Market Closed -
NSE India S.E.
12:43:49 10/05/2024 BST
|
5-day change
|
1st Jan Change
|
174.5
INR
|
+5.25%
|
|
-11.42%
|
+1.45%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
105,014
|
80,063
|
126,235
|
96,150
|
104,741
|
147,703
|
-
|
-
|
Enterprise Value (EV)
1 |
105,014
|
80,063
|
126,235
|
96,150
|
104,741
|
147,703
|
147,703
|
147,703
|
P/E ratio
|
11.3
x
|
5.42
x
|
7.31
x
|
7.24
x
|
6.98
x
|
6.67
x
|
5.87
x
|
5.04
x
|
Yield
|
1.77%
|
2.32%
|
0.84%
|
2.64%
|
-
|
2.1%
|
2.28%
|
2.5%
|
Capitalization / Revenue
|
3.67
x
|
2.15
x
|
3.04
x
|
2.34
x
|
2.3
x
|
2.42
x
|
2.11
x
|
1.83
x
|
EV / Revenue
|
3.67
x
|
2.15
x
|
3.04
x
|
2.34
x
|
2.3
x
|
2.42
x
|
2.11
x
|
1.83
x
|
EV / EBITDA
|
3,636,678
x
|
1,999,723
x
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2.32
x
|
1.39
x
|
1.73
x
|
1.15
x
|
1.09
x
|
1.28
x
|
1.08
x
|
0.91
x
|
Nbr of stocks (in thousands)
|
842,810
|
844,993
|
846,365
|
846,395
|
846,395
|
846,435
|
-
|
-
|
Reference price
2 |
124.6
|
94.75
|
149.2
|
113.6
|
123.8
|
174.5
|
174.5
|
174.5
|
Announcement Date
|
15/05/19
|
14/05/20
|
26/05/21
|
18/05/22
|
12/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
28,594
|
37,190
|
41,557
|
41,150
|
45,622
|
60,982
|
70,008
|
80,915
|
EBITDA
|
28,876
|
40,037
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
14,997
|
22,449
|
27,561
|
22,697
|
23,482
|
35,564
|
39,891
|
46,556
|
Operating Margin
|
52.45%
|
60.36%
|
66.32%
|
55.16%
|
51.47%
|
58.32%
|
56.98%
|
57.54%
|
Earnings before Tax (EBT)
1 |
14,273
|
20,073
|
23,160
|
17,835
|
20,410
|
30,068
|
34,009
|
39,066
|
Net income
1 |
9,224
|
14,678
|
17,242
|
13,284
|
14,960
|
22,177
|
24,984
|
29,173
|
Net margin
|
32.26%
|
39.47%
|
41.49%
|
32.28%
|
32.79%
|
36.37%
|
35.69%
|
36.05%
|
EPS
2 |
11.01
|
17.49
|
20.40
|
15.70
|
17.72
|
26.15
|
29.74
|
34.65
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
2.200
|
2.200
|
1.250
|
3.000
|
-
|
3.658
|
3.983
|
4.360
|
Announcement Date
|
15/05/19
|
14/05/20
|
26/05/21
|
18/05/22
|
12/05/23
|
-
|
-
|
-
|
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 Q3
|
2024 Q4
|
---|
Net sales
1 |
10,928
|
11,063
|
10,806
|
10,620
|
9,758
|
9,965
|
9,981
|
11,858
|
11,688
|
12,095
|
14,088
|
14,259
|
15,243
|
16,424
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
7,374
|
7,287
|
7,086
|
6,028
|
4,530
|
5,053
|
5,091
|
6,332
|
5,919
|
6,139
|
8,020
|
8,144
|
8,796
|
9,632
|
Operating Margin
|
67.49%
|
65.86%
|
65.57%
|
56.76%
|
46.42%
|
50.71%
|
51%
|
53.41%
|
50.64%
|
50.76%
|
56.93%
|
57.11%
|
57.7%
|
58.65%
|
Earnings before Tax (EBT)
1 |
6,572
|
6,221
|
5,864
|
4,950
|
3,482
|
3,539
|
3,808
|
5,527
|
5,410
|
5,666
|
6,808
|
6,844
|
7,849
|
8,074
|
Net income
1 |
4,832
|
4,683
|
4,365
|
3,698
|
2,610
|
2,611
|
2,821
|
4,084
|
3,922
|
4,134
|
4,959
|
5,218
|
5,661
|
5,918
|
Net margin
|
44.22%
|
42.33%
|
40.4%
|
34.82%
|
26.75%
|
26.2%
|
28.26%
|
34.44%
|
33.55%
|
34.18%
|
35.2%
|
36.59%
|
37.14%
|
36.03%
|
EPS
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4.650
|
4.910
|
5.880
|
-
|
6.800
|
6.900
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
29/01/21
|
26/05/21
|
10/08/21
|
13/11/21
|
14/02/22
|
18/05/22
|
04/08/22
|
12/11/22
|
03/02/23
|
12/05/23
|
10/08/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
22.1%
|
28.5%
|
26.2%
|
16.9%
|
16.6%
|
20.9%
|
19.8%
|
19.3%
|
ROA (Net income/ Total Assets)
|
4.92%
|
5.94%
|
5.61%
|
4.08%
|
4.08%
|
5.09%
|
4.96%
|
4.96%
|
Assets
1 |
187,417
|
246,984
|
307,353
|
325,739
|
366,569
|
435,912
|
503,461
|
588,505
|
Book Value Per Share
2 |
53.70
|
68.00
|
86.40
|
98.90
|
114.0
|
136.0
|
162.0
|
193.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
15/05/19
|
14/05/20
|
26/05/21
|
18/05/22
|
12/05/23
|
-
|
-
|
-
|
Last Close Price
174.5
INR Average target price
215.2
INR Spread / Average Target +23.33% Consensus |
1st Jan change
|
Capi.
|
---|
| -8.78% | 49.45B | | -6.71% | 30.26B | | +48.27% | 26.46B | | +26.81% | 24.88B | | +19.74% | 18.36B | | +0.68% | 12.76B | | +14.30% | 10.55B | | +12.66% | 7.99B | | -30.25% | 7.34B |
Other Consumer Lending
|