Delayed
NSE India S.E.
05:01:42 21/05/2024 BST
|
5-day change
|
1st Jan Change
|
230.2
INR
|
+1.93%
|
|
+6.80%
|
+21.13%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
21,742
|
11,470
|
23,015
|
24,347
|
25,176
|
67,297
|
-
|
-
|
Enterprise Value (EV)
1 |
30,261
|
17,706
|
23,015
|
24,347
|
25,176
|
67,297
|
67,297
|
67,297
|
P/E ratio
|
8.29
x
|
3.58
x
|
5.61
x
|
5.73
x
|
6.81
x
|
20.1
x
|
15.9
x
|
13.9
x
|
Yield
|
5.45%
|
-
|
9.65%
|
-
|
9.17%
|
2.55%
|
3.47%
|
4.18%
|
Capitalization / Revenue
|
0.16
x
|
0.07
x
|
0.14
x
|
0.16
x
|
0.17
x
|
0.43
x
|
0.41
x
|
0.36
x
|
EV / Revenue
|
0.16
x
|
0.07
x
|
0.14
x
|
0.16
x
|
0.17
x
|
0.43
x
|
0.41
x
|
0.36
x
|
EV / EBITDA
|
5.28
x
|
2.64
x
|
3.67
x
|
4.02
x
|
5.69
x
|
17.2
x
|
12
x
|
10.5
x
|
EV / FCF
|
-
|
-4,838,780
x
|
3,275,733
x
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-0%
|
0%
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.65
x
|
0.33
x
|
0.62
x
|
0.62
x
|
0.61
x
|
1.57
x
|
1.5
x
|
1.43
x
|
Nbr of stocks (in thousands)
|
296,008
|
296,008
|
296,008
|
296,008
|
296,008
|
296,008
|
-
|
-
|
Reference price
2 |
73.45
|
38.75
|
77.75
|
82.25
|
85.05
|
227.4
|
227.4
|
227.4
|
Announcement Date
|
14/05/19
|
19/06/20
|
24/06/21
|
05/07/22
|
27/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
134,956
|
164,430
|
169,633
|
156,314
|
148,874
|
156,318
|
164,134
|
185,471
|
EBITDA
1 |
4,119
|
4,351
|
6,277
|
6,062
|
4,421
|
3,922
|
5,611
|
6,433
|
EBIT
1 |
4,088
|
4,334
|
-
|
-
|
4,382
|
3,885
|
5,572
|
6,420
|
Operating Margin
|
3.03%
|
2.64%
|
-
|
-
|
2.94%
|
2.49%
|
3.39%
|
3.46%
|
Earnings before Tax (EBT)
1 |
3,975
|
4,225
|
5,656
|
-
|
4,814
|
4,459
|
5,656
|
6,465
|
Net income
1 |
2,623
|
3,201
|
4,102
|
4,248
|
3,697
|
3,336
|
4,231
|
4,836
|
Net margin
|
1.94%
|
1.95%
|
2.42%
|
2.72%
|
2.48%
|
2.13%
|
2.58%
|
2.61%
|
EPS
2 |
8.860
|
10.81
|
13.86
|
14.35
|
12.49
|
11.30
|
14.30
|
16.30
|
Free Cash Flow
|
-
|
-2,370
|
7,026
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-1.44%
|
4.14%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
111.93%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
171.26%
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
4.000
|
-
|
7.500
|
-
|
7.800
|
5.800
|
7.900
|
9.500
|
Announcement Date
|
14/05/19
|
19/06/20
|
24/06/21
|
05/07/22
|
27/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
-
|
35,927
|
46,212
|
-
|
49,108
|
31,362
|
30,012
|
EBITDA
1 |
-
|
1,738
|
1,090
|
-
|
982
|
910
|
1,140
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
1,062
|
1,036
|
-
|
917
|
920
|
1,160
|
Net income
1 |
1,130
|
633.5
|
768.7
|
898.3
|
688
|
690
|
870
|
Net margin
|
-
|
1.76%
|
1.66%
|
-
|
1.4%
|
2.2%
|
2.9%
|
EPS
|
3.820
|
-
|
-
|
3.030
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
12/02/21
|
24/06/21
|
11/08/21
|
12/08/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
8,519
|
6,236
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.068
x
|
1.433
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-2,371
|
7,026
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
8.01%
|
9.36%
|
11.4%
|
11.2%
|
9.19%
|
7.9%
|
9.7%
|
208%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
112.0
|
119.0
|
125.0
|
132.0
|
140.0
|
145.0
|
152.0
|
159.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
28.8
|
17.7
|
-
|
-
|
12.6
|
20
|
20
|
180
|
Capex / Sales
|
0.02%
|
0.01%
|
-
|
-
|
0.01%
|
0.01%
|
0.01%
|
0.1%
|
Announcement Date
|
14/05/19
|
19/06/20
|
24/06/21
|
05/07/22
|
27/05/23
|
-
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| +21.13% | 808M | | +18.62% | 42.64B | | +20.39% | 29.39B | | +20.33% | 16.39B | | +37.79% | 13.26B | | +28.53% | 8.75B | | +32.52% | 6.48B | | +68.12% | 6.32B | | +41.13% | 5.27B | | -3.51% | 4B |
Other Independent Power Producers
|