Delayed
NSE India S.E.
05:03:47 2024-05-06 am EDT
|
5-day change
|
1st Jan Change
|
1,222
INR
|
+1.18%
|
|
+1.50%
|
-2.36%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
148,458
|
159,989
|
227,236
|
234,680
|
258,512
|
355,717
|
-
|
-
|
Enterprise Value (EV)
1 |
175,978
|
178,388
|
223,499
|
221,097
|
247,926
|
316,541
|
319,481
|
302,853
|
P/E ratio
|
20.6
x
|
15
x
|
17.1
x
|
15.4
x
|
12.9
x
|
19.3
x
|
19
x
|
16.4
x
|
Yield
|
1.28%
|
2.2%
|
1.55%
|
1.5%
|
1.36%
|
1.02%
|
0.89%
|
1.08%
|
Capitalization / Revenue
|
1.12
x
|
1.22
x
|
1.6
x
|
1.23
x
|
0.87
x
|
1.44
x
|
1.5
x
|
1.38
x
|
EV / Revenue
|
1.33
x
|
1.36
x
|
1.57
x
|
1.16
x
|
0.84
x
|
1.44
x
|
1.35
x
|
1.17
x
|
EV / EBITDA
|
12.2
x
|
10.3
x
|
11.1
x
|
10.3
x
|
8.47
x
|
13.2
x
|
11.9
x
|
10.1
x
|
EV / FCF
|
69.5
x
|
11.1
x
|
5.64
x
|
12.3
x
|
-1,737
x
|
25.4
x
|
27.6
x
|
22.2
x
|
FCF Yield
|
1.44%
|
9%
|
17.7%
|
8.14%
|
-0.06%
|
3.93%
|
3.62%
|
4.5%
|
Price to Book
|
4.42
x
|
3.71
x
|
4.41
x
|
3.69
x
|
3.23
x
|
3.82
x
|
3.21
x
|
2.77
x
|
Nbr of stocks (in thousands)
|
292,527
|
292,913
|
293,379
|
293,496
|
294,014
|
294,443
|
-
|
-
|
Reference price
2 |
507.5
|
546.2
|
774.6
|
799.6
|
879.2
|
1,208
|
1,208
|
1,208
|
Announcement Date
|
4/23/19
|
5/26/20
|
4/29/21
|
4/28/22
|
5/15/23
|
4/25/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
132,246
|
131,367
|
142,135
|
191,108
|
296,279
|
220,584
|
237,430
|
258,223
|
EBITDA
1 |
14,430
|
17,310
|
20,192
|
21,536
|
29,262
|
23,988
|
26,783
|
30,019
|
EBIT
1 |
13,292
|
15,730
|
18,461
|
19,810
|
27,442
|
21,702
|
24,676
|
27,443
|
Operating Margin
|
10.05%
|
11.97%
|
12.99%
|
10.37%
|
9.26%
|
9.84%
|
10.39%
|
10.63%
|
Earnings before Tax (EBT)
1 |
10,926
|
13,785
|
17,860
|
20,498
|
27,253
|
22,150
|
25,205
|
28,225
|
Net income
1 |
7,205
|
10,650
|
13,292
|
15,285
|
20,129
|
16,422
|
18,728
|
21,375
|
Net margin
|
5.45%
|
8.11%
|
9.35%
|
8%
|
6.79%
|
7.44%
|
7.89%
|
8.28%
|
EPS
2 |
24.60
|
36.31
|
45.22
|
51.98
|
68.38
|
55.75
|
63.58
|
73.47
|
Free Cash Flow
1 |
2,534
|
16,059
|
39,619
|
18,001
|
-142.7
|
12,528
|
11,576
|
13,614
|
FCF margin
|
1.92%
|
12.22%
|
27.87%
|
9.42%
|
-0.05%
|
5.46%
|
4.88%
|
5.27%
|
FCF Conversion (EBITDA)
|
17.56%
|
92.77%
|
196.22%
|
83.59%
|
-
|
51.48%
|
43.22%
|
45.35%
|
FCF Conversion (Net income)
|
35.16%
|
150.78%
|
298.08%
|
117.77%
|
-
|
75.67%
|
61.81%
|
63.69%
|
Dividend per Share
2 |
6.500
|
12.00
|
12.00
|
12.00
|
12.00
|
12.38
|
10.75
|
13.00
|
Announcement Date
|
4/23/19
|
5/26/20
|
4/29/21
|
4/28/22
|
