Market Closed -
Bombay S.E.
11:00:56 21/06/2024 BST
|
5-day change
|
1st Jan Change
|
1,760
INR
|
-2.54%
|
|
-6.88%
|
+8.33%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
28,853
|
39,286
|
96,881
|
121,735
|
152,503
|
273,136
|
-
|
-
|
Enterprise Value (EV)
1 |
28,853
|
39,286
|
96,881
|
121,735
|
155,518
|
255,986
|
267,927
|
262,874
|
P/E ratio
|
15.3
x
|
14.9
x
|
21.6
x
|
31.6
x
|
37.7
x
|
47.3
x
|
39.1
x
|
32
x
|
Yield
|
1.39%
|
2.16%
|
1.32%
|
1.05%
|
0.9%
|
0.63%
|
0.8%
|
0.91%
|
Capitalization / Revenue
|
1.76
x
|
2.21
x
|
4.74
x
|
5.02
x
|
4.84
x
|
7.35
x
|
6.73
x
|
5.95
x
|
EV / Revenue
|
1.76
x
|
2.21
x
|
4.74
x
|
5.02
x
|
4.94
x
|
7.35
x
|
6.6
x
|
5.73
x
|
EV / EBITDA
|
9.45
x
|
10.4
x
|
17.3
x
|
22.4
x
|
22.4
x
|
28.5
x
|
24.7
x
|
20.8
x
|
EV / FCF
|
19.9
x
|
19.4
x
|
36.3
x
|
113
x
|
28.1
x
|
61.5
x
|
41.3
x
|
33
x
|
FCF Yield
|
5.02%
|
5.15%
|
2.76%
|
0.88%
|
3.56%
|
1.62%
|
2.42%
|
3.03%
|
Price to Book
|
2
x
|
2.82
x
|
5.35
x
|
5.7
x
|
6.15
x
|
8.36
x
|
7.23
x
|
6.04
x
|
Nbr of stocks (in thousands)
|
160,473
|
154,564
|
154,564
|
154,564
|
154,755
|
155,213
|
-
|
-
|
Reference price
2 |
179.8
|
254.2
|
626.8
|
787.6
|
985.4
|
1,760
|
1,760
|
1,760
|
Announcement Date
|
21/05/19
|
25/06/20
|
14/06/21
|
26/05/22
|
24/05/23
|
17/05/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
16,432
|
17,747
|
20,425
|
24,242
|
31,493
|
34,842
|
40,581
|
45,883
|
EBITDA
1 |
3,054
|
3,776
|
5,604
|
5,435
|
6,958
|
8,969
|
10,832
|
12,655
|
EBIT
1 |
2,912
|
3,113
|
4,917
|
4,708
|
5,813
|
7,586
|
9,294
|
11,208
|
Operating Margin
|
17.72%
|
17.54%
|
24.08%
|
19.42%
|
18.46%
|
21.77%
|
22.9%
|
24.43%
|
Earnings before Tax (EBT)
1 |
2,870
|
3,489
|
5,969
|
5,049
|
5,552
|
7,515
|
9,434
|
11,586
|
Net income
1 |
1,940
|
2,720
|
4,480
|
3,854
|
4,098
|
5,526
|
7,009
|
8,615
|
Net margin
|
11.8%
|
15.33%
|
21.93%
|
15.9%
|
13.01%
|
15.86%
|
17.27%
|
18.78%
|
EPS
2 |
11.77
|
17.10
|
28.98
|
24.91
|
26.17
|
34.85
|
45.04
|
55.02
|
Free Cash Flow
1 |
1,447
|
2,024
|
2,670
|
1,073
|
5,530
|
4,460
|
6,484
|
7,974
|
FCF margin
|
8.81%
|
11.4%
|
13.07%
|
4.42%
|
17.56%
|
12.74%
|
15.98%
|
17.38%
|
FCF Conversion (EBITDA)
|
47.39%
|
53.61%
|
47.65%
|
19.74%
|
79.49%
|
48.75%
|
59.86%
|
63.01%
|
FCF Conversion (Net income)
|
74.62%
|
74.4%
|
59.61%
|
27.84%
|
134.94%
|
79.06%
|
92.51%
|
92.56%
|
Dividend per Share
2 |
2.500
|
5.500
|
