Market Closed -
NSE India S.E.
12:43:50 10/05/2024 BST
|
5-day change
|
1st Jan Change
|
354.7
INR
|
+3.43%
|
|
+2.19%
|
+21.33%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
94,523
|
66,320
|
108,451
|
93,235
|
108,087
|
153,968
|
-
|
-
|
Enterprise Value (EV)
1 |
93,777
|
65,305
|
105,739
|
92,796
|
109,313
|
153,968
|
153,968
|
153,968
|
P/E ratio
|
58
x
|
36.2
x
|
54.7
x
|
41.3
x
|
60.7
x
|
62.5
x
|
47.2
x
|
36.9
x
|
Yield
|
0.36%
|
0.58%
|
0.48%
|
0.6%
|
0.52%
|
0.39%
|
0.51%
|
0.63%
|
Capitalization / Revenue
|
3.68
x
|
2.67
x
|
4.02
x
|
2.68
x
|
2.67
x
|
3.25
x
|
2.85
x
|
2.52
x
|
EV / Revenue
|
3.68
x
|
2.67
x
|
4.02
x
|
2.68
x
|
2.67
x
|
3.25
x
|
2.85
x
|
2.52
x
|
EV / EBITDA
|
43.1
x
|
26.2
x
|
35.4
x
|
28.1
x
|
35.9
x
|
38.2
x
|
28.9
x
|
24.7
x
|
EV / FCF
|
94
x
|
120
x
|
69
x
|
-83.1
x
|
29.8
x
|
119
x
|
58.6
x
|
45.1
x
|
FCF Yield
|
1.06%
|
0.83%
|
1.45%
|
-1.2%
|
3.36%
|
0.84%
|
1.71%
|
2.22%
|
Price to Book
|
10.5
x
|
6.67
x
|
8.98
x
|
6.65
x
|
6.81
x
|
8.58
x
|
7.56
x
|
6.53
x
|
Nbr of stocks (in thousands)
|
426,934
|
428,288
|
430,188
|
431,542
|
432,174
|
434,386
|
-
|
-
|
Reference price
2 |
221.4
|
154.8
|
252.1
|
216.0
|
250.1
|
354.4
|
354.4
|
354.4
|
Announcement Date
|
29/05/19
|
01/06/20
|
26/05/21
|
19/05/22
|
30/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
25,664
|
24,820
|
26,990
|
34,747
|
40,496
|
47,351
|
53,962
|
61,068
|
EBITDA
1 |
2,194
|
2,533
|
3,065
|
3,321
|
3,008
|
4,032
|
5,328
|
6,237
|
EBIT
1 |
1,976
|
2,252
|
2,692
|
2,920
|
2,423
|
3,333
|
4,496
|
5,630
|
Operating Margin
|
7.7%
|
9.07%
|
9.97%
|
8.4%
|
5.98%
|
7.04%
|
8.33%
|
9.22%
|
Earnings before Tax (EBT)
1 |
2,146
|
2,454
|
2,847
|
2,900
|
2,414
|
3,187
|
4,348
|
5,543
|
Net income
1 |
1,655
|
1,852
|
1,990
|
2,268
|
1,793
|
2,378
|
3,254
|
4,156
|
Net margin
|
6.45%
|
7.46%
|
7.37%
|
6.53%
|
4.43%
|
5.02%
|
6.03%
|
6.81%
|
EPS
2 |
3.820
|
4.280
|
4.610
|
5.230
|
4.120
|
5.675
|
7.517
|
9.600
|
Free Cash Flow
1 |
1,005
|
550.7
|
1,573
|
-1,122
|
3,631
|
1,293
|
2,627
|
3,412
|
FCF margin
|
3.92%
|
2.22%
|
5.83%
|
-3.23%
|
8.97%
|
2.73%
|
4.87%
|
5.59%
|
FCF Conversion (EBITDA)
|
45.81%
|
21.74%
|
51.31%
|
-
|
120.72%
|
32.08%
|
49.31%
|
54.7%
|
FCF Conversion (Net income)
|
60.72%
|
29.74%
|
79.04%
|
-
|
202.47%
|
54.4%
|
80.73%
|
82.09%
|
Dividend per Share
2 |
0.8000
|
0.9000
|
1.200
|
1.300
|
1.300
|
1.383
|
