Delayed
NSE India S.E.
08:41:25 15/05/2024 BST
|
5-day change
|
1st Jan Change
|
527
INR
|
+1.45%
|
|
+4.54%
|
-4.91%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
78,056
|
17,209
|
55,744
|
52,826
|
38,097
|
79,365
|
-
|
-
|
Enterprise Value (EV)
1 |
92,803
|
32,466
|
65,861
|
67,182
|
51,176
|
88,861
|
81,610
|
73,916
|
P/E ratio
|
17.5
x
|
12,765
x
|
-7.8
x
|
-4.76
x
|
114
x
|
14.2
x
|
18.3
x
|
14.2
x
|
Yield
|
0.69%
|
2.35%
|
-
|
-
|
-
|
0.13%
|
0.38%
|
0.47%
|
Capitalization / Revenue
|
0.65
x
|
0.15
x
|
0.49
x
|
0.41
x
|
0.56
x
|
1.05
x
|
0.93
x
|
0.84
x
|
EV / Revenue
|
0.77
x
|
0.29
x
|
0.58
x
|
0.53
x
|
0.75
x
|
1.18
x
|
0.95
x
|
0.78
x
|
EV / EBITDA
|
8.52
x
|
4
x
|
16.6
x
|
145
x
|
9.36
x
|
12.1
x
|
9.03
x
|
7.17
x
|
EV / FCF
|
-14.6
x
|
7.44
x
|
-25.9
x
|
-32.3
x
|
82
x
|
22.9
x
|
14.6
x
|
13
x
|
FCF Yield
|
-6.84%
|
13.4%
|
-3.86%
|
-3.1%
|
1.22%
|
4.36%
|
6.87%
|
7.69%
|
Price to Book
|
2.53
x
|
0.57
x
|
1.84
x
|
2.66
x
|
3.9
x
|
5.04
x
|
4.3
x
|
3.33
x
|
Nbr of stocks (in thousands)
|
134,812
|
134,812
|
152,786
|
152,786
|
152,786
|
152,786
|
-
|
-
|
Reference price
2 |
579.0
|
127.6
|
364.8
|
345.8
|
249.4
|
519.4
|
519.4
|
519.4
|
Announcement Date
|
24/05/19
|
25/06/20
|
04/06/21
|
30/05/22
|
23/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
120,365
|
111,219
|
113,028
|
127,341
|
68,631
|
75,326
|
85,514
|
94,764
|
EBITDA
1 |
10,889
|
8,116
|
3,968
|
463.7
|
5,467
|
7,361
|
9,042
|
10,311
|
EBIT
1 |
5,233
|
797.7
|
-4,983
|
-9,275
|
2,099
|
3,886
|
5,464
|
6,505
|
Operating Margin
|
4.35%
|
0.72%
|
-4.41%
|
-7.28%
|
3.06%
|
5.16%
|
6.39%
|
6.86%
|
Earnings before Tax (EBT)
1 |
5,487
|
394.9
|
-5,338
|
-10,649
|
775.3
|
2,716
|
4,566
|
5,986
|
Net income
1 |
4,463
|
1.91
|
-6,319
|
-11,099
|
334.6
|
4,103
|
3,739
|
4,854
|
Net margin
|
3.71%
|
0%
|
-5.59%
|
-8.72%
|
0.49%
|
5.45%
|
4.37%
|
5.12%
|
EPS
2 |
33.11
|
0.0100
|
-46.75
|
-72.64
|
2.190
|
36.67
|
28.43
|
36.53
|
Free Cash Flow
1 |
-6,352
|
4,363
|
-2,540
|
-2,080
|
624.5
|
3,874
|
5,605
|
5,682
|
FCF margin
|
-5.28%
|
3.92%
|
-2.25%
|
-1.63%
|
0.91%
|
5.14%
|
6.55%
|
6%
|
FCF Conversion (EBITDA)
|
-
|
53.76%
|
-
|
-
|
11.42%
|
52.63%
|
61.99%
|
55.11%
|
FCF Conversion (Net income)
|
-
|
228,426.7%
|
-
|
-
|
186.62%
|
94.41%
|
149.92%
|
117.07%
|
Dividend per Share
2 |
4.000
|
3.000
|
-
|
-
|
-
|
0.6667
|
1.995
|
2.439
|
Announcement Date
|
24/05/19
|
25/06/20
|
04/06/21
|
30/05/22
|
23/05/23