8.250
|
8.250
|
8.875
|
11.10
|
14.14
|
15.93
|
Announcement Date
|
21/05/19
|
25/06/20
|
14/06/21
|
26/05/22
|
24/05/23
|
17/05/24
|
-
|
-
|
Fiscal Period: March |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
5,482
|
5,285
|
6,060
|
5,930
|
6,007
|
6,246
|
7,848
|
8,094
|
7,927
|
7,623
|
8,962
|
8,986
|
8,629
|
8,603
|
EBITDA
1 |
1,710
|
1,239
|
1,637
|
1,267
|
1,117
|
1,249
|
1,728
|
1,846
|
1,748
|
1,636
|
2,321
|
2,307
|
2,289
|
1,990
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,489
|
1,412
|
1,225
|
1,943
|
1,949
|
1,919
|
1,584
|
Net income
1 |
1,541
|
1,006
|
1,189
|
977.5
|
838.9
|
848.4
|
1,050
|
1,111
|
1,061
|
876.3
|
1,423
|
1,409
|
1,413
|
1,201
|
Net margin
|
28.11%
|
19.04%
|
19.62%
|
16.48%
|
13.97%
|
13.58%
|
13.38%
|
13.72%
|
13.38%
|
11.5%
|
15.88%
|
15.68%
|
16.37%
|
13.96%
|
EPS
2 |
-
|
-
|
7.690
|
6.315
|
5.410
|
5.480
|
-
|
-
|
6.785
|
-
|
9.070
|
9.405
|
9.390
|
7.567
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/02/21
|
14/06/21
|
12/08/21
|
11/11/21
|
14/02/22
|
26/05/22
|
04/08/22
|
11/11/22
|
08/02/23
|
24/05/23
|
09/08/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
3,015
|
1,319
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
5,209
|
10,262
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
0.4333
x
|
0.1441
x
|
-
|
-
|
Free Cash Flow
1 |
1,447
|
2,024
|
2,670
|
1,073
|
5,530
|
4,460
|
6,484
|
7,974
|
ROE (net income / shareholders' equity)
|
13.3%
|
18.7%
|
27.6%
|
19.5%
|
17.8%
|
20.7%
|
21.8%
|
22.4%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
13.3%
|
14%
|
16%
|
17%
|
Assets
1 |
-
|
-
|
-
|
-
|
30,806
|
40,289
|
43,805
|
50,675
|
Book Value Per Share
2 |
89.80
|
90.20
|
117.0
|
138.0
|
160.0
|
210.0
|
243.0
|
291.0
|
Cash Flow per Share
2 |
-
|
-
|
-
|
11.00
|
40.40
|
47.70
|
53.30
|
62.30
|
Capex
1 |
483
|
730
|
478
|
629
|
726
|
2,046
|
842
|
857
|
Capex / Sales
|
2.94%
|
4.11%
|
2.34%
|
2.59%
|
2.3%
|
5.84%
|
2.07%
|
1.87%
|
Announcement Date
|
21/05/19
|
25/06/20
|
14/06/21
|
26/05/22
|
24/05/23
|
17/05/24
|
-
|
-
|
Last Close Price
1,760
INR Average target price
1,971
INR Spread / Average Target +12.00% Consensus |
1st Jan change
|
Capi.
|
---|
| +8.33% | 3.35B | | +51.63% | 798B | | +41.51% | 633B | | -5.10% | 356B | | +19.90% | 328B | | +9.95% | 304B | | +17.66% | 244B | | +3.39% | 227B | | +10.75% | 216B | | +6.99% | 166B |
Other Pharmaceuticals
|