Market Closed -
Bombay S.E.
11:00:54 28/06/2024 BST
|
5-day change
|
1st Jan Change
|
665.5
INR
|
+1.97%
|
|
+3.17%
|
+28.13%
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
235,235
|
1,067,374
|
1,544,487
|
1,503,057
|
3,635,068
|
3,629,480
|
-
|
-
|
Enterprise Value (EV)
1 |
740,267
|
1,747,205
|
2,534,566
|
2,389,506
|
4,162,002
|
4,031,671
|
3,841,612
|
3,401,421
|
P/E ratio
|
-2.04
x
|
-8.16
x
|
-14.5
x
|
66.9
x
|
12.1
x
|
15
x
|
12.5
x
|
10.7
x
|
Yield
|
-
|
-
|
-
|
-
|
0.3%
|
0.5%
|
0.56%
|
0.75%
|
Capitalization / Revenue
|
0.09
x
|
0.43
x
|
0.55
x
|
0.43
x
|
0.83
x
|
0.77
x
|
0.7
x
|
0.66
x
|
EV / Revenue
|
0.28
x
|
0.7
x
|
0.91
x
|
0.69
x
|
0.95
x
|
0.86
x
|
0.75
x
|
0.62
x
|
EV / EBITDA
|
2.88
x
|
5.72
x
|
10.2
x
|
7.15
x
|
6.99
x
|
5.96
x
|
5.07
x
|
4.14
x
|
EV / FCF
|
-24.1
x
|
19.9
x
|
-286
x
|
13.8
x
|
11.4
x
|
17.1
x
|
12.3
x
|
8.97
x
|
FCF Yield
|
-4.15%
|
5.03%
|
-0.35%
|
7.24%
|
8.77%
|
5.85%
|
8.15%
|
11.1%
|
Price to Book
|
0.39
x
|
2.09
x
|
3.23
x
|
3.55
x
|
4.48
x
|
3.54
x
|
2.79
x
|
2.06
x
|
Nbr of stocks (in thousands)
|
3,597,474
|
3,828,811
|
3,829,165
|
3,829,847
|
3,832,242
|
3,832,482
|
-
|
-
|
Reference price
2 |
71.05
|
301.8
|
433.5
|
420.6
|
993.0
|
990.1
|
990.1
|
990.1
|
Announcement Date
|
15/06/20
|
18/05/21
|
12/05/22
|
12/05/23
|
10/05/24
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
2,610,680
|
2,497,948
|
2,784,536
|
3,459,670
|
4,379,278
|
4,714,963
|
5,148,644
|
5,490,499
|
EBITDA
1 |
256,721
|
305,573
|
247,988
|
334,063
|
595,622
|
676,125
|
757,006
|
821,816
|
EBIT
1 |
42,467
|
70,086
|
-369.2
|
85,460
|
322,920
|
370,672
|
425,645
|
477,920
|
Operating Margin
|
1.63%
|
2.81%
|
-0.01%
|
2.47%
|
7.37%
|
7.86%
|
8.27%
|
8.7%
|
Earnings before Tax (EBT)
1 |
-105,800
|
-104,743
|
-70,034
|
30,576
|
279,551
|
331,964
|
393,135
|
434,239
|
Net income
1 |
-120,708
|
-134,514
|
-114,415
|
24,143
|
313,991
|
246,930
|
298,184
|
342,271
|
Net margin
|
-4.62%
|
-5.38%
|
-4.11%
|
0.7%
|
7.17%
|
5.24%
|
5.79%
|
6.23%
|
EPS
2 |
-34.88
|
-36.99
|
-29.88
|
6.290
|
81.88
|
65.80
|
79.33
|
92.14
|
Free Cash Flow
1 |
-30,691
|
87,951
|
-8,856
|
172,923
|
365,017
|
235,663
|
313,043
|
379,152
|
FCF margin
|
-1.18%
|
3.52%
|
-0.32%
|
5%
|
8.34%
|
5%
|
6.08%
|
6.91%
|
FCF Conversion (EBITDA)
|
-
|
28.78%
|
-
|
51.76%
|
61.28%
|
34.85%
|
41.35%
|
46.14%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
716.25%
|
116.25%
|
95.44%
|
104.98%
|
110.78%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
3.000
|
4.962
|
5.534
|
7.403
|
Announcement Date
|
15/06/20
|
18/05/21
|
12/05/22
|
12/05/23
|
10/05/24
|
-
|
-
|
-
|
Fiscal Period: March |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
