Market Closed -
NSE India S.E.
12:40:31 05/07/2024 BST
|
5-day change
|
1st Jan Change
|
2,401
INR
|
+0.44%
|
|
-1.45%
|
-3.17%
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
159,756
|
320,309
|
793,949
|
713,257
|
758,121
|
711,760
|
-
|
-
|
Enterprise Value (EV)
1 |
191,262
|
348,229
|
824,839
|
745,733
|
799,193
|
755,297
|
756,344
|
756,773
|
P/E ratio
|
15.7
x
|
26.3
x
|
42
x
|
33
x
|
56.8
x
|
42.4
x
|
31.6
x
|
27
x
|
Yield
|
0.25%
|
0.44%
|
0.27%
|
0.3%
|
0.28%
|
0.34%
|
0.39%
|
0.38%
|
Capitalization / Revenue
|
2.22
x
|
3.81
x
|
6.39
x
|
4.8
x
|
5.77
x
|
4.73
x
|
4.07
x
|
3.61
x
|
EV / Revenue
|
2.65
x
|
4.15
x
|
6.63
x
|
5.01
x
|
6.08
x
|
5.02
x
|
4.33
x
|
3.84
x
|
EV / EBITDA
|
13.1
x
|
16.2
x
|
26
x
|
21.1
x
|
30.9
x
|
23.5
x
|
18.7
x
|
16.4
x
|
EV / FCF
|
-226
x
|
62.5
x
|
301
x
|
1,174
x
|
-649
x
|
147
x
|
96.4
x
|
55
x
|
FCF Yield
|
-0.44%
|
1.6%
|
0.33%
|
0.09%
|
-0.15%
|
0.68%
|
1.04%
|
1.82%
|
Price to Book
|
3.24
x
|
4.67
x
|
9.27
x
|
6.91
x
|
6.6
x
|
5.5
x
|
4.77
x
|
4.1
x
|
Nbr of stocks (in thousands)
|
287,403
|
296,226
|
296,421
|
296,425
|
296,425
|
296,425
|
-
|
-
|
Reference price
2 |
555.9
|
1,081
|
2,678
|
2,406
|
2,558
|
2,401
|
2,401
|
2,401
|
Announcement Date
|
04/06/20
|
05/05/21
|
09/05/22
|
09/05/23
|
07/05/24
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
72,094
|
84,000
|
124,337
|
148,702
|
131,385
|
150,367
|
174,855
|
196,903
|
EBITDA
1 |
14,549
|
21,452
|
31,759
|
35,292
|
25,841
|
32,168
|
40,523
|
46,077
|
EBIT
1 |
10,663
|
16,921
|
26,587
|
29,539
|
19,115
|
24,603
|
31,440
|
35,643
|
Operating Margin
|
14.79%
|
20.14%
|
21.38%
|
19.86%
|
14.55%
|
16.36%
|
17.98%
|
18.1%
|
Earnings before Tax (EBT)
1 |
10,706
|
16,127
|
25,856
|
28,240
|
16,922
|
22,261
|
29,719
|
34,570
|
Net income
1 |
10,191
|
11,979
|
18,889
|
21,623
|
13,357
|
16,882
|
22,585
|
26,533
|
Net margin
|
14.14%
|
14.26%
|
15.19%
|
14.54%
|
10.17%
|
11.23%
|
12.92%
|
13.48%
|
EPS
2 |
35.46
|
41.11
|
63.75
|
72.95
|
45.06
|
56.68
|
76.02
|
88.93
|
Free Cash Flow
1 |
-847.2
|
5,573
|
2,736
|
635.3
|
-1,231
|
5,141
|
7,846
|
13,751
|
FCF margin
|
-1.18%
|
6.63%
|
2.2%
|
0.43%
|
-0.94%
|
3.42%
|
4.49%
|
6.98%
|
FCF Conversion (EBITDA)
|
-
|
25.98%
|
8.62%
|
1.8%
|
-
|
15.98%
|
19.36%
|
29.84%
|
FCF Conversion (Net income)
|
-
|
46.52%
|
14.49%
|
2.94%
|
-
|
30.45%
|
34.74%
|
51.82%
|
Dividend per Share
2 |
1.400
|
4.800
|
7.150
|
7.200
|
7.200
|
8.082
|
9.282
|
9.087
|
Announcement Date
|
04/06/20
|
05/05/21
|
09/05/22
|
09/05/23
|
07/05/24
|
-
|
-
|
-
|
Fiscal Period: March |
2021 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
---|
Net sales
1 |
36,460
|
33,459
|
35,494
|
38,947
|
37,278
|
34,697
|
37,781
|
