Market Closed -
NSE India S.E.
12:43:47 26/04/2024 BST
|
5-day change
|
1st Jan Change
|
353.3
INR
|
+0.47%
|
|
+0.54%
|
+77.49%
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
579,459
|
295,851
|
660,244
|
598,306
|
385,337
|
951,756
|
-
|
-
|
Enterprise Value (EV)
1 |
548,365
|
276,718
|
811,648
|
769,243
|
574,206
|
1,144,098
|
1,129,219
|
1,098,750
|
P/E ratio
|
23.2
x
|
8.97
x
|
13.3
x
|
9.39
x
|
18.9
x
|
17.2
x
|
15.8
x
|
14.3
x
|
Yield
|
4.79%
|
6.56%
|
8.21%
|
4.95%
|
-
|
1.07%
|
3.25%
|
4.3%
|
Capitalization / Revenue
|
3.97
x
|
2.02
x
|
2.57
x
|
2.16
x
|
1.36
x
|
3.3
x
|
3.09
x
|
2.9
x
|
EV / Revenue
|
3.76
x
|
1.89
x
|
3.16
x
|
2.78
x
|
2.02
x
|
3.97
x
|
3.66
x
|
3.35
x
|
EV / EBITDA
|
9.03
x
|
3.72
x
|
6.12
x
|
5.15
x
|
5.88
x
|
8.04
x
|
7.24
x
|
6.66
x
|
EV / FCF
|
40.2
x
|
6.41
x
|
11.3
x
|
13.2
x
|
13.4
x
|
102
x
|
23
x
|
19.8
x
|
FCF Yield
|
2.48%
|
15.6%
|
8.83%
|
7.59%
|
7.46%
|
0.98%
|
4.34%
|
5.04%
|
Price to Book
|
3.99
x
|
2.19
x
|
4.16
x
|
2.7
x
|
1.83
x
|
3.77
x
|
3.32
x
|
3.14
x
|
Nbr of stocks (in thousands)
|
1,848,944
|
1,849,070
|
2,694,872
|
2,694,467
|
2,694,668
|
2,693,904
|
-
|
-
|
Reference price
2 |
313.4
|
160.0
|
245.0
|
222.0
|
143.0
|
353.3
|
353.3
|
353.3
|
Announcement Date
|
24/04/19
|
23/04/20
|
22/04/21
|
05/05/22
|
26/04/23
|
-
|
-
|
-
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
145,823
|
146,472
|
256,729
|
277,172
|
283,818
|
288,072
|
308,397
|
328,438
|
EBITDA
1 |
60,733
|
74,422
|
132,575
|
149,429
|
97,670
|
142,383
|
156,071
|
164,983
|
EBIT
1 |
37,773
|
43,929
|
77,575
|
95,207
|
43,447
|
81,513
|
90,240
|
96,928
|
Operating Margin
|
25.9%
|
29.99%
|
30.22%
|
34.35%
|
15.31%
|
28.3%
|
29.26%
|
29.51%
|
Earnings before Tax (EBT)
1 |
41,021
|
40,834
|
66,537
|
84,307
|
27,593
|
73,931
|
82,292
|
89,209
|
Net income
1 |
24,938
|
32,987
|
49,751
|
63,731
|
20,400
|
55,096
|
60,721
|
68,052
|
Net margin
|
17.1%
|
22.52%
|
19.38%
|
22.99%
|
7.19%
|
19.13%
|
19.69%
|
20.72%
|
EPS
2 |
13.49
|
17.84
|
18.46
|
23.65
|
7.570
|
20.55
|
22.36
|
24.79
|
Free Cash Flow
1 |
13,626
|
43,155
|
71,695
|
58,361
|
42,822
|
11,206
|
49,036
|
55,358
|
FCF margin
|
9.34%
|
29.46%
|
27.93%
|
21.06%
|
15.09%
|
3.89%
|
15.9%
|
16.85%
|
FCF Conversion (EBITDA)
|
22.44%
|
57.99%
|
54.08%
|
39.06%
|
43.84%
|
7.87%
|
31.42%
|
33.55%
|
FCF Conversion (Net income)
|
54.64%
|
130.82%
|
144.11%
|
91.57%
|
209.91%
|
20.34%
|
80.76%
|
81.35%
|
Dividend per Share
2 |
15.00
|
10.50
|
20.12
|
11.00
|
-
|
3.771
|
11.50
|
15.21
|
Announcement Date
|
24/04/19
|
23/04/20
|
22/04/21
|
05/05/22
|
