Delayed
NSE India S.E.
05:11:22 09/05/2024 BST
|
5-day change
|
1st Jan Change
|
2,103
INR
|
+5.33%
|
|
+1.66%
|
+4.02%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
225,405
|
141,053
|
277,973
|
297,238
|
511,859
|
953,096
|
-
|
-
|
Enterprise Value (EV)
1 |
238,746
|
156,608
|
279,031
|
309,956
|
531,885
|
1,022,126
|
953,264
|
928,222
|
P/E ratio
|
33.6
x
|
23.8
x
|
45.4
x
|
33.3
x
|
34.3
x
|
49.1
x
|
35.8
x
|
29.6
x
|
Yield
|
0.74%
|
1.18%
|
0.6%
|
0.6%
|
0.46%
|
0.4%
|
0.46%
|
0.59%
|
Capitalization / Revenue
|
1.24
x
|
0.86
x
|
1.66
x
|
1.43
x
|
1.93
x
|
3.2
x
|
2.61
x
|
2.29
x
|
EV / Revenue
|
1.31
x
|
0.95
x
|
1.67
x
|
1.49
x
|
2.01
x
|
3.2
x
|
2.61
x
|
2.23
x
|
EV / EBITDA
|
16.7
x
|
11.6
x
|
19.5
x
|
15.8
x
|
19.9
x
|
29.1
x
|
22
x
|
18.1
x
|
EV / FCF
|
47.4
x
|
18.1
x
|
13.9
x
|
41
x
|
54.4
x
|
48.3
x
|
39.2
x
|
29.8
x
|
FCF Yield
|
2.11%
|
5.54%
|
7.18%
|
2.44%
|
1.84%
|
2.07%
|
2.55%
|
3.36%
|
Price to Book
|
6.73
x
|
3.9
x
|
6.67
x
|
6.16
x
|
8.46
x
|
12.4
x
|
9.53
x
|
7.74
x
|
Nbr of stocks (in thousands)
|
475,087
|
475,087
|
475,087
|
475,087
|
475,087
|
475,087
|
-
|
-
|
Reference price
2 |
474.4
|
296.9
|
585.1
|
625.6
|
1,077
|
2,006
|
2,006
|
2,006
|
Announcement Date
|
30/04/19
|
28/05/20
|
27/04/21
|
05/05/22
|
04/05/23
|
08/05/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
182,099
|
164,233
|
167,505
|
207,905
|
264,787
|
319,249
|
365,638
|
415,725
|
EBITDA
1 |
14,332
|
13,459
|
14,286
|
19,617
|
26,747
|
35,141
|
43,282
|
51,272
|
EBIT
1 |
10,340
|
8,568
|
9,349
|
13,503
|
20,435
|
28,138
|
35,611
|
42,987
|
Operating Margin
|
5.68%
|
5.22%
|
5.58%
|
6.49%
|
7.72%
|
8.81%
|
9.74%
|
10.34%
|
Earnings before Tax (EBT)
1 |
9,610
|
7,544
|
8,262
|
12,132
|
20,034
|
27,807
|
35,842
|
43,477
|
Net income
1 |
6,701
|
5,922
|
6,120
|
8,936
|
14,910
|
20,830
|
26,651
|
32,352
|
Net margin
|
3.68%
|
3.61%
|
3.65%
|
4.3%
|
5.63%
|
6.52%
|
7.29%
|
7.78%
|
EPS
2 |
14.11
|
12.47
|
12.88
|
18.81
|
31.38
|
43.84
|
56.05
|
67.86
|
Free Cash Flow
1 |
5,039
|
8,674
|
20,022
|
7,562
|
9,773
|
20,087
|
24,298
|
31,178
|
FCF margin
|
2.77%
|
5.28%
|
11.95%
|
3.64%
|
3.69%
|
6.37%
|
6.65%
|
7.5%
|
FCF Conversion (EBITDA)
|
35.16%
|
64.45%
|
140.16%
|
38.55%
|
36.54%
|
57.43%
|
56.14%
|
60.81%
|
FCF Conversion (Net income)
|
75.19%
|
146.45%
|
327.14%
|
84.63%
|
65.55%
|
95.77%
|
91.17%
|
96.37%
|
Dividend per Share
2 |
3.500
|
3.500
|
3.500
|
3.750
|
5.000
|
8.106
|
9.165
|
11.75
|
Announcement Date
|
30/04/19
|
28/05/20
|
27/04/21
|
05/05/22
|
04/05/23
|
08/05/24
|
-
|
-
|
Fiscal Period: March |
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 |
53,914
