Delayed
Bombay S.E.
09:22:20 16/05/2024 BST
5-day change
1st Jan Change
1,292
INR
+1.37%
+1.93%
+1.52%
Fiscal Period: Marzo
2019
2020
2021
2022
2023
2024
2025
2026
Capitalization
1
688,182
491,823
866,483
1,315,817
969,531
1,124,988
-
-
Enterprise Value (EV)
1
612,743
428,499
758,130
1,247,530
914,934
1,041,638
1,062,247
1,045,331
P/E ratio
16.3
x
12.3
x
19.8
x
23.9
x
20.2
x
47
x
26.5
x
19.8
x
Yield
1.8%
2.65%
4.54%
3%
4.54%
2.84%
3.57%
4.09%
Capitalization / Revenue
1.98
x
1.33
x
2.29
x
2.95
x
1.82
x
2.12
x
2.11
x
1.95
x
EV / Revenue
1.76
x
1.16
x
2
x
2.79
x
1.72
x
2
x
1.99
x
1.81
x
EV / EBITDA
9.67
x
7.48
x
11.1
x
15.6
x
11.4
x
21
x
15
x
11.5
x
EV / FCF
16.9
x
12.2
x
10.2
x
28.8
x
20.1
x
18.6
x
25.8
x
20.3
x
FCF Yield
5.92%
8.2%
9.8%
3.47%
4.98%
5.36%
3.88%
4.92%
Price to Book
3.39
x
2.26
x
3.48
x
4.89
x
3.49
x
4.15
x
4.11
x
3.95
x
Nbr of stocks (in thousands)
886,947
869,714
873,955
877,533
879,912
882,690
-
-
Reference price
2
775.9
565.5
991.4
1,499
1,102
1,274
1,274
1,274
Announcement Date
21/05/19
30/04/20
26/04/21
13/05/22
27/04/23
25/04/24
-
-
Fiscal Period: Marzo
2019
2020
2021
2022
2023
2024
2025
2026
Net sales
1
347,421
368,677
378,551
446,460
532,902
519,955
533,699
577,963
EBITDA
1
63,369
57,261
68,470
80,200
80,288
49,645
70,681
90,727
EBIT
1
52,077
42,803
53,893
64,996
60,721
31,474
52,323
70,970
Operating Margin
14.99%
11.61%
14.24%
14.56%
11.39%
6.05%
9.8%
12.28%
Earnings before Tax (EBT)
1
55,432
50,578
59,529
74,521
64,455
32,244
57,163
76,982
Net income
1
42,976
40,330
44,280
55,661
48,313
23,578
42,595
56,912
Net margin
12.37%
10.94%
11.7%
12.47%
9.07%
4.53%
7.98%
9.85%
EPS
2
47.72
45.85
50.19
62.81
54.54
26.58
48.07
64.32
Free Cash Flow
1
36,274
35,135
74,278
43,269
45,568
55,853
41,171
51,449
FCF margin
10.44%
9.53%
19.62%
9.69%
8.55%
10.74%
7.71%
8.9%
FCF Conversion (EBITDA)
57.24%
61.36%
108.48%
53.95%
56.76%
112.5%
58.25%
56.71%
FCF Conversion (Net income)
84.41%
87.12%
167.75%
77.74%
94.32%
236.89%
96.66%
90.4%
Dividend per Share
2
14.00
15.00
45.00
45.00
50.00
36.15
45.52
52.11
Announcement Date
21/05/19
30/04/20
26/04/21
13/05/22
27/04/23
25/04/24
-
-
Fiscal Period: Maart
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
2025 Q1
Net sales
1
96,471
97,299
101,976
108,813
114,508
121,163
127,079
131,295
137,346
137,182
131,590
132,141
128,046
129,453
129,924
EBITDA
1
18,955
19,481
18,764
19,952
20,600
20,884
18,801
19,841
21,440
20,205
13,380
14,368
12,443
14,215
16,286
EBIT
1
15,371
16,037
15,453
16,522
16,979
16,042
14,034
14,924
16,459
15,303
8,914
9,591
7,568
9,528
11,374
Operating Margin
15.93%
16.48%
15.15%
15.18%
14.83%
13.24%
11.04%
11.37%
11.98%
11.16%
6.77%
7.26%
5.91%
7.36%
8.75%
Earnings before Tax (EBT)
1
17,164
15,441
17,943
18,981
18,864
18,733
14,855
16,639
17,712
15,249
9,712
11,273
7,727
10,255
13,123
Net income
1
13,098
10,814
13,532
13,387
13,685
15,057
11,316
12,854
12,966
11,177
6,925
7,589
6,041
7,518
9,618
Net margin
13.58%
11.11%
13.27%
12.3%
11.95%
12.43%
8.9%
9.79%
9.44%
8.15%
5.26%
5.74%
4.72%
5.81%
7.4%
EPS
2
14.87
12.26
15.32
15.14
15.46
16.94
12.78
14.52
14.64
12.62
7.820
9.187
7.127
8.759
10.88
Dividend per Share
2
-
45.00
-
-
-
45.00
-
-
-
50.00
-
-
-
45.00
-
Announcement Date
29/01/21
26/04/21
29/07/21
25/10/21
01/02/22
13/05/22
25/07/22
01/11/22
30/01/23
27/04/23
26/07/23
-
-
-
-
Fiscal Period: Maart
2019
2020
2021
2022
2023
2024
2025
2026
Net Debt
1
-
-
-
-
-
-
-
-
Net Cash position
1
75,439
63,324
108,353
68,287
54,597
59,839
62,741
79,657
Leverage (Debt/EBITDA)
-
-
-
-
-
-
-
-
Free Cash Flow
1
36,274
35,135
74,278
43,269
45,568
55,853
41,171
51,449
ROE (net income / shareholders' equity)
22%
19.2%
19%
21.5%
17.6%
8.64%
15.8%
20.6%
ROA (Net income/ Total Assets)
13.5%
11.4%
11.5%
13.2%
10.6%
5.26%
9.4%
12.4%
Assets
1
319,420
354,002
385,157
422,744
455,120
447,885
452,926
457,626
Book Value Per Share
2
229.0
250.0
284.0
306.0
315.0
301.0
310.0
323.0
Cash Flow per Share
2
49.20
49.50
91.70
59.60
62.90
71.90
69.70
84.50
Capex
1
8,046
8,446
6,660
9,584
10,152
7,911
14,889
16,515
Capex / Sales
2.32%
2.29%
1.76%
2.15%
1.91%
1.52%
2.79%
2.86%
Announcement Date
21/05/19
30/04/20
26/04/21
13/05/22
27/04/23
25/04/24
-
-
Last Close Price
1,274
INR
Average target price
1,263
INR
Spread / Average Target
-0.87%
Consensus
1st Jan change
Capi.
-12.08% 194B +1.50% 168B +2.88% 155B +5.86% 101B +10.66% 81.93B +34.39% 82.99B -6.78% 70.47B -17.40% 54.89B -9.12% 43.26B
Other IT Services & Consulting
+951% of historical performance
More than 20 years at your side
Our Experts are here for you
OUR EXPERTS ARE HERE FOR YOU
Monday - Friday 9am-12pm / 2pm-6pm GMT + 1
marketscreener.com**derivatives**en**/dynamic-chart/**Premium**Expert**Access**Annual**Monthly**The best tools reserved for subscribers to boost the performance of your investments!**#ffffff**/registration/member/**#004eff**#000000**Optimize my profits**1**