Delayed
Bombay S.E.
06:41:57 02/05/2024 BST
|
5-day change
|
1st Jan Change
|
4,524
INR
|
+0.30%
|
|
-2.95%
|
+30.59%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
27,124
|
23,495
|
22,514
|
42,305
|
67,419
|
156,994
|
156,994
|
-
|
Enterprise Value (EV)
1 |
27,124
|
23,495
|
22,514
|
42,305
|
67,419
|
120,580
|
156,994
|
156,994
|
P/E ratio
|
37.9
x
|
23.3
x
|
-
|
28.3
x
|
36.9
x
|
57.8
x
|
59.1
x
|
41.2
x
|
Yield
|
0.77%
|
1.19%
|
-
|
1.03%
|
0.77%
|
0.51%
|
0.49%
|
0.49%
|
Capitalization / Revenue
|
2.48
x
|
1.82
x
|
1.86
x
|
2.83
x
|
3.7
x
|
5.37
x
|
5.97
x
|
5
x
|
EV / Revenue
|
2.48
x
|
1.82
x
|
1.86
x
|
2.83
x
|
3.7
x
|
5.37
x
|
5.97
x
|
5
x
|
EV / EBITDA
|
23.6
x
|
13.1
x
|
13
x
|
20.2
x
|
27.3
x
|
41.1
x
|
43.4
x
|
33.3
x
|
EV / FCF
|
77,608,047
x
|
-
|
-
|
-
|
-98,135,827
x
|
-
|
70,717,936
x
|
62,948,604
x
|
FCF Yield
|
0%
|
-
|
-
|
-
|
-0%
|
-
|
0%
|
0%
|
Price to Book
|
3.58
x
|
2.83
x
|
-
|
4.19
x
|
5.9
x
|
9.26
x
|
10.6
x
|
8.8
x
|
Nbr of stocks (in thousands)
|
34,808
|
34,808
|
34,808
|
34,808
|
34,808
|
34,808
|
34,808
|
-
|
Reference price
2 |
779.2
|
675.0
|
646.8
|
1,215
|
1,937
|
4,510
|
4,510
|
4,510
|
Announcement Date
|
27/02/19
|
27/02/20
|
25/02/21
|
24/02/22
|
24/02/23
|
28/02/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
10,931
|
12,939
|
12,081
|
14,973
|
18,220
|
22,472
|
26,290
|
31,413
|
EBITDA
1 |
1,150
|
1,788
|
1,731
|
2,094
|
2,467
|
2,936
|
3,615
|
4,712
|
EBIT
1 |
887
|
-
|
-
|
-
|
2,014
|
2,439
|
3,524
|
4,833
|
Operating Margin
|
8.11%
|
-
|
-
|
-
|
11.05%
|
10.85%
|
13.4%
|
15.39%
|
Earnings before Tax (EBT)
1 |
1,093
|
1,405
|
-
|
1,946
|
2,375
|
2,709
|
3,468
|
5,018
|
Net income
1 |
716
|
1,007
|
-
|
1,494
|
1,827
|
2,087
|
2,654
|
3,814
|
Net margin
|
6.55%
|
7.78%
|
-
|
9.98%
|
10.03%
|
9.29%
|
10.1%
|
12.14%
|
EPS
2 |
20.57
|
28.94
|
-
|
42.92
|
52.50
|
59.97
|
76.30
|
109.6
|
Free Cash Flow
|
349.5
|
-
|
-
|
-
|
-687
|
-
|
2,220
|
2,494
|
FCF margin
|
3.2%
|
-
|
-
|
-
|
-3.77%
|
-
|
8.44%
|
7.94%
|
FCF Conversion (EBITDA)
|
30.39%
|
-
|
-
|
-
|
-
|
-
|
61.41%
|
52.93%
|
FCF Conversion (Net income)
|
48.81%
|
-
|
-
|
-
|
-
|
-
|
83.65%
|
65.39%
|
Dividend per Share
2 |
6.000
|
8.000
|
-
|
12.50
|
15.00
|
17.50
|
22.00
|
22.00
|
Announcement Date
|
27/02/19
|
27/02/20
|
25/02/21
|
24/02/22
|
24/02/23
|
28/02/24
|
-
|
-
|
Fiscal Period: December |
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
---|
Net sales
1 |
4,177
|
4,484
|
4,313
|
5,246
|
-
|
5,913
|
5,247
|
EBITDA
|
547
|
611
|
541
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
404
|
474
|
390
|
-
|
409
|
-
|
561
|
Net margin
|
9.67%
|
10.57%
|
9.04%
|
-
|
-
|
-
|
10.69%
|
EPS
|
-
|
-
|
-
|
-
|
11.76
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/05/22
|
11/08/22
|
02/11/22
|
24/02/23
|
09/05/23
|
03/08/23
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
350
|
-
|
-
|
-
|
-687
|
-
|
2,220
|
2,494
|
ROE (net income / shareholders' equity)
|
9.75%
|
12.7%
|
10.9%
|
15.7%
|
17%
|
17.1%
|
19%
|
20.8%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
218.0
|
238.0
|
-
|
290.0
|
328.0
|
374.0
|
427.0
|
512.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
425
|
586
|
-
|
382
|
1,069
|
933
|
1,000
|
1,000
|
Capex / Sales
|
3.89%
|
4.53%
|
-
|
2.55%
|
5.87%
|
4.15%
|
3.8%
|
3.18%
|
Announcement Date
|
27/02/19
|
27/02/20
|
25/02/21
|
24/02/22
|
24/02/23
|
28/02/24
|
-
|
-
|
Last Close Price
4,510
INR Average target price
4,076
INR Spread / Average Target -9.62% Consensus |
1st Jan change
|
Capi.
|
---|
| +30.59% | 1.88B | | +1.97% | 16.76B | | -7.42% | 13.58B | | +14.60% | 6.22B | | +0.98% | 4.5B | | -0.59% | 2.9B | | +52.63% | 1.25B | | +0.75% | 1.2B | | +26.50% | 1.08B | | -7.71% | 859M |
Pump & Pumping Equipment
|