Market Closed -
NSE India S.E.
07:43:48 2024-05-10 am EDT
|
5-day change
|
1st Jan Change
|
5,067
INR
|
-0.07%
|
|
+6.79%
|
-5.09%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
741,502
|
646,607
|
873,160
|
772,320
|
1,041,069
|
1,220,431
|
-
|
-
|
Enterprise Value (EV)
1 |
733,017
|
648,134
|
874,008
|
786,946
|
1,051,053
|
1,182,964
|
1,213,519
|
1,195,809
|
P/E ratio
|
64
x
|
46.1
x
|
46.8
x
|
50.6
x
|
44.8
x
|
55.3
x
|
50.7
x
|
44.9
x
|
Yield
|
0.49%
|
1.3%
|
1.71%
|
1.76%
|
1.67%
|
1.42%
|
1.51%
|
1.68%
|
Capitalization / Revenue
|
6.71
x
|
5.57
x
|
6.65
x
|
5.46
x
|
6.39
x
|
7.05
x
|
6.63
x
|
6.02
x
|
EV / Revenue
|
6.63
x
|
5.59
x
|
6.65
x
|
5.57
x
|
6.45
x
|
7.05
x
|
6.6
x
|
5.9
x
|
EV / EBITDA
|
42.3
x
|
35.2
x
|
34.8
x
|
35.7
x
|
37.1
x
|
37.3
x
|
34.7
x
|
30.6
x
|
EV / FCF
|
97.1
x
|
52.3
x
|
54.3
x
|
105
x
|
58
x
|
62.7
x
|
54.9
x
|
44.7
x
|
FCF Yield
|
1.03%
|
1.91%
|
1.84%
|
0.95%
|
1.73%
|
1.6%
|
1.82%
|
2.24%
|
Price to Book
|
17.4
x
|
14.7
x
|
24.6
x
|
30.2
x
|
29.5
x
|
29.2
x
|
26.3
x
|
22.1
x
|
Nbr of stocks (in thousands)
|
240,318
|
240,468
|
240,868
|
240,868
|
240,868
|
240,868
|
-
|
-
|
Reference price
2 |
3,086
|
2,689
|
3,625
|
3,206
|
4,322
|
5,067
|
5,067
|
5,067
|
Announcement Date
|
5/1/19
|
6/2/20
|
4/27/21
|
5/2/22
|
5/5/23
|
5/3/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
110,547
|
115,996
|
131,361
|
141,363
|
163,006
|
167,693
|
183,978
|
202,681
|
EBITDA
1 |
17,324
|
18,432
|
25,093
|
22,015
|
28,309
|
31,698
|
34,945
|
39,050
|
EBIT
1 |
15,706
|
16,584
|
23,114
|
20,010
|
26,050
|
28,694
|
31,785
|
35,605
|
Operating Margin
|
14.21%
|
14.3%
|
17.6%
|
14.15%
|
15.98%
|
17.11%
|
17.28%
|
17.57%
|
Earnings before Tax (EBT)
1 |
17,679
|
18,443
|
25,136
|
20,783
|
30,274
|
29,167
|
32,573
|
36,776
|
Net income
1 |
11,591
|
14,026
|
18,639
|
15,248
|
23,218
|
21,398
|
24,087
|
27,176
|
Net margin
|
10.49%
|
12.09%
|
14.19%
|
10.79%
|
14.24%
|
12.76%
|
13.09%
|
13.41%
|
EPS
2 |
48.21
|
58.34
|
77.40
|
63.31
|
96.39
|
88.84
|
99.94
|
112.8
|
Free Cash Flow
1 |
7,546
|
12,404
|
16,090
|
7,493
|
18,133
|
19,592
|
22,121
|
26,743
|
FCF margin
|
6.83%
|
10.69%
|
12.25%
|
5.3%
|
11.12%
|
11.63%
|
12.02%
|
13.19%
|
FCF Conversion (EBITDA)
|
43.56%
|
67.29%
|
64.12%
|
34.04%
|
64.05%
|
61.65%
|
63.3%
|
68.48%
|
FCF Conversion (Net income)
|
65.1%
|
88.43%
|
86.32%
|
49.14%
|
78.1%
|
90.63%
|
91.84%
|
98.41%
|
Dividend per Share
2 |
15.00
|
35.00
|
62.00
|
56.50
|
72.00
|
72.02
|
76.56
|
85.26
|
Announcement Date
|
5/1/19
|
6/2/20
|
4/27/21
|
5/2/22
|
5/5/23
|