26/04/23
|
-
|
-
|
-
|
Fiscal Period: Maart |
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
68,765
|
69,274
|
71,163
|
68,973
|
79,666
|
68,548
|
67,529
|
70,759
|
71,325
|
71,990
|
73,943
|
-
|
-
|
-
|
-
|
EBITDA
1 |
36,405
|
37,243
|
40,698
|
23,222
|
28,124
|
11,626
|
34,466
|
35,138
|
34,559
|
35,840
|
36,816
|
39,065
|
39,664
|
40,271
|
40,579
|
EBIT
1 |
23,007
|
23,743
|
26,792
|
9,466
|
15,045
|
-1,951
|
21,127
|
21,145
|
19,030
|
19,883
|
20,580
|
-
|
-
|
-
|
-
|
Operating Margin
|
33.46%
|
34.27%
|
37.65%
|
13.72%
|
18.89%
|
-2.85%
|
31.29%
|
29.88%
|
26.68%
|
27.62%
|
27.83%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
20,334
|
20,889
|
24,314
|
6,431
|
11,750
|
-9,521
|
18,933
|
18,103
|
17,467
|
20,765
|
19,819
|
-
|
-
|
-
|
-
|
Net income
1 |
15,585
|
15,708
|
18,285
|
4,773
|
8,718
|
-7,082
|
13,991
|
13,479
|
12,947
|
15,405
|
14,958
|
-
|
-
|
-
|
-
|
Net margin
|
22.66%
|
22.68%
|
25.69%
|
6.92%
|
10.94%
|
-10.33%
|
20.72%
|
19.05%
|
18.15%
|
21.4%
|
20.23%
|
-
|
-
|
-
|
-
|
EPS
2 |
5.789
|
5.830
|
6.786
|
1.771
|
3.235
|
-2.628
|
5.190
|
5.000
|
4.800
|
5.720
|
5.523
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
11.00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.0450
|
-
|
-
|
-
|
19.25
|
Announcement Date
|
25/10/21
|
27/01/22
|
05/05/22
|
02/08/22
|
27/10/22
|
24/01/23
|
26/04/23
|
27/07/23
|
25/10/23
|
23/01/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
151,404
|
170,937
|
188,869
|
192,342
|
177,463
|
146,994
|
Net Cash position
1 |
31,094
|
19,133
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
1.142
x
|
1.144
x
|
1.934
x
|
1.351
x
|
1.137
x
|
0.891
x
|
Free Cash Flow
1 |
13,626
|
43,155
|
71,695
|
58,361
|
42,822
|
11,206
|
49,036
|
55,358
|
ROE (net income / shareholders' equity)
|
15.8%
|
24.3%
|
29.6%
|
57.5%
|
9.43%
|
23.7%
|
22.1%
|
21.9%
|
ROA (Net income/ Total Assets)
|
13.6%
|
17.7%
|
10.9%
|
13.7%
|
4.32%
|
12.5%
|
12.1%
|
12.5%
|
Assets
1 |
184,044
|
186,446
|
456,264
|
464,556
|
472,704
|
439,218
|
500,714
|
542,862
|
Book Value Per Share
2 |
78.50
|
73.20
|
58.90
|
82.20
|
78.30
|
93.70
|
106.0
|
113.0
|
Cash Flow per Share
2 |
17.10
|
12.50
|
39.90
|
33.80
|
29.30
|
39.90
|
42.80
|
46.80
|
Capex
1 |
17,961
|
18,708
|
35,868
|
32,851
|
41,210
|
86,888
|
64,029
|
53,680
|
Capex / Sales
|
12.32%
|
12.77%
|
13.97%
|
11.85%
|
14.52%
|
30.16%
|
20.76%
|
16.34%
|
Announcement Date
|
24/04/19
|
23/04/20
|
22/04/21
|
05/05/22
|
26/04/23
|
-
|
-
|
-
|
Last Close Price
353.3
INR Average target price
262.6
INR Spread / Average Target -25.67% Consensus |