Market Closed -
Bombay S.E.
11:00:50 03/05/2024 BST
|
5-day change
|
1st Jan Change
|
423.2
INR
|
-3.57%
|
|
+0.61%
|
-11.61%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
67,016
|
34,426
|
50,253
|
54,182
|
70,137
|
155,421
|
-
|
-
|
Enterprise Value (EV)
1 |
67,182
|
36,349
|
49,452
|
53,335
|
67,302
|
155,421
|
148,673
|
146,454
|
P/E ratio
|
32.5
x
|
20.2
x
|
25.2
x
|
33.5
x
|
29.2
x
|
41.7
x
|
36.8
x
|
32.1
x
|
Yield
|
1.64%
|
3.2%
|
2.92%
|
1.69%
|
1.57%
|
1.08%
|
1.26%
|
1.44%
|
Capitalization / Revenue
|
3.7
x
|
2.01
x
|
2.63
x
|
2.47
x
|
2.82
x
|
5.59
x
|
5.01
x
|
4.52
x
|
EV / Revenue
|
3.7
x
|
2.01
x
|
2.63
x
|
2.47
x
|
2.82
x
|
5.59
x
|
5.01
x
|
4.52
x
|
EV / EBITDA
|
23.8
x
|
13.7
x
|
16
x
|
21.8
x
|
22.2
x
|
31.9
x
|
28.6
x
|
25.4
x
|
EV / FCF
|
25.6
x
|
26.6
x
|
14.1
x
|
30.7
x
|
23.9
x
|
42.5
x
|
39.1
x
|
35
x
|
FCF Yield
|
3.9%
|
3.76%
|
7.11%
|
3.26%
|
4.18%
|
2.35%
|
2.55%
|
2.86%
|
Price to Book
|
5.02
x
|
2.8
x
|
4.09
x
|
3.75
x
|
4.53
x
|
8.74
x
|
7.64
x
|
7.13
x
|
Nbr of stocks (in thousands)
|
367,209
|
367,209
|
367,209
|
367,209
|
367,209
|
367,209
|
-
|
-
|
Reference price
2 |
182.5
|
93.75
|
136.8
|
147.6
|
191.0
|
423.2
|
423.2
|
423.2
|
Announcement Date
|
07/05/19
|
05/06/20
|
18/05/21
|
24/05/22
|
03/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
18,136
|
17,112
|
19,091
|
21,965
|
24,860
|
27,813
|
31,015
|
34,379
|
EBITDA
1 |
2,811
|
2,511
|
3,145
|
2,482
|
3,159
|
4,879
|
5,439
|
6,131
|
EBIT
1 |
2,505
|
1,982
|
2,589
|
1,901
|
2,658
|
4,378
|
4,892
|
5,631
|
Operating Margin
|
13.81%
|
11.58%
|
13.56%
|
8.65%
|
10.69%
|
15.74%
|
15.77%
|
16.38%
|
Earnings before Tax (EBT)
1 |
2,430
|
1,815
|
2,346
|
1,969
|
2,992
|
4,804
|
5,441
|
6,358
|
Net income
1 |
2,051
|
1,703
|
1,994
|
1,620
|
2,397
|
3,750
|
4,290
|
4,986
|
Net margin
|
11.31%
|
9.95%
|
10.45%
|
7.37%
|
9.64%
|
13.48%
|
13.83%
|
14.5%
|
EPS
2 |
5.620
|
4.640
|
5.430
|
4.410
|
6.530
|
10.16
|
11.50
|
13.20
|
Free Cash Flow
1 |
2,617
|
1,295
|
3,572
|
1,765
|
2,931
|
3,655
|
3,971
|
4,440
|
FCF margin
|
14.43%
|
7.57%
|
18.71%
|
8.04%
|
11.79%
|
13.14%
|
12.8%
|
12.91%
|
FCF Conversion (EBITDA)
|
93.09%
|
51.57%
|
113.57%
|
71.1%
|
92.8%
|
74.9%
|
73%
|
72.42%
|
FCF Conversion (Net income)
|
127.59%
|
76.04%
|
179.08%
|
108.96%
|
122.27%
|
97.46%
|
92.55%
|
89.05%
|
Dividend per Share
2 |
3.000
|
3.000
|
4.000
|
2.500
|
3.000
|
4.550
|
5.340
|
6.100
|
Announcement Date
|
07/05/19
|
05/06/20
|
18/05/21
|
24/05/22
|
03/05/23
|
-
|
-
|
-
|
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 S1
