Delayed
NSE India S.E.
11:25:12 03/05/2024 BST
|
5-day change
|
1st Jan Change
|
377.2
INR
|
+0.56%
|
|
-1.36%
|
+29.49%
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,299
|
2,245
|
16,265
|
8,143
|
6,730
|
13,286
|
-
|
-
|
Enterprise Value (EV)
1 |
7,299
|
2,245
|
16,265
|
8,143
|
6,730
|
13,286
|
13,286
|
13,286
|
P/E ratio
|
44.5
x
|
22.1
x
|
29.1
x
|
-11.1
x
|
-2.91
x
|
-5.82
x
|
-29.3
x
|
-49.4
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1.35
x
|
0.39
x
|
2.6
x
|
1.53
x
|
1.37
x
|
2.56
x
|
2.42
x
|
2.11
x
|
EV / Revenue
|
1.35
x
|
0.39
x
|
2.6
x
|
1.53
x
|
1.37
x
|
2.56
x
|
2.42
x
|
2.11
x
|
EV / EBITDA
|
8,299,448
x
|
1,997,369
x
|
-
|
-
|
-4,970,101
x
|
-
|
-
|
25,306,547
x
|
EV / FCF
|
-15,753,976
x
|
-33,745,390
x
|
16,880,966
x
|
194,472,859
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
-0%
|
0%
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
1.26
x
|
0.37
x
|
-
|
-
|
1.26
x
|
-
|
-
|
5.25
x
|
Nbr of stocks (in thousands)
|
30,593
|
30,603
|
30,714
|
30,814
|
35,228
|
35,420
|
-
|
-
|
Reference price
2 |
238.6
|
73.35
|
529.6
|
264.2
|
191.0
|
375.1
|
375.1
|
375.1
|
Announcement Date
|
22/05/19
|
19/06/20
|
25/05/21
|
19/05/22
|
17/05/23
|
-
|
-
|
-
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,421
|
5,689
|
6,263
|
5,311
|
4,922
|
5,195
|
5,495
|
6,283
|
EBITDA
|
879.5
|
1,124
|
-
|
-
|
-1,354
|
-
|
-
|
525
|
EBIT
|
368.6
|
-
|
1,021
|
-
|
-2,162
|
-
|
-
|
-360
|
Operating Margin
|
6.8%
|
-
|
16.31%
|
-
|
-43.93%
|
-
|
-
|
-5.73%
|
Earnings before Tax (EBT)
1 |
423.7
|
-
|
-
|
-
|
-2,207
|
-2,406
|
-479
|
-285
|
Net income
1 |
163.8
|
-
|
-
|
-
|
-2,068
|
-2,365
|
-469
|
-279
|
Net margin
|
3.02%
|
-
|
-
|
-
|
-42.02%
|
-45.52%
|
-8.54%
|
-4.44%
|
EPS
2 |
5.360
|
3.320
|
18.20
|
-23.87
|
-65.60
|
-64.40
|
-12.80
|
-7.600
|
Free Cash Flow
|
-463.3
|
-66.52
|
963.5
|
41.87
|
-
|
-
|
-
|
-
|
FCF margin
|
-8.55%
|
-1.17%
|
15.38%
|
0.79%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
22/05/19
|
19/06/20
|
25/05/21
|
19/05/22
|
17/05/23
|
-
|
-
|
-
|
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 |
1,714
|
1,499
|
1,404
|
1,407
|
1,260
|
1,239
|
1,199
|
1,186
|
1,275
|
1,262
|
-
|
1,438
|
1,337
|
1,249
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
350.6
|
131.3
|
-70.67
|
-138.1
|
-274.1
|
-290.4
|
-499.5
|
-607.8
|
-493.7
|
-561.4
|
-
|
-463.5
|
-435
|
-178
|
Operating Margin
|
20.46%
|
8.76%
|
-5.03%
|
-9.81%
|
-21.75%
|
-23.44%
|
-41.65%
|
-51.25%
|
-38.72%
|
-44.48%
|
-
|
-32.23%
|
-32.54%
|
-14.25%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
178.9
|
73.55
|
-89.25
|
-129
|
-251.6
|
-263.8
|
-506.8
|
-603.2
|
-502.7
|
-455.6
|
-467.6
|
-445.4
|
-408
|
-176
|
Net margin
|
10.44%
|
4.91%
|
-6.35%
|
-9.17%
|
-19.96%
|
-21.29%
|
-42.27%
|
-50.86%
|
-39.43%
|
-36.1%
|
-
|
-30.98%
|
-30.52%
|
-14.09%
|
EPS
2 |
5.840
|
2.390
|
-2.910
|
-4.200
|
-8.190
|
-8.580
|
-16.45
|
-19.57
|
-16.31
|
-14.45
|
-13.27
|
-12.60
|
-11.60
|
-4.800
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
03/02/21
|
25/05/21
|
28/07/21
|
27/10/21
|
12/02/22
|
19/05/22
|
26/07/22
|
07/11/22
|
01/02/23
|
17/05/23
|
07/08/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-463
|
-66.5
|
963
|
41.9
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
2.9%
|
1.72%
|
8.87%
|
-11.9%
|
-37.1%
|
-37.1%
|
-54.4%
|
-10.1%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
189.0
|
198.0
|
-
|
-
|
151.0
|
-
|
-
|
71.50
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
547
|
-
|
693
|
877
|
-
|
-
|
-
|
-
|
Capex / Sales
|
10.1%
|
-
|
11.06%
|
16.5%
|
-
|
-
|
-
|
-
|
Announcement Date
|
22/05/19
|
19/06/20
|
25/05/21
|
19/05/22
|
17/05/23
|
-
|
-
|
-
|
Last Close Price
375.1
INR Average target price
400
INR Spread / Average Target +6.64% Consensus |
1st Jan change
|
Capi.
|
---|
| +29.49% | 159M | | +5.80% | 2,957B | | +1.64% | 79.84B | | +1.50% | 75.23B | | -16.76% | 51.63B | | +31.33% | 50.22B | | -22.83% | 47.78B | | +22.46% | 43.07B | | +57.98% | 36.75B | | -11.11% | 24.41B |
Other Software
|