Market Closed -
Bombay S.E.
11:00:47 10/05/2024 BST
|
5-day change
|
1st Jan Change
|
206.8
INR
|
+2.15%
|
|
-2.82%
|
+32.18%
|
Fiscal Period: March |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
9,315
|
10,112
|
21,976
|
-
|
-
|
Enterprise Value (EV)
1 |
9,315
|
10,112
|
17,088
|
21,976
|
21,976
|
P/E ratio
|
-10
x
|
13
x
|
7.97
x
|
7.96
x
|
6.94
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
-
|
1.2
x
|
1.45
x
|
1.46
x
|
1.2
x
|
EV / Revenue
|
-
|
1.2
x
|
1.45
x
|
1.46
x
|
1.2
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.63
x
|
0.64
x
|
1.21
x
|
1.05
x
|
0.91
x
|
Nbr of stocks (in thousands)
|
106,159
|
106,159
|
106,215
|
-
|
-
|
Reference price
2 |
87.75
|
95.25
|
206.9
|
206.9
|
206.9
|
Announcement Date
|
19/05/22
|
15/05/23
|
09/05/24
|
-
|
-
|
Fiscal Period: March |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
-
|
8,440
|
11,816
|
15,038
|
18,241
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
2,649
|
3,375
|
4,539
|
5,941
|
6,928
|
Operating Margin
|
-
|
-
|
39.98%
|
38.41%
|
39.51%
|
37.98%
|
Earnings before Tax (EBT)
1 |
-
|
-1,271
|
1,009
|
2,876
|
3,693
|
4,231
|
Net income
1 |
118.6
|
-930.3
|
777
|
2,160
|
2,762
|
3,164
|
Net margin
|
-
|
-
|
9.21%
|
18.28%
|
18.37%
|
17.35%
|
EPS
2 |
-
|
-8.760
|
7.320
|
20.19
|
26.00
|
29.80
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
27/05/21
|
19/05/22
|
15/05/23
|
09/05/24
|
-
|
-
|
Fiscal Period: March |
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
|
1,463
|
1,806
|
1,855
|
1,664
|
1,902
|
2,006
|
2,091
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
539.6
|
827.6
|
805.2
|
484.4
|
794.2
|
931
|
632.5
|
1,017
|
940
|
1,041
|
1,232
|
Operating Margin
|
36.88%
|
45.82%
|
43.41%
|
29.11%
|
41.75%
|
46.41%
|
30.25%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-568.3
|
-145.2
|
79.1
|
-636.3
|
101.1
|
169.6
|
235.7
|
-
|
-
|
-
|
-
|
Net income
1 |
-477.2
|
-19.2
|
47.2
|
-481.2
|
77.5
|
130
|
180.5
|
389.1
|
555
|
541
|
609
|
Net margin
|
-32.62%
|
-1.06%
|
2.54%
|
-28.92%
|
4.07%
|
6.48%
|
8.63%
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
12/08/21
|
11/11/21
|
03/02/22
|
19/05/22
|
04/08/22
|
11/11/22
|
09/02/23
|
15/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
-6%
|
5.03%
|
12.3%
|
14.2%
|
14.1%
|
ROA (Net income/ Total Assets)
|
-
|
-1.25%
|
0.86%
|
1.9%
|
2%
|
1.9%
|
Assets
1 |
-
|
74,460
|
90,202
|
109,579
|
138,100
|
166,526
|
Book Value Per Share
2 |
-
|
140.0
|
149.0
|
171.0
|
197.0
|
227.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
27/05/21
|
19/05/22
|
15/05/23
|
09/05/24
|
-
|
-
|
Last Close Price
206.9
INR Average target price
252
INR Spread / Average Target +21.80% Consensus |
1st Jan change
|
Capi.
|
---|
| +16.85% | 571B | | +14.20% | 301B | | +18.59% | 252B | | +25.74% | 216B | | +21.29% | 183B | | +25.50% | 170B | | +9.52% | 162B | | +5.28% | 146B | | -15.88% | 131B |
Other Banks
|