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
4,766
|
4,951
|
5,254
|
5,854
|
5,390
|
5,467
|
5,972
|
6,592
|
6,127
|
6,170
|
6,871
|
7,281
|
14,194
|
6,770
|
6,772
|
EBITDA
1 |
797.7
|
709
|
632.6
|
665.6
|
611.6
|
572.5
|
598.3
|
804.2
|
844
|
912.6
|
1,174
|
1,218
|
-
|
1,217
|
1,145
|
EBIT
1 |
-
|
556.2
|
-
|
-
|
467.1
|
418.3
|
467.9
|
674
|
-
|
-
|
1,055
|
1,084
|
-
|
1,068
|
1,028
|
Operating Margin
|
-
|
11.23%
|
-
|
-
|
8.67%
|
7.65%
|
7.83%
|
10.22%
|
-
|
-
|
15.35%
|
14.89%
|
-
|
15.78%
|
15.18%
|
Earnings before Tax (EBT)
1 |
-
|
328
|
-
|
-
|
473.4
|
447.1
|
567.2
|
763.1
|
842.5
|
819.4
|
1,213
|
1,154
|
-
|
1,171
|
1,139
|
Net income
1 |
552.8
|
293.1
|
410
|
445.7
|
384.3
|
379.8
|
484.5
|
646.4
|
673.9
|
590.3
|
962.9
|
913.5
|
-
|
913.1
|
881.8
|
Net margin
|
11.6%
|
5.92%
|
7.8%
|
7.61%
|
7.13%
|
6.95%
|
8.11%
|
9.81%
|
11%
|
9.57%
|
14.01%
|
12.55%
|
-
|
13.49%
|
13.02%
|
EPS
2 |
-
|
0.8000
|
-
|
1.210
|
1.050
|
1.030
|
1.320
|
1.760
|
1.840
|
1.610
|
2.620
|
2.475
|
-
|
2.473
|
2.400
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
27/01/21
|
18/05/21
|
29/07/21
|
02/11/21
|
21/01/22
|
24/05/22
|
25/07/22
|
14/11/22
|
25/01/23
|
03/05/23
|
25/07/23
|
-
|
07/11/23
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
166
|
1,923
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
800
|
847
|
2,835
|
-
|
6,748
|
8,967
|
Leverage (Debt/EBITDA)
|
0.0591
x
|
0.7658
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2,617
|
1,295
|
3,572
|
1,765
|
2,931
|
3,655
|
3,971
|
4,440
|
ROE (net income / shareholders' equity)
|
16.6%
|
13.3%
|
15%
|
11.3%
|
16%
|
22.5%
|
22.2%
|
22.6%
|
ROA (Net income/ Total Assets)
|
10.5%
|
9.01%
|
-
|
8.14%
|
-
|
17.5%
|
18.3%
|
19%
|
Assets
1 |
19,607
|
18,892
|
-
|
19,894
|
-
|
21,428
|
23,444
|
26,240
|
Book Value Per Share
2 |
36.40
|
33.50
|
33.50
|
39.30
|
42.20
|
48.40
|
55.40
|
59.40
|
Cash Flow per Share
2 |
8.260
|
4.670
|
-
|
-
|
-
|
11.70
|
12.90
|
14.80
|
Capex
1 |
399
|
420
|
259
|
261
|
355
|
304
|
338
|
358
|
Capex / Sales
|
2.2%
|
2.46%
|
1.36%
|
1.19%
|
1.43%
|
1.09%
|
1.09%
|
1.04%
|
Announcement Date
|
07/05/19
|
05/06/20
|
18/05/21
|
24/05/22
|
03/05/23
|
-
|
-
|
-
|
Last Close Price
423.2
INR Average target price
490.9
INR Spread / Average Target +15.98% Consensus |
1st Jan change
|
Capi.
|
---|
| -11.61% | 1.93B | | -17.42% | 39.35B | | +12.21% | 25.82B | | -26.35% | 6.25B | | +6.07% | 6.02B | | -3.79% | 3.13B | | +7.64% | 2.53B | | +26.15% | 950M | | -3.28% | 638M | | -22.22% | 477M |
Other Household Products
|