722,293
|
784,391
|
719,347
|
796,114
|
884,886
|
1,059,324
|
1,022,361
|
1,051,282
|
1,105,771
|
1,199,863
|
1,114,384
|
1,118,647
|
1,170,589
|
1,219,288
|
EBITDA
|
67,642
|
87,271
|
31,805
|
61,962
|
96,430
|
125,808
|
128,759
|
136,741
|
153,333
|
169,952
|
-
|
-
|
-
|
-
|
EBIT
1 |
6,861
|
22,950
|
-26,605
|
2,989
|
35,712
|
55,306
|
62,427
|
70,377
|
84,833
|
98,446
|
94,432
|
86,899
|
104,354
|
110,618
|
Operating Margin
|
0.95%
|
2.93%
|
-3.7%
|
0.38%
|
4.04%
|
5.22%
|
6.11%
|
6.69%
|
7.67%
|
8.2%
|
8.47%
|
7.77%
|
8.91%
|
9.07%
|
Earnings before Tax (EBT)
|
-6,121
|
-3,411
|
-34,680
|
-14,612
|
32,026
|
47,841
|
46,527
|
59,859
|
74,940
|
93,693
|
-
|
-
|
-
|
-
|
Net income
|
-15,161
|
-10,328
|
-50,066
|
-9,446
|
29,577
|
54,078
|
32,028
|
37,640
|
70,251
|
174,072
|
-
|
-
|
-
|
-
|
Net margin
|
-2.1%
|
-1.32%
|
-6.96%
|
-1.19%
|
3.34%
|
5.1%
|
3.13%
|
3.58%
|
6.35%
|
14.51%
|
-
|
-
|
-
|
-
|
EPS
|
-3.960
|
-2.700
|
-13.07
|
-2.470
|
-
|
14.10
|
8.340
|
9.800
|
18.30
|
45.36
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3.000
|
-
|
-
|
-
|
-
|
Announcement Date
|
31/01/22
|
12/05/22
|
27/07/22
|
09/11/22
|
25/01/23
|
12/05/23
|
25/07/23
|
02/11/23
|
02/02/24
|
10/05/24
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
505,032
|
679,831
|
990,079
|
886,449
|
526,934
|
402,191
|
212,132
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
228,059
|
Leverage (Debt/EBITDA)
|
1.967
x
|
2.225
x
|
3.992
x
|
2.654
x
|
0.8847
x
|
0.5948
x
|
0.2802
x
|
-
|
Free Cash Flow
1 |
-30,691
|
87,951
|
-8,856
|
172,923
|
365,017
|
235,663
|
313,043
|
379,152
|
ROE (net income / shareholders' equity)
|
-7.46%
|
-22.7%
|
-22.9%
|
5.37%
|
48.2%
|
25.5%
|
24.2%
|
21.6%
|
ROA (Net income/ Total Assets)
|
-1.46%
|
-4.04%
|
-3.4%
|
0.72%
|
8.89%
|
6.73%
|
8%
|
7.8%
|
Assets
1 |
8,257,468
|
3,326,259
|
3,368,705
|
3,333,734
|
3,531,956
|
3,667,277
|
3,727,302
|
4,388,086
|
Book Value Per Share
2 |
182.0
|
144.0
|
134.0
|
118.0
|
222.0
|
280.0
|
355.0
|
481.0
|
Cash Flow per Share
2 |
77.00
|
75.70
|
43.00
|
92.40
|
166.0
|
137.0
|
169.0
|
209.0
|
Capex
1 |
297,020
|
202,054
|
151,684
|
180,957
|
314,136
|
340,175
|
341,606
|
351,347
|
Capex / Sales
|
11.38%
|
8.09%
|
5.45%
|
5.23%
|
7.17%
|
7.21%
|
6.63%
|
6.4%
|
Announcement Date
|
15/06/20
|
18/05/21
|
12/05/22
|
12/05/23
|
10/05/24
|
-
|
-
|
-
|
Last Close Price
990.1
INR Average target price
1,090
INR Spread / Average Target +10.13% Consensus |
1st Jan change
|
Capi.
|
---|
| +27.00% | 275B | | +3.23% | 68.05B | | -5.72% | 58.73B | | +29.34% | 52.98B | | +17.33% | 51.56B | | +2.87% | 50.06B | | +44.96% | 46.98B | | +65.76% | 38.3B | | +18.74% | 25.1B |
Other Auto & Truck Manufacturers
|