Market Closed -
Bombay S.E.
11:00:48 02/05/2024 BST
|
5-day change
|
1st Jan Change
|
2,056
INR
|
-2.15%
|
|
-1.36%
|
+5.49%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
16,176
|
8,975
|
13,545
|
21,684
|
48,564
|
102,489
|
-
|
-
|
Enterprise Value (EV)
1 |
16,176
|
8,975
|
13,545
|
21,684
|
48,301
|
101,353
|
101,972
|
101,028
|
P/E ratio
|
59.5
x
|
29.3
x
|
-64.8
x
|
102
x
|
39
x
|
58.1
x
|
48.1
x
|
39.2
x
|
Yield
|
-
|
-
|
-
|
0.08%
|
0.17%
|
0.1%
|
0.09%
|
0.11%
|
Capitalization / Revenue
|
2.8
x
|
1.31
x
|
4.13
x
|
3.07
x
|
4.01
x
|
6.48
x
|
5.44
x
|
4.51
x
|
EV / Revenue
|
2.8
x
|
1.31
x
|
4.13
x
|
3.07
x
|
3.99
x
|
6.41
x
|
5.41
x
|
4.44
x
|
EV / EBITDA
|
30.1
x
|
12.5
x
|
-227
x
|
39.3
x
|
24.5
x
|
36
x
|
30.3
x
|
24.5
x
|
EV / FCF
|
-34.1
x
|
17.6
x
|
13.1
x
|
-76.4
x
|
14,160
x
|
111
x
|
102
x
|
53.5
x
|
FCF Yield
|
-2.93%
|
5.68%
|
7.64%
|
-1.31%
|
0.01%
|
0.9%
|
0.98%
|
1.87%
|
Price to Book
|
-
|
-
|
4.85
x
|
7.2
x
|
11.4
x
|
12.4
x
|
10.9
x
|
8.71
x
|
Nbr of stocks (in thousands)
|
44,651
|
44,728
|
44,773
|
44,779
|
47,423
|
48,767
|
-
|
-
|
Reference price
2 |
362.3
|
200.6
|
302.5
|
484.2
|
1,024
|
2,102
|
2,102
|
2,102
|
Announcement Date
|
13/05/19
|
04/06/20
|
13/05/21
|
13/05/22
|
16/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,777
|
6,859
|
3,280
|
7,057
|
12,120
|
15,805
|
18,853
|
22,732
|
EBITDA
1 |
537.6
|
719.5
|
-59.6
|
552.2
|
1,969
|
2,812
|
3,364
|
4,127
|
EBIT
1 |
-
|
-
|
-263.8
|
353.3
|
1,636
|
2,327
|
2,772
|
3,350
|
Operating Margin
|
-
|
-
|
-8.04%
|
5.01%
|
13.49%
|
14.72%
|
14.7%
|
14.74%
|
Earnings before Tax (EBT)
1 |
409.7
|
402.2
|
-288.4
|
291.1
|
1,650
|
2,320
|
2,772
|
3,404
|
Net income
1 |
272.1
|
306.6
|
-209
|
223.7
|
1,251
|
1,759
|
2,092
|
2,569
|
Net margin
|
4.71%
|
4.47%
|
-6.37%
|
3.17%
|
10.32%
|
11.13%
|
11.1%
|
11.3%
|
EPS
2 |
6.085
|
6.855
|
-4.670
|
4.770
|
26.28
|
36.20
|
43.65
|
53.56
|
Free Cash Flow
1 |
-474.4
|
509.5
|
1,035
|
-283.8
|
3.411
|
910
|
995
|
1,890
|
FCF margin
|
-8.21%
|
7.43%
|
31.56%
|
-4.02%
|
0.03%
|
5.76%
|
5.28%
|
8.31%
|
FCF Conversion (EBITDA)
|
-
|
70.82%
|
-
|
-
|
0.17%
|
32.36%
|
29.57%
|
45.8%
|
FCF Conversion (Net income)
|
-
|
166.17%
|
-
|
-
|
0.27%
|
51.73%
|
47.56%
|
73.58%
|
Dividend per Share
2 |
-
|
-
|
-
|
0.4000
|
1.750
|
2.000
|
1.900
|
2.250
|
Announcement Date
|
13/05/19
|
04/06/20
|
13/05/21
|
13/05/22
|
16/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
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 |
1,329
|
1,202
|
-
|
2,040
|
1,929
|
2,932
|
3,149
|
3,031
|
3,027
|
4,267
|
3,779
|
3,718
|
3,731
|
EBITDA
1 |
-
|
-
|
-
|
132.1
|
169.3
|
417
|
419
|
549.9
|
582.7
|
790.1
|
612
|
672
|
648.3
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
564
|
488
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
15.17%
|
13.08%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
91.48
|
26.65
|
354
|
-
|
-
|
-
|
657.5
|
487
|
551
|
545
|
Net income
1 |
62.17
|
-
|
-
|
69
|
23.97
|
266
|
-
|
-
|
-
|
499.4
|
368
|
436
|
397
|
Net margin
|
4.68%
|
-
|
-
|
3.38%
|
1.24%
|
9.07%
|
-
|
-
|
-
|
11.7%
|
9.74%
|
11.73%
|
10.64%
|
EPS
2 |
1.385
|
-
|
2.255
|
1.455
|
-
|
-
|
-
|
-
|
-
|
10.46
|
-
|
9.700
|
8.100
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
13/05/21
|
11/08/21
|
30/10/21
|
08/02/22
|
13/05/22
|
11/08/22
|
04/11/22
|
08/02/23
|
16/05/23
|
09/08/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
264
|
1,136
|
517
|
1,461
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-474
|
510
|
1,035
|
-284
|
3.41
|
910
|
995
|
1,890
|
ROE (net income / shareholders' equity)
|
-
|
14.2%
|
-8.2%
|
7.71%
|
34.4%
|
30.6%
|
26.4%
|
24.5%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
-
|
62.30
|
67.20
|
89.80
|
169.0
|
193.0
|
241.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
92
|
209
|
76.7
|
440
|
503
|
992
|
1,268
|
641
|
Capex / Sales
|
1.59%
|
3.05%
|
2.34%
|
6.24%
|
4.15%
|
6.28%
|
6.72%
|
2.82%
|
Announcement Date
|
13/05/19
|
04/06/20
|
13/05/21
|
13/05/22
|
16/05/23
|
-
|
-
|
-
|
Last Close Price
2,102
INR Average target price
2,406
INR Spread / Average Target +14.48% Consensus |
1st Jan change
|
Capi.
|
---|
| +5.49% | 1.23B | | -7.54% | 935M | | +40.56% | 682M | | +15.24% | 245M | | -14.29% | 203M | | -5.53% | 98.56M | | -16.89% | 92.34M | | -7.25% | 91.62M | | -31.97% | 81.13M | | -42.70% | 61.66M |
Handbags & Luggage
|