Market Closed -
NSE India S.E.
12:43:52 15/05/2024 BST
|
5-day change
|
1st Jan Change
|
1,348
INR
|
-0.52%
|
|
+0.88%
|
-8.19%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
9,842
|
5,142
|
13,986
|
11,106
|
17,095
|
35,934
|
-
|
-
|
Enterprise Value (EV)
1 |
9,842
|
5,142
|
13,986
|
11,106
|
17,095
|
35,934
|
35,934
|
35,934
|
P/E ratio
|
13.2
x
|
5.78
x
|
11.9
x
|
29
x
|
13.4
x
|
19.5
x
|
15.3
x
|
12.5
x
|
Yield
|
2.66%
|
-
|
1.87%
|
1.69%
|
1.57%
|
0.89%
|
1.12%
|
1.34%
|
Capitalization / Revenue
|
2.03
x
|
0.99
x
|
2.72
x
|
2.23
x
|
2.69
x
|
4.34
x
|
3.69
x
|
3.15
x
|
EV / Revenue
|
2.03
x
|
0.99
x
|
2.72
x
|
2.23
x
|
2.69
x
|
4.34
x
|
3.69
x
|
3.15
x
|
EV / EBITDA
|
12.4
x
|
3.91
x
|
-
|
30
x
|
10.9
x
|
16.7
x
|
12.7
x
|
10.2
x
|
EV / FCF
|
20.8
x
|
8.24
x
|
12.5
x
|
33
x
|
37
x
|
20
x
|
15.9
x
|
12.7
x
|
FCF Yield
|
4.81%
|
12.1%
|
8.02%
|
3.03%
|
2.7%
|
5.01%
|
6.29%
|
7.89%
|
Price to Book
|
1.94
x
|
0.92
x
|
-
|
2.25
x
|
2.8
x
|
4.71
x
|
3.75
x
|
3
x
|
Nbr of stocks (in thousands)
|
29,041
|
29,041
|
29,041
|
26,773
|
26,773
|
26,773
|
-
|
-
|
Reference price
2 |
338.9
|
177.0
|
481.6
|
414.8
|
638.5
|
1,342
|
1,342
|
1,342
|
Announcement Date
|
23/04/19
|
23/05/20
|
03/06/21
|
17/05/22
|
26/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,840
|
5,208
|
5,135
|
4,972
|
6,345
|
8,285
|
9,732
|
11,403
|
EBITDA
1 |
792.5
|
1,314
|
-
|
370.3
|
1,568
|
2,147
|
2,838
|
3,536
|
EBIT
1 |
693.2
|
-
|
-
|
216.5
|
1,380
|
2,001
|
2,676
|
3,357
|
Operating Margin
|
14.32%
|
-
|
-
|
4.35%
|
21.76%
|
24.15%
|
27.5%
|
29.44%
|
Earnings before Tax (EBT)
1 |
962.9
|
1,168
|
-
|
555
|
1,711
|
2,481
|
3,187
|
3,903
|
Net income
1 |
745.4
|
889.9
|
-
|
409.1
|
1,278
|
1,843
|
2,355
|
2,883
|
Net margin
|
15.4%
|
17.09%
|
-
|
8.23%
|
20.14%
|
22.25%
|
24.2%
|
25.28%
|
EPS
2 |
25.67
|
30.64
|
40.62
|
14.28
|
47.73
|
68.80
|
87.90
|
107.7
|
Free Cash Flow
1 |
473.4
|
623.7
|
1,122
|
336.7
|
461.4
|
1,800
|
2,260
|
2,835
|
FCF margin
|
9.78%
|
11.98%
|
21.85%
|
6.77%
|
7.27%
|
21.73%
|
23.22%
|
24.86%
|
FCF Conversion (EBITDA)
|
59.74%
|
47.45%
|
-
|
90.93%
|
29.43%
|
83.84%
|
79.63%
|
80.18%
|
FCF Conversion (Net income)
|
63.51%
|
70.09%
|
-
|
82.3%
|
36.11%
|
97.67%
|
95.97%
|
98.34%
|
Dividend per Share
2 |
9.000
|
-
|
9.000
|
7.000
|
10.00
|
12.00
|
15.00
|
18.00
|
Announcement Date
|
23/04/19
|
23/05/20
|
03/06/21
|
17/05/22
|
26/05/23
|
-
|
-
|
-
|
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 |
1,240
|
1,242
|
1,084
|
1,141
|
1,216
|
1,530
|
1,288
|
1,301
|
1,693
|
2,062
|
2,068
|
-
|
2,171
|
2,123
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
827.4
|
-
|
-
|
-
|
-
|
EBIT
1 |
230.6
|
285.6
|
-14.4
|
16.5
|
16.2
|
198.2
|
94.9
|
64.8
|
429.4
|
791.3
|
589.5
|
638
|
556
|
487
|
Operating Margin
|
18.6%
|
23%
|
-1.33%
|
1.45%
|
1.33%
|
12.95%
|
7.37%
|
4.98%
|
25.36%
|
38.38%
|
28.5%
|
-
|
25.61%
|
22.94%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
886
|
-
|
-
|
-
|
-
|
Net income
1 |
248.2
|
273.5
|
60
|
85.8
|
80.4
|
182.9
|
107.7
|
110.3
|
383.4
|
676.5
|
535.6
|
549
|
502
|
449
|
Net margin
|
20.01%
|
22.02%
|
5.53%
|
7.52%
|
6.61%
|
11.95%
|
8.36%
|
8.48%
|
22.64%
|
32.81%
|
25.9%
|
-
|
23.12%
|
21.15%
|
EPS
2 |
8.550
|
9.420
|
2.070
|
2.950
|
2.770
|
6.670
|
4.020
|
4.120
|
14.32
|
25.27
|
20.00
|
20.50
|
18.70
|
16.80
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
28/01/21
|
03/06/21
|
12/08/21
|
12/11/21
|
07/02/22
|
17/05/22
|
11/08/22
|
07/11/22
|
14/02/23
|
26/05/23
|
04/08/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
473
|
624
|
1,122
|
337
|
461
|
1,800
|
2,260
|
2,835
|
ROE (net income / shareholders' equity)
|
15.4%
|
16.6%
|
19.1%
|
7.02%
|
23.1%
|
23.1%
|
26.8%
|
26.7%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
175.0
|
193.0
|
-
|
184.0
|
228.0
|
285.0
|
358.0
|
448.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
87.5
|
-
|
-
|
-
|
-
|
220
|
260
|
300
|
Capex / Sales
|
1.81%
|
-
|
-
|
-
|
-
|
2.66%
|
2.67%
|
2.63%
|
Announcement Date
|
23/04/19
|
23/05/20
|
03/06/21
|
17/05/22
|
26/05/23
|
-
|
-
|
-
|
Last Close Price
1,342
INR Average target price
1,730
INR Spread / Average Target +28.90% Consensus |
1st Jan change
|
Capi.
|
---|
| +12.51% | 3,096B | | +12.68% | 85.37B | | +7.61% | 77.1B | | -13.71% | 54.31B | | -22.56% | 47.92B | | +26.21% | 47.74B | | +25.42% | 42.15B | | +69.48% | 38.06B | | -8.00% | 24.73B |
Other Software
|