5/3/24
|
-
|
-
|
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 |
31,656
|
31,308
|
34,035
|
36,074
|
35,750
|
35,504
|
37,010
|
43,796
|
41,968
|
40,232
|
40,107
|
45,272
|
42,979
|
41,136
|
42,118
|
EBITDA
1 |
6,115
|
5,054
|
5,538
|
5,583
|
5,397
|
5,497
|
5,007
|
7,117
|
8,176
|
8,009
|
6,889
|
7,978
|
8,220
|
7,876
|
8,202
|
EBIT
1 |
5,629
|
4,526
|
5,047
|
5,082
|
4,893
|
4,988
|
4,496
|
6,600
|
7,596
|
7,356
|
6,181
|
6,972
|
7,500
|
7,007
|
7,390
|
Operating Margin
|
17.78%
|
14.46%
|
14.83%
|
14.09%
|
13.69%
|
14.05%
|
12.15%
|
15.07%
|
18.1%
|
18.28%
|
15.41%
|
15.4%
|
17.45%
|
17.03%
|
17.55%
|
Earnings before Tax (EBT)
1 |
6,137
|
4,926
|
5,312
|
5,228
|
5,054
|
5,189
|
4,632
|
6,592
|
11,478
|
7,571
|
6,220
|
7,412
|
7,549
|
7,278
|
7,737
|
Net income
1 |
4,558
|
3,643
|
3,896
|
3,842
|
3,712
|
3,799
|
3,374
|
4,933
|
9,324
|
5,587
|
4,576
|
5,454
|
5,604
|
5,540
|
5,787
|
Net margin
|
14.4%
|
11.64%
|
11.45%
|
10.65%
|
10.38%
|
10.7%
|
9.12%
|
11.26%
|
22.22%
|
13.89%
|
11.41%
|
12.05%
|
13.04%
|
13.47%
|
13.74%
|
EPS
2 |
18.92
|
15.12
|
16.17
|
15.95
|
15.41
|
15.77
|
14.01
|
20.48
|
38.71
|
23.19
|
19.00
|
21.86
|
22.31
|
22.99
|
-
|
Dividend per Share
2 |
-
|
62.00
|
-
|
-
|
-
|
56.50
|
-
|
-
|
-
|
72.00
|
-
|
-
|
-
|
67.34
|
-
|
Announcement Date
|
2/5/21
|
4/27/21
|
7/30/21
|
11/8/21
|
1/28/22
|
5/2/22
|
8/4/22
|
11/4/22
|
2/1/23
|
5/5/23
|
8/4/23
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
1,527
|
848
|
14,626
|
9,984
|
7,103
|
-
|
-
|
Net Cash position
1 |
8,485
|
-
|
-
|
-
|
-
|
-
|
6,913
|
24,623
|
Leverage (Debt/EBITDA)
|
-
|
0.0828
x
|
0.0338
x
|
0.6643
x
|
0.3527
x
|
0.2235
x
|
-
|
-
|
Free Cash Flow
1 |
7,546
|
12,404
|
16,090
|
7,493
|
18,133
|
19,592
|
22,121
|
26,743
|
ROE (net income / shareholders' equity)
|
30.3%
|
32.4%
|
46.9%
|
49.9%
|
66.8%
|
55.2%
|
55.7%
|
52.7%
|
ROA (Net income/ Total Assets)
|
20.3%
|
19.9%
|
23.5%
|
19.6%
|
24.1%
|
22.9%
|
25.4%
|
26%
|
Assets
1 |
57,156
|
70,420
|
79,255
|
77,621
|
96,299
|
94,384
|
94,919
|
104,350
|
Book Value Per Share
2 |
177.0
|
183.0
|
147.0
|
106.0
|
147.0
|
173.0
|
192.0
|
230.0
|
Cash Flow per Share
2 |
48.10
|
61.70
|
76.90
|
54.00
|
105.0
|
102.0
|
119.0
|
134.0
|
Capex
1 |
4,012
|
2,442
|
2,421
|
5,502
|
7,129
|
4,677
|
4,251
|
4,310
|
Capex / Sales
|
3.63%
|
2.1%
|
1.84%
|
3.89%
|
4.37%
|
2.78%
|
2.31%
|
2.13%
|
Announcement Date
|
5/1/19
|
6/2/20
|
4/27/21
|
5/2/22
|
5/5/23
|
5/3/24
|
-
|
-
|
Last Close Price
5,067
INR Average target price
5,403
INR Spread / Average Target +6.63% Consensus |