5/15/23
|
4/25/24
|
-
|
-
|
Fiscal Period: March |
2021 S1
|
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
|
2024 S2
|
---|
Net sales
1 |
78,245
|
35,330
|
28,560
|
36,639
|
61,475
|
50,736
|
42,268
|
57,291
|
101,334
|
83,096
|
54,758
|
56,934
|
88,470
|
53,972
|
43,444
|
-
|
EBITDA
1 |
12,556
|
4,992
|
2,607
|
4,831
|
7,432
|
5,462
|
3,336
|
6,850
|
10,570
|
7,806
|
4,032
|
7,092
|
10,840
|
5,410
|
2,823
|
6,448
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
4,468
|
2,133
|
4,455
|
7,008
|
5,101
|
3,890
|
6,694
|
9,887
|
7,162
|
3,531
|
6,651
|
10,218
|
4,506
|
2,330
|
-
|
Net income
1 |
-
|
3,338
|
1,558
|
3,378
|
5,193
|
3,816
|
2,898
|
4,991
|
7,406
|
5,268
|
2,464
|
4,940
|
7,720
|
3,590
|
1,729
|
-
|
Net margin
|
-
|
9.45%
|
5.46%
|
9.22%
|
8.45%
|
7.52%
|
6.86%
|
8.71%
|
7.31%
|
6.34%
|
4.5%
|
8.68%
|
8.73%
|
6.65%
|
3.98%
|
-
|
EPS
2 |
-
|
11.35
|
5.300
|
11.49
|
17.66
|
12.98
|
9.860
|
16.96
|
25.15
|
17.89
|
8.370
|
16.78
|
24.05
|
12.65
|
5.867
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/2/20
|
2/1/21
|
4/29/21
|
7/26/21
|
10/28/21
|
2/3/22
|
4/28/22
|
7/27/22
|
11/3/22
|
2/2/23
|
5/15/23
|
7/27/23
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
27,520
|
18,399
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
3,737
|
13,583
|
10,586
|
37,176
|
36,236
|
52,864
|
Leverage (Debt/EBITDA)
|
1.907
x
|
1.063
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2,534
|
16,059
|
39,619
|
18,001
|
-143
|
12,529
|
11,576
|
13,615
|
ROE (net income / shareholders' equity)
|
23%
|
27.8%
|
28.1%
|
26.6%
|
28.2%
|
19.3%
|
18.3%
|
18.2%
|
ROA (Net income/ Total Assets)
|
7.06%
|
-
|
14%
|
-
|
15.8%
|
11.3%
|
11.6%
|
12.1%
|
Assets
1 |
102,112
|
-
|
95,211
|
-
|
127,598
|
146,529
|
161,453
|
176,649
|
Book Value Per Share
2 |
115.0
|
147.0
|
176.0
|
217.0
|
272.0
|
316.0
|
377.0
|
435.0
|
Cash Flow per Share
2 |
18.00
|
63.50
|
141.0
|
-
|
20.10
|
75.20
|
92.50
|
111.0
|
Capex
1 |
2,731
|
2,561
|
1,882
|
2,779
|
6,052
|
9,183
|
9,994
|
8,867
|
Capex / Sales
|
2.06%
|
1.95%
|
1.32%
|
1.45%
|
2.04%
|
4%
|
4.21%
|
3.43%
|
Announcement Date
|
4/23/19
|
5/26/20
|
4/29/21
|
4/28/22
|
5/15/23
|
4/25/24
|
-
|
-
|
Last Close Price
1,208
INR Average target price
1,263
INR Spread / Average Target +4.51% Consensus |
1st Jan change
|
Capi.
|
---|
| -2.36% | 4.27B | | -16.79% | 14.6B | | +4.01% | 12.31B | | -19.73% | 9.22B | | -12.10% | 7.42B | | -.--% | 7.36B | | -4.71% | 6.42B | | -32.16% | 2.26B | | +3.34% | 2.09B | | -2.81% | 1.99B |
Fertilizer
|