|
53,219
|
39,344
|
56,194
|
57,064
|
55,303
|
60,309
|
72,206
|
65,519
|
66,753
|
72,755
|
81,802
|
83,501
|
80,351
|
82,384
|
EBITDA
1 |
5,111
|
5,361
|
2,738
|
5,629
|
5,683
|
5,568
|
5,995
|
7,365
|
6,589
|
6,798
|
7,638
|
9,111
|
9,190
|
9,035
|
-
|
EBIT
1 |
3,782
|
3,995
|
-
|
4,084
|
4,136
|
3,975
|
4,474
|
5,830
|
5,006
|
5,124
|
6,002
|
7,368
|
7,843
|
7,209
|
6,963
|
Operating Margin
|
7.02%
|
7.51%
|
-
|
7.27%
|
7.25%
|
7.19%
|
7.42%
|
8.07%
|
7.64%
|
7.68%
|
8.25%
|
9.01%
|
9.39%
|
8.97%
|
8.45%
|
Earnings before Tax (EBT)
1 |
3,615
|
3,869
|
721.7
|
3,769
|
3,914
|
3,727
|
4,321
|
5,492
|
4,755
|
5,466
|
6,104
|
7,411
|
7,148
|
7,099
|
-
|
Net income
1 |
2,656
|
2,892
|
531.5
|
2,776
|
2,883
|
2,745
|
3,205
|
4,075
|
3,528
|
4,103
|
4,677
|
5,304
|
5,409
|
5,426
|
-
|
Net margin
|
4.93%
|
5.43%
|
1.35%
|
4.94%
|
5.05%
|
4.96%
|
5.31%
|
5.64%
|
5.38%
|
6.15%
|
6.43%
|
6.48%
|
6.48%
|
6.75%
|
-
|
EPS
2 |
5.590
|
6.090
|
1.120
|
5.840
|
6.070
|
5.780
|
6.750
|
8.580
|
7.420
|
8.640
|
9.840
|
11.27
|
11.45
|
11.42
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
3.750
|
-
|
-
|
-
|
5.000
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
28/01/21
|
27/04/21
|
29/07/21
|
21/10/21
|
07/02/22
|
05/05/22
|
28/07/22
|
04/11/22
|
24/01/23
|
04/05/23
|
24/07/23
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
13,341
|
15,555
|
1,058
|
12,718
|
20,026
|
16,195
|
168
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
24,874
|
Leverage (Debt/EBITDA)
|
0.9308
x
|
1.156
x
|
0.074
x
|
0.6483
x
|
0.7487
x
|
0.4631
x
|
0.003884
x
|
-
|
Free Cash Flow
1 |
5,039
|
8,674
|
20,022
|
7,562
|
9,773
|
20,087
|
24,298
|
31,178
|
ROE (net income / shareholders' equity)
|
21.5%
|
17%
|
15.7%
|
19.9%
|
27.4%
|
29.7%
|
29.4%
|
28.9%
|
ROA (Net income/ Total Assets)
|
8.63%
|
6.68%
|
6.26%
|
8.11%
|
11.5%
|
13.6%
|
16%
|
16.5%
|
Assets
1 |
77,652
|
88,653
|
97,754
|
110,226
|
129,474
|
154,223
|
166,566
|
196,073
|
Book Value Per Share
2 |
70.50
|
76.20
|
87.80
|
102.0
|
127.0
|
162.0
|
210.0
|
259.0
|
Cash Flow per Share
2 |
23.10
|
29.30
|
53.90
|
31.50
|
41.90
|
65.00
|
62.70
|
89.60
|
Capex
1 |
5,939
|
5,263
|
5,587
|
7,413
|
10,156
|
10,060
|
9,611
|
10,460
|
Capex / Sales
|
3.26%
|
3.2%
|
3.34%
|
3.57%
|
3.84%
|
3.19%
|
2.63%
|
2.52%
|
Announcement Date
|
30/04/19
|
28/05/20
|
27/04/21
|
05/05/22
|
04/05/23
|
08/05/24
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| +28.72% | 29.03B | | +13.09% | 15.16B | | +12.86% | 9.07B | | +9.62% | 5.66B | | -3.66% | 4.8B | | +14.01% | 2.01B | | +37.79% | 2B | | +59.66% | 1.45B | | -24.55% | 1.42B |
Motorcycles & Scooters
|