1.800
|
2.220
|
Announcement Date
|
29/05/19
|
01/06/20
|
26/05/21
|
19/05/22
|
30/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
13,187
|
8,274
|
8,491
|
5,607
|
9,030
|
14,637
|
9,607
|
10,503
|
10,096
|
9,807
|
-
|
9,772
|
10,801
|
11,477
|
11,184
|
11,239
|
13,002
|
EBITDA
1 |
-
|
1,136
|
1,099
|
433.6
|
935.5
|
-
|
860.7
|
1,108
|
818.9
|
706.9
|
-
|
598
|
864.5
|
882.4
|
962.3
|
874
|
1,261
|
EBIT
|
-
|
-
|
982.7
|
320
|
-
|
-
|
726.4
|
994.2
|
689.9
|
566.8
|
-
|
443.1
|
704.1
|
-
|
857
|
721
|
1,014
|
Operating Margin
|
-
|
-
|
11.57%
|
5.71%
|
-
|
-
|
7.56%
|
9.47%
|
6.83%
|
5.78%
|
-
|
4.53%
|
6.52%
|
-
|
7.66%
|
6.42%
|
7.8%
|
Earnings before Tax (EBT)
1 |
-
|
1,084
|
1,003
|
349.1
|
824.4
|
-
|
724.6
|
1,002
|
723.3
|
583.5
|
-
|
485.4
|
621.6
|
719.8
|
796
|
-
|
950
|
Net income
1 |
1,098
|
770.2
|
683.4
|
246.3
|
590.6
|
836.9
|
525
|
906
|
540.2
|
431.5
|
971.7
|
358.2
|
463.3
|
531.3
|
553.5
|
539.8
|
797.3
|
Net margin
|
8.32%
|
9.31%
|
8.05%
|
4.39%
|
6.54%
|
5.72%
|
5.46%
|
8.63%
|
5.35%
|
4.4%
|
-
|
3.67%
|
4.29%
|
4.63%
|
4.95%
|
4.8%
|
6.13%
|
EPS
2 |
-
|
1.780
|
1.580
|
0.5700
|
1.360
|
-
|
1.210
|
2.090
|
1.240
|
0.9900
|
-
|
0.8200
|
1.060
|
1.220
|
1.250
|
1.200
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
06/11/19
|
03/02/21
|
26/05/21
|
30/07/21
|
28/10/21
|
28/10/21
|
02/02/22
|
19/05/22
|
27/07/22
|
27/10/22
|
27/10/22
|
02/02/23
|
30/05/23
|
09/08/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
1,226
|
-
|
-
|
-
|
Net Cash position
|
746
|
1,015
|
2,711
|
439
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
0.4076
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
1,005
|
551
|
1,573
|
-1,122
|
3,631
|
1,293
|
2,627
|
3,412
|
ROE (net income / shareholders' equity)
|
20%
|
19.6%
|
18.1%
|
17.4%
|
20.7%
|
14.3%
|
16.9%
|
18.7%
|
ROA (Net income/ Total Assets)
|
-
|
13.2%
|
12.1%
|
11.5%
|
18.3%
|
7.8%
|
9.3%
|
10.4%
|
Assets
1 |
-
|
13,983
|
16,500
|
19,721
|
9,805
|
30,481
|
34,991
|
39,962
|
Book Value Per Share
2 |
21.10
|
23.20
|
28.10
|
32.50
|
36.70
|
41.30
|
46.90
|
54.30
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
9.560
|
-
|
-
|
-
|
Capex
1 |
530
|
843
|
645
|
774
|
529
|
936
|
788
|
794
|
Capex / Sales
|
2.06%
|
3.4%
|
2.39%
|
2.23%
|
1.31%
|
1.98%
|
1.46%
|
1.3%
|
Announcement Date
|
29/05/19
|
01/06/20
|
26/05/21
|
19/05/22
|
30/05/23
|
-
|
-
|
-
|
|