Market Closed -
NSE India S.E.
12:43:47 26/04/2024 BST
|
5-day change
|
1st Jan Change
|
1,640
INR
|
+5.09%
|
|
+9.21%
|
+19.89%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
483,178
|
300,667
|
657,564
|
721,846
|
744,607
|
1,027,944
|
-
|
-
|
Enterprise Value (EV)
1 |
470,438
|
289,303
|
644,793
|
700,442
|
763,226
|
1,002,933
|
996,248
|
987,207
|
P/E ratio
|
61
x
|
41
x
|
63.2
x
|
60.4
x
|
69.3
x
|
84.5
x
|
64.8
x
|
53.1
x
|
Yield
|
0.58%
|
0.83%
|
0.62%
|
0.65%
|
0.63%
|
0.5%
|
0.6%
|
0.72%
|
Capitalization / Revenue
|
4.8
x
|
3.19
x
|
6.31
x
|
5.2
x
|
4.41
x
|
5.51
x
|
4.84
x
|
4.27
x
|
EV / Revenue
|
4.68
x
|
3.07
x
|
6.18
x
|
5.04
x
|
4.52
x
|
5.38
x
|
4.69
x
|
4.1
x
|
EV / EBITDA
|
39.5
x
|
28.2
x
|
41.2
x
|
39.9
x
|
47.6
x
|
56.1
x
|
43.6
x
|
36
x
|
EV / FCF
|
4,709
x
|
62.4
x
|
158
x
|
47.1
x
|
-3,314
x
|
127
x
|
85.1
x
|
64.3
x
|
FCF Yield
|
0.02%
|
1.6%
|
0.63%
|
2.12%
|
-0.03%
|
0.79%
|
1.18%
|
1.55%
|
Price to Book
|
11.4
x
|
6.98
x
|
12.7
x
|
12.1
x
|
11.3
x
|
14
x
|
12.4
x
|
10.8
x
|
Nbr of stocks (in thousands)
|
625,473
|
625,803
|
626,013
|
626,303
|
626,510
|
626,776
|
-
|
-
|
Reference price
2 |
772.5
|
480.4
|
1,050
|
1,153
|
1,188
|
1,640
|
1,640
|
1,640
|
Announcement Date
|
29/05/19
|
12/05/20
|
20/05/21
|
04/05/22
|
03/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
100,576
|
94,292
|
104,279
|
138,885
|
168,684
|
186,422
|
212,419
|
240,570
|
EBITDA
1 |
11,922
|
10,274
|
15,653
|
17,576
|
16,030
|
17,877
|
22,831
|
27,420
|
EBIT
1 |
10,436
|
8,095
|
13,164
|
14,968
|
13,068
|
14,837
|
19,517
|
23,926
|
Operating Margin
|
10.38%
|
8.58%
|
12.62%
|
10.78%
|
7.75%
|
7.96%
|
9.19%
|
9.95%
|
Earnings before Tax (EBT)
1 |
11,553
|
9,017
|
14,316
|
16,038
|
14,502
|
16,350
|
21,319
|
25,888
|
Net income
1 |
7,915
|
7,330
|
10,396
|
11,947
|
10,750
|
12,148
|
15,873
|
19,279
|
Net margin
|
7.87%
|
7.77%
|
9.97%
|
8.6%
|
6.37%
|
6.52%
|
7.47%
|
8.01%
|
EPS
2 |
12.66
|
11.71
|
16.61
|
19.08
|
17.16
|
19.42
|
25.31
|
30.91
|
Free Cash Flow
1 |
99.9
|
4,638
|
4,080
|
14,861
|
-230.3
|
7,919
|
11,711
|
15,344
|
FCF margin
|
0.1%
|
4.92%
|
3.91%
|
10.7%
|
-0.14%
|
4.25%
|
5.51%
|
6.38%
|
FCF Conversion (EBITDA)
|
0.84%
|
45.15%
|
26.07%
|
84.55%
|
-
|
44.3%
|
51.29%
|
55.96%
|
FCF Conversion (Net income)
|
1.26%
|
63.28%
|
39.25%
|
124.39%
|
-
|
65.19%
|
73.78%
|
79.59%
|
Dividend per Share
2 |
4.500
|
4.000
|
6.500
|
7.500
|
7.500
|
8.125
|
9.853
|
11.85
|
Announcement Date
|
29/05/19
|
12/05/20
|
20/05/21
|
04/05/22
|
03/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
