Market Closed -
NSE India S.E.
12:43:52 13/05/2024 BST
|
5-day change
|
1st Jan Change
|
400.1
INR
|
-2.55%
|
|
-1.48%
|
+12.99%
|
Fiscal Period: March |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
70,147
|
60,516
|
108,516
|
412,348
|
-
|
-
|
Enterprise Value (EV)
1 |
70,147
|
93,037
|
141,652
|
440,657
|
415,379
|
406,054
|
P/E ratio
|
-973
x
|
26.9
x
|
25.1
x
|
73.8
x
|
49.4
x
|
33.1
x
|
Yield
|
-
|
-
|
0.47%
|
0.22%
|
0.4%
|
0.54%
|
Capitalization / Revenue
|
0.82
x
|
0.56
x
|
0.77
x
|
2.38
x
|
1.7
x
|
1.36
x
|
EV / Revenue
|
0.82
x
|
0.86
x
|
1.01
x
|
2.38
x
|
1.71
x
|
1.34
x
|
EV / EBITDA
|
11.8
x
|
11.4
x
|
12.7
x
|
33.6
x
|
24.8
x
|
19.3
x
|
EV / FCF
|
12.1
x
|
60.5
x
|
17.1
x
|
86.8
x
|
32.3
x
|
20.7
x
|
FCF Yield
|
8.28%
|
1.65%
|
5.83%
|
1.15%
|
3.09%
|
4.83%
|
Price to Book
|
2.48
x
|
1.93
x
|
2.99
x
|
9.71
x
|
8.41
x
|
6.5
x
|
Nbr of stocks (in thousands)
|
1,030,053
|
1,030,053
|
1,030,053
|
1,030,613
|
-
|
-
|
Reference price
2 |
68.10
|
58.75
|
105.4
|
400.1
|
400.1
|
400.1
|
Announcement Date
|
27/05/21
|
11/05/22
|
15/05/23
|
10/05/24
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
101,009
|
85,733
|
108,179
|
140,714
|
185,483
|
242,737
|
303,339
|
EBITDA
1 |
-
|
5,943
|
8,145
|
11,140
|
13,127
|
16,781
|
21,029
|
EBIT
1 |
-
|
-
|
5,829
|
8,694
|
10,384
|
13,578
|
17,878
|
Operating Margin
|
-
|
-
|
5.39%
|
6.18%
|
5.6%
|
5.59%
|
5.89%
|
Earnings before Tax (EBT)
1 |
-
|
393.6
|
2,989
|
5,715
|
7,888
|
12,213
|
16,757
|
Net income
1 |
-
|
-63.04
|
2,242
|
4,331
|
5,973
|
9,263
|
12,707
|
Net margin
|
-
|
-0.07%
|
2.07%
|
3.08%
|
3.22%
|
3.82%
|
4.19%
|
EPS
2 |
-
|
-0.0700
|
2.180
|
4.200
|
5.800
|
8.104
|
12.07
|
Free Cash Flow
1 |
-
|
5,810
|
1,537
|
8,263
|
4,877
|
12,854
|
19,594
|
FCF margin
|
-
|
6.78%
|
1.42%
|
5.87%
|
2.63%
|
5.3%
|
6.46%
|
FCF Conversion (EBITDA)
|
-
|
97.77%
|
18.87%
|
74.17%
|
36.46%
|
76.6%
|
93.18%
|
FCF Conversion (Net income)
|
-
|
-
|
68.57%
|
190.77%
|
75.44%
|
138.77%
|
154.2%
|
Dividend per Share
2 |
-
|
-
|
-
|
0.5000
|
0.8942
|
1.591
|
2.175
|
Announcement Date
|
25/08/20
|
27/05/21
|
11/05/22
|
15/05/23
|
10/05/24
|
-
|
-
|
Fiscal Period: March |
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 |
-
|
28,887
|
34,354
|
28,571
|
33,326
|
34,729
|
38,841
|
33,818
|
43,757
|
43,996
|
51,680
|
45,252
|
EBITDA
1 |
-
|
2,281
|
2,992
|
2,184
|
2,642
|
2,661
|
3,270
|
2,567
|
3,229
|
3,146
|
3,807
|
3,142
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
1,404
|
-
|
-
|
-
|
1,823
|
2,540
|
1,890
|
Net income
1 |
-513.3
|
687.3
|
1,345
|
723
|
1,079
|
1,064
|
1,487
|
700.9
|
1,439
|
1,398
|
1,928
|
1,420
|
Net margin
|
-
|
2.38%
|
3.92%
|
2.53%
|
3.24%
|
3.06%
|
3.83%
|
2.07%
|
3.29%
|
3.18%
|
3.73%
|
3.14%
|
EPS
|
-0.5000
|
-
|
-
|
-
|
-
|
1.030
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/08/21
|
10/11/21
|
03/02/22
|
11/05/22
|
04/08/22
|
10/11/22
|
07/02/23
|
15/05/23
|
09/08/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
32,521
|
33,136
|
10,881
|
3,031
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
6,294
|
Leverage (Debt/EBITDA)
|
-
|
-
|
3.993
x
|
2.974
x
|
0.8135
x
|
0.1806
x
|
-
|
Free Cash Flow
1 |
-
|
5,810
|
1,537
|
8,263
|
4,877
|
12,854
|
19,595
|
ROE (net income / shareholders' equity)
|
-
|
-0.25%
|
7.52%
|
12.8%
|
15.5%
|
18.7%
|
21.5%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
27.40
|
30.50
|
35.30
|
41.20
|
47.60
|
61.60
|
Cash Flow per Share
2 |
-
|
-
|
-
|
9.840
|
10.90
|
18.00
|
17.10
|
Capex
1 |
-
|
-
|
913
|
1,871
|
2,259
|
2,189
|
1,807
|
Capex / Sales
|
-
|
-
|
0.84%
|
1.33%
|
1.22%
|
0.9%
|
0.6%
|
Announcement Date
|
25/08/20
|
27/05/21
|
11/05/22
|
15/05/23
|
10/05/24
|
-
|
-
|
Last Close Price
400.1
INR Average target price
462.8
INR Spread / Average Target +15.68% Consensus |
1st Jan change
|
Capi.
|
---|
| +12.99% | 5.07B | | -7.19% | 4.31B | | -3.70% | 3.22B | | +31.88% | 2.3B | | -7.97% | 1.44B | | -52.77% | 1B | | -4.82% | 763M | | +10.71% | 665M | | -16.23% | 468M | | -20.88% | 436M |
Jewelry & Watch Retailers
|