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
34,927
|
36,193
|
29,416
|
30,326
|
31,350
|
36,250
|
16,283
|
18,341
|
17,168
|
16,901
|
17,924
|
18,827
|
19,707
|
19,311
|
EBITDA
1 |
2,356
|
1,172
|
30.31
|
-147.2
|
357.5
|
531.4
|
1,181
|
1,377
|
1,348
|
1,561
|
1,755
|
1,889
|
2,037
|
1,918
|
EBIT
1 |
108.6
|
-1,190
|
-2,162
|
-2,521
|
-2,146
|
-2,107
|
326.8
|
604.2
|
-
|
639.6
|
953.7
|
1,097
|
1,256
|
1,031
|
Operating Margin
|
0.31%
|
-3.29%
|
-7.35%
|
-8.31%
|
-6.85%
|
-5.81%
|
2.01%
|
3.29%
|
-
|
3.78%
|
5.32%
|
5.83%
|
6.37%
|
5.34%
|
Earnings before Tax (EBT)
1 |
-143.3
|
-1,242
|
-2,394
|
-2,862
|
-2,548
|
-2,554
|
-3.6
|
302.5
|
105.1
|
-
|
652.4
|
847
|
852
|
724
|
Net income
1 |
-1,370
|
-1,454
|
-2,303
|
-2,983
|
-2,652
|
-2,853
|
-848.4
|
-7,950
|
204
|
315.1
|
322.6
|
686
|
687.7
|
610
|
Net margin
|
-3.92%
|
-4.02%
|
-7.83%
|
-9.84%
|
-8.46%
|
-7.87%
|
-5.21%
|
-43.35%
|
1.19%
|
1.86%
|
1.8%
|
3.64%
|
3.49%
|
3.16%
|
EPS
2 |
-10.29
|
-10.67
|
-15.07
|
-19.52
|
-17.35
|
-18.68
|
-
|
-52.04
|
-
|
-
|
2.110
|
5.100
|
4.633
|
4.050
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
09/02/21
|
04/06/21
|
12/08/21
|
11/11/21
|
14/02/22
|
30/05/22
|
12/08/22
|
14/11/22
|
07/02/23
|
23/05/23
|
09/08/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
14,747
|
15,257
|
10,117
|
14,356
|
13,079
|
9,496
|
2,245
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,449
|
Leverage (Debt/EBITDA)
|
1.354
x
|
1.88
x
|
2.55
x
|
30.96
x
|
2.392
x
|
1.29
x
|
0.2483
x
|
-
|
Free Cash Flow
1 |
-6,352
|
4,363
|
-2,540
|
-2,080
|
624
|
3,874
|
5,605
|
5,683
|
ROE (net income / shareholders' equity)
|
15.1%
|
0.01%
|
-21%
|
-
|
2.26%
|
31.5%
|
21.5%
|
22.3%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
229.0
|
223.0
|
198.0
|
130.0
|
63.90
|
103.0
|
121.0
|
156.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
11,092
|
9,774
|
5,611
|
8,535
|
5,982
|
2,144
|
2,425
|
2,970
|
Capex / Sales
|
9.21%
|
8.79%
|
4.96%
|
6.7%
|
8.72%
|
2.85%
|
2.84%
|
3.13%
|
Announcement Date
|
24/05/19
|
25/06/20
|
04/06/21
|
30/05/22
|
23/05/23
|
-
|
-
|
-
|
Last Close Price
519.4
INR Average target price
588.8
INR Spread / Average Target +13.36% Consensus |
1st Jan change
|
Capi.
|
---|
| -4.91% | 950M | | +24.12% | 47.61B | | -7.67% | 22.54B | | +27.61% | 20.49B | | +36.72% | 17.99B | | -5.27% | 14.81B | | -17.12% | 13.66B | | -19.27% | 13.44B | | +31.30% | 11.71B | | +38.27% | 11.27B |
Other Auto, Truck & Motorcycle Parts
|