Market Closed -
Bombay S.E.
11:00:48 02/05/2024 BST
|
5-day change
|
1st Jan Change
|
302.6
INR
|
-0.25%
|
|
-3.86%
|
-0.28%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
21,571
|
8,631
|
17,694
|
49,622
|
34,758
|
37,317
|
-
|
-
|
Enterprise Value (EV)
1 |
21,571
|
8,631
|
17,694
|
49,622
|
34,758
|
37,317
|
37,317
|
37,317
|
P/E ratio
|
20.9
x
|
10.2
x
|
13.3
x
|
30.9
x
|
44.3
x
|
55
x
|
36
x
|
24.4
x
|
Yield
|
0.69%
|
1.71%
|
1.39%
|
0.4%
|
0.43%
|
0.2%
|
0.2%
|
0.2%
|
Capitalization / Revenue
|
1.36
x
|
0.57
x
|
1.03
x
|
2.55
x
|
1.72
x
|
2.06
x
|
1.8
x
|
1.56
x
|
EV / Revenue
|
1.36
x
|
0.57
x
|
1.03
x
|
2.55
x
|
1.72
x
|
2.06
x
|
1.8
x
|
1.56
x
|
EV / EBITDA
|
7.24
x
|
3.16
x
|
5.48
x
|
14.6
x
|
13.5
x
|
14.4
x
|
11.8
x
|
9.41
x
|
EV / FCF
|
37,738,084
x
|
6,801,460
x
|
24,770,625
x
|
243,008,750
x
|
273,904,503
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
2.85
x
|
1.06
x
|
1.9
x
|
4.65
x
|
3.07
x
|
3.12
x
|
2.89
x
|
2.6
x
|
Nbr of stocks (in thousands)
|
123,301
|
123,301
|
123,301
|
123,301
|
123,301
|
123,301
|
-
|
-
|
Reference price
2 |
175.0
|
70.00
|
143.5
|
402.4
|
281.9
|
302.6
|
302.6
|
302.6
|
Announcement Date
|
09/05/19
|
18/06/20
|
06/05/21
|
28/05/22
|
29/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
15,896
|
15,073
|
17,204
|
19,427
|
20,230
|
18,077
|
20,780
|
23,971
|
EBITDA
1 |
2,981
|
2,732
|
3,229
|
3,406
|
2,571
|
2,587
|
3,169
|
3,967
|
EBIT
1 |
2,052
|
-
|
2,376
|
2,449
|
-
|
1,477
|
1,941
|
2,617
|
Operating Margin
|
12.91%
|
-
|
13.81%
|
12.61%
|
-
|
8.17%
|
9.34%
|
10.92%
|
Earnings before Tax (EBT)
1 |
1,491
|
1,266
|
2,064
|
2,186
|
1,054
|
917
|
1,375
|
2,031
|
Net income
1 |
1,031
|
844.3
|
1,332
|
1,605
|
783.9
|
682
|
1,031
|
1,523
|
Net margin
|
6.48%
|
5.6%
|
7.74%
|
8.26%
|
3.87%
|
3.77%
|
4.96%
|
6.35%
|
EPS
2 |
8.360
|
6.850
|
10.80
|
13.02
|
6.360
|
5.500
|
8.400
|
12.40
|
Free Cash Flow
|
571.6
|
1,269
|
714.3
|
204.2
|
126.9
|
-
|
-
|
-
|
FCF margin
|
3.6%
|
8.42%
|
4.15%
|
1.05%
|
0.63%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
19.17%
|
46.46%
|
22.12%
|
6%
|
4.94%
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
55.46%
|
150.3%
|
53.65%
|
12.72%
|
16.19%
|
-
|
-
|
-
|
Dividend per Share
2 |
1.200
|
1.200
|
2.000
|
1.600
|
1.200
|
0.6000
|
0.6000
|
0.6000
|
Announcement Date
|
09/05/19
|
18/06/20
|
06/05/21
|
28/05/22
|
29/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
3,788
|
5,588
|
5,384
|
5,379
|
3,861
|
4,716
|
5,112
|
5,459
|
EBITDA
1 |
227.5
|
697.3
|
745.8
|
880.1
|
502.9
|
727
|
762
|
844
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
-88.6
|
248.4
|
264.1
|
360
|
69.2
|
245
|
278
|
366
|
Net margin
|
-2.34%
|
4.45%
|
4.9%
|
6.69%
|
1.79%
|
5.2%
|
5.44%
|
6.7%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/08/22
|
09/11/22
|
02/02/23
|
29/05/23
|
08/08/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
572
|
1,269
|
714
|
204
|
127
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
14.5%
|
12%
|
15.2%
|
16%
|
7.12%
|
5.9%
|
8.3%
|
11.2%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
61.30
|
66.20
|
75.70
|
86.60
|
91.90
|
96.90
|
105.0
|
116.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
1,284
|
1,580
|
1,576
|
2,733
|
3,026
|
-
|
1,485
|
1,487
|
Capex / Sales
|
8.08%
|
10.48%
|
9.16%
|
14.07%
|
14.96%
|
-
|
7.15%
|
6.2%
|
Announcement Date
|
09/05/19
|
18/06/20
|
06/05/21
|
28/05/22
|
29/05/23
|
-
|
-
|
-
|
Last Close Price
303.4
INR Average target price
330
INR Spread / Average Target +8.77% Consensus |
1st Jan change
|
Capi.
|
---|
| -0.28% | 448M | | +30.24% | 699B | | +25.07% | 571B | | -4.62% | 364B | | +18.38% | 326B | | +2.87% | 286B | | +14.68% | 236B | | +4.71% | 198B | | -12.43% | 194B | | -3.25% | 154B |
Other Pharmaceuticals
|