49,423
|
31,658
|
33,312
|
25,982
|
32,210
|
58,192
|
36,522
|
44,170
|
42,301
|
36,689
|
78,991
|
41,197
|
48,496
|
48,237
|
41,163
|
45,256
|
54,591
|
54,846
|
EBITDA
1 |
-
|
5,081
|
5,056
|
3,531
|
4,436
|
-
|
4,403
|
5,205
|
3,614
|
2,871
|
6,485
|
4,237
|
5,308
|
4,024
|
4,171
|
4,700
|
5,490
|
-
|
EBIT
1 |
-
|
4,437
|
4,407
|
2,915
|
3,813
|
-
|
3,742
|
4,498
|
2,893
|
2,150
|
-
|
3,492
|
4,534
|
3,261
|
3,604
|
3,876
|
4,671
|
5,387
|
Operating Margin
|
-
|
14.01%
|
13.23%
|
11.22%
|
11.84%
|
-
|
10.24%
|
10.18%
|
6.84%
|
5.86%
|
-
|
8.48%
|
9.35%
|
6.76%
|
8.76%
|
8.56%
|
8.56%
|
9.82%
|
Earnings before Tax (EBT)
1 |
-
|
4,677
|
4,544
|
3,148
|
4,034
|
-
|
4,106
|
4,749
|
3,266
|
2,515
|
-
|
3,818
|
4,904
|
3,823
|
3,729
|
4,214
|
4,999
|
-
|
Net income
1 |
3,553
|
3,491
|
3,023
|
2,343
|
3,016
|
5,359
|
3,059
|
3,530
|
2,424
|
1,869
|
4,293
|
2,839
|
3,617
|
2,874
|
2,838
|
3,203
|
3,775
|
-
|
Net margin
|
7.19%
|
11.03%
|
9.07%
|
9.02%
|
9.36%
|
9.21%
|
8.38%
|
7.99%
|
5.73%
|
5.09%
|
5.43%
|
6.89%
|
7.46%
|
5.96%
|
6.89%
|
7.08%
|
6.92%
|
-
|
EPS
2 |
-
|
5.580
|
4.830
|
3.740
|
4.810
|
-
|
4.880
|
5.640
|
3.870
|
2.980
|
-
|
4.530
|
5.770
|
4.590
|
4.653
|
5.245
|
5.935
|
6.950
|
Dividend per Share
|
-
|
-
|
3.500
|
-
|
-
|
-
|
-
|
4.500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
23/10/19
|
20/01/21
|
20/05/21
|
21/07/21
|
20/10/21
|
20/10/21
|
20/01/22
|
04/05/22
|
20/07/22
|
19/10/22
|
19/10/22
|
19/01/23
|
03/05/23
|
20/07/23
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
18,619
|
-
|
-
|
-
|
Net Cash position
1 |
12,740
|
11,364
|
12,771
|
21,403
|
-
|
25,011
|
31,696
|
40,737
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
1.162
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
99.9
|
4,638
|
4,080
|
14,861
|
-230
|
7,919
|
11,711
|
15,344
|
ROE (net income / shareholders' equity)
|
19.8%
|
17.3%
|
22%
|
21.4%
|
17.1%
|
17.3%
|
20.3%
|
21.5%
|
ROA (Net income/ Total Assets)
|
11.5%
|
10.3%
|
13.1%
|
12.4%
|
9.93%
|
10.1%
|
12.2%
|
12.2%
|
Assets
1 |
68,601
|
70,867
|
79,340
|
96,627
|
108,242
|
120,842
|
130,114
|
157,988
|
Book Value Per Share
2 |
67.80
|
68.80
|
82.50
|
95.60
|
106.0
|
117.0
|
133.0
|
152.0
|
Cash Flow per Share
2 |
8.190
|
13.20
|
10.50
|
27.90
|
9.020
|
27.20
|
30.50
|
37.40
|
Capex
1 |
5,025
|
3,609
|
2,499
|
2,583
|
5,878
|
6,099
|
4,954
|
4,603
|
Capex / Sales
|
5%
|
3.83%
|
2.4%
|
1.86%
|
3.48%
|
3.27%
|
2.33%
|
1.91%
|
Announcement Date
|
29/05/19
|
12/05/20
|
20/05/21
|
04/05/22
|
03/05/23
|
-
|
-
|
-
|
|