|
-
|
0.55%
|
0.47%
|
0.74%
|
1.11%
|
Capitalization / Revenue
|
0.4
x
|
1.92
x
|
4.42
x
|
1.87
x
|
2.46
x
|
2.13
x
|
1.74
x
|
EV / Revenue
|
0.4
x
|
1.92
x
|
4.42
x
|
1.79
x
|
2.46
x
|
2.14
x
|
1.64
x
|
EV / EBITDA
|
2.55
x
|
9.66
x
|
16.7
x
|
7.65
x
|
15.7
x
|
10.8
x
|
7.71
x
|
EV / FCF
|
4.74
x
|
14.6
x
|
21.7
x
|
12.4
x
|
-22.6
x
|
47
x
|
14
x
|
FCF Yield
|
21.1%
|
6.83%
|
4.61%
|
8.06%
|
-4.42%
|
2.13%
|
7.13%
|
Price to Book
|
0.53
x
|
2.69
x
|
7.54
x
|
2.79
x
|
2.89
x
|
2.53
x
|
2.17
x
|
Nbr of stocks (in thousands)
|
122,627
|
122,627
|
122,627
|
122,627
|
122,627
|
-
|
-
|
Reference price
2 |
28.60
|
160.2
|
585.4
|
272.0
|
315.8
|
315.8
|
315.8
|
Announcement Date
|
18/06/20
|
14/05/21
|
06/05/22
|
06/05/23
|
01/05/24
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
8,766
|
10,208
|
16,250
|
17,829
|
15,673
|
17,867
|
21,938
|
EBITDA
1 |
1,378
|
2,034
|
4,304
|
4,165
|
2,465
|
3,536
|
4,671
|
EBIT
1 |
-
|
1,347
|
3,571
|
3,445
|
1,736
|
2,861
|
3,718
|
Operating Margin
|
-
|
13.2%
|
21.97%
|
19.33%
|
11.07%
|
16.01%
|
16.95%
|
Earnings before Tax (EBT)
1 |
117.1
|
1,010
|
3,489
|
3,510
|
1,832
|
2,825
|
3,756
|
Net income
1 |
144.6
|
688.1
|
2,405
|
2,565
|
1,416
|
2,106
|
2,794
|
Net margin
|
1.65%
|
6.74%
|
14.8%
|
14.39%
|
9.04%
|
11.79%
|
12.74%
|
EPS
2 |
1.180
|
5.610
|
19.61
|
20.92
|
11.64
|
17.19
|
22.83
|
Free Cash Flow
1 |
740.2
|
1,341
|
3,310
|
2,568
|
-1,678
|
815.4
|
2,567
|
FCF margin
|
8.44%
|
13.14%
|
20.37%
|
14.4%
|
-10.43%
|
4.56%
|
11.7%
|
FCF Conversion (EBITDA)
|
53.73%
|
65.93%
|
76.89%
|
61.65%
|
-
|
23.06%
|
54.95%
|
FCF Conversion (Net income)
|
511.88%
|
194.86%
|
137.64%
|
100.1%
|
-
|
38.71%
|
91.86%
|
Dividend per Share
2 |
-
|
-
|
-
|
1.500
|
1.486
|
2.329
|
3.514
|
Announcement Date
|
18/06/20
|
14/05/21
|
06/05/22
|
06/05/23
|
01/05/24
|
-
|
-
|
Fiscal Period: Maart |
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
3,150
|
3,169
|
3,888
|
4,244
|
4,701
|
4,640
|
4,573
|
4,202
|
4,414
|
3,862
|
4,139
|
4,102
|
4,156
|
EBITDA
1 |
379.6
|
684
|
970
|
1,111
|
1,378
|
1,315
|
1,167
|
920.2
|
762.3
|
657.9
|
777.2
|
740.2
|
668.1
|
EBIT
1 |
-
|
-
|
-
|
-
|
1,195
|
1,133
|
-
|
-
|
-
|
475.7
|
-
|
575
|
484
|
Operating Margin
|
-
|
-
|
-
|
-
|
25.42%
|
24.42%
|
-
|
-
|
-
|
12.32%
|
-
|
14.02%
|
11.65%
|
Earnings before Tax (EBT)
1 |
-219.1
|
372.1
|
856.7
|
-
|
1,198
|
-
|
-
|
-
|
-
|
499.9
|
574
|
608.5
|
450
|
Net income
1 |
-181
|
304.5
|
564.6
|
630.7
|
805.9
|
776
|
724.6
|
-
|
689.3
|
372.6
|
437
|
428.4
|
328.1
|
Net margin
|
-5.74%
|
9.61%
|
14.52%
|
14.86%
|
17.14%
|
16.72%
|
15.84%
|
-
|
15.61%
|
9.65%
|
10.56%
|
10.45%
|
7.9%
|
EPS
2 |
-
|
-
|
-
|
-
|
6.570
|
-
|
-
|
-
|
5.620
|
3.040
|
3.500
|
3.600
|
2.250
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
30/10/20
|
27/01/21
|
14/05/21
|
24/01/22
|
06/05/22
|
22/07/22
|
08/11/22
|
30/01/23
|
06/05/23
|
28/07/23
|
-
|
-
|
-
|
Fiscal Period: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
195
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
1,502
|
131
|
-
|
2,081
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
0.0552
x
|
-
|
Free Cash Flow
1 |
740
|
1,341
|
3,310
|
2,568
|
-1,678
|
815
|
2,567
|
ROE (net income / shareholders' equity)
|
2.21%
|
9.89%
|
28.6%
|
23.9%
|
12.6%
|
14.9%
|
17.1%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
15.8%
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
16,236
|
-
|
-
|
-
|
Book Value Per Share
2 |
54.00
|
59.60
|
77.60
|
97.40
|
109.0
|
125.0
|
145.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
258
|
206
|
347
|
806
|
3,594
|
3,058
|
1,297
|
Capex / Sales
|
2.94%
|
2.01%
|
2.13%
|
4.52%
|
22.34%
|
17.12%
|
5.91%
|
Announcement Date
|
18/06/20
|
14/05/21
|
06/05/22
|
06/05/23
|
01/05/24
|
-
|
-
|
Last Close Price
315.8
INR Average target price
415.2
INR Spread / Average Target +31.48% Consensus |
1st Jan change
|
Capi.
|
---|
| +4.02% | 5.27B | | +4.16% | 3.3B | | -14.63% | 1.7B | | +4.38% | 1.36B | | +20.32% | 1.22B | | -6.20% | 1.13B | | -7.86% | 744M | | -19.77% | 708M | | +9.66% | 560M |
Wood Products
|