33,384
|
31,774
|
30,530
|
35,697
|
-
|
33,633
|
36,207
|
40,261
|
43,166
|
-
|
EBITDA
1 |
9,357
|
8,814
|
9,480
|
9,950
|
7,691
|
8,335
|
9,316
|
6,962
|
6,262
|
5,658
|
6,958
|
12,616
|
7,023
|
8,947
|
9,957
|
8,105
|
-
|
EBIT
1 |
-
|
7,490
|
8,164
|
8,642
|
6,298
|
6,829
|
7,770
|
5,396
|
4,650
|
3,969
|
5,099
|
-
|
5,187
|
7,297
|
8,207
|
5,569
|
-
|
Operating Margin
|
-
|
22.39%
|
23%
|
22.19%
|
16.9%
|
19.68%
|
20.56%
|
16.16%
|
14.63%
|
13%
|
14.28%
|
-
|
15.42%
|
20.15%
|
20.39%
|
12.9%
|
-
|
Earnings before Tax (EBT)
1 |
-
|
7,303
|
7,879
|
8,416
|
6,181
|
6,309
|
7,334
|
4,857
|
4,148
|
3,483
|
4,433
|
-
|
4,454
|
6,961
|
7,866
|
4,434
|
-
|
Net income
1 |
-
|
5,055
|
6,056
|
6,080
|
4,810
|
5,109
|
5,624
|
3,593
|
3,008
|
2,534
|
4,222
|
-
|
3,532
|
5,207
|
5,884
|
4,349
|
-
|
Net margin
|
-
|
15.11%
|
17.06%
|
15.61%
|
12.9%
|
14.72%
|
14.89%
|
10.76%
|
9.47%
|
8.3%
|
11.83%
|
-
|
10.5%
|
14.38%
|
14.61%
|
10.08%
|
-
|
EPS
2 |
-
|
17.06
|
20.43
|
20.51
|
16.23
|
17.24
|
18.97
|
12.12
|
10.15
|
8.550
|
14.24
|
-
|
12.12
|
17.57
|
19.85
|
14.67
|
-
|
Dividend per Share
2 |
-
|
-
|
7.150
|
3.600
|
-
|
3.600
|
-
|
3.600
|
-
|
-
|
3.600
|
-
|
-
|
-
|
-
|
8.280
|
-
|
Announcement Date
|
04/11/20
|
25/01/22
|
09/05/22
|
21/07/22
|
03/11/22
|
30/01/23
|
09/05/23
|
24/07/23
|
27/10/23
|
30/01/24
|
07/05/24
|
07/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
31,506
|
27,920
|
30,890
|
32,476
|
41,071
|
43,537
|
44,583
|
45,012
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.165
x
|
1.302
x
|
0.9726
x
|
0.9202
x
|
1.589
x
|
1.353
x
|
1.1
x
|
0.9769
x
|
Free Cash Flow
1 |
-847
|
5,573
|
2,737
|
635
|
-1,231
|
5,141
|
7,846
|
13,751
|
ROE (net income / shareholders' equity)
|
22.5%
|
17.4%
|
24.5%
|
22.9%
|
12.3%
|
13.7%
|
16.1%
|
16.1%
|
ROA (Net income/ Total Assets)
|
-
|
10.1%
|
13.2%
|
12.5%
|
6.81%
|
7.8%
|
-
|
-
|
Assets
1 |
-
|
119,031
|
143,531
|
172,656
|
196,140
|
216,435
|
-
|
-
|
Book Value Per Share
2 |
172.0
|
231.0
|
289.0
|
348.0
|
387.0
|
436.0
|
504.0
|
586.0
|
Cash Flow per Share
2 |
-
|
-
|
-
|
97.90
|
70.60
|
93.90
|
114.0
|
-
|
Capex
1 |
13,892
|
12,144
|
18,321
|
28,382
|
22,169
|
21,716
|
24,223
|
24,990
|
Capex / Sales
|
19.27%
|
14.46%
|
14.73%
|
19.09%
|
16.87%
|
14.44%
|
13.85%
|
12.69%
|
Announcement Date
|
04/06/20
|
05/05/21
|
09/05/22
|
09/05/23
|
07/05/24
|
-
|
-
|
-
|
Last Close Price
2,401
INR Average target price
2,376
INR Spread / Average Target -1.05% Consensus |
1st Jan change
|
Capi.
|
---|
| +8.91% | 79.91B | | -7.50% | 43.6B | | +2.68% | 33.03B | | +14.17% | 18.88B | | +5.21% | 11.11B | | -23.10% | 10B | | -10.03% | 9.66B | | -2.94% | 8.7B | | +5.22% | 8.05B |
Diversified Chemicals
|