Market Closed -
NSE India S.E.
07:43:47 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
4,472
INR
|
+2.71%
|
|
+2.93%
|
+3.12%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
137,928
|
139,492
|
210,185
|
224,109
|
317,075
|
327,017
|
-
|
-
|
Enterprise Value (EV)
1 |
137,928
|
139,492
|
210,185
|
224,109
|
317,075
|
327,017
|
327,017
|
327,017
|
P/E ratio
|
40.1
x
|
39.3
x
|
45.1
x
|
39.7
x
|
48.1
x
|
51.2
x
|
44.6
x
|
39.2
x
|
Yield
|
1.68%
|
1.72%
|
1.59%
|
1.56%
|
1.25%
|
1.29%
|
1.53%
|
1.66%
|
Capitalization / Revenue
|
7.96
x
|
7.04
x
|
9.14
x
|
8.09
x
|
10.1
x
|
9.55
x
|
8.75
x
|
7.65
x
|
EV / Revenue
|
7.96
x
|
7.04
x
|
9.14
x
|
8.09
x
|
10.1
x
|
9.55
x
|
8.75
x
|
7.65
x
|
EV / EBITDA
|
30.9
x
|
27.9
x
|
34.7
x
|
31.4
x
|
36.5
x
|
35
x
|
30.9
x
|
27.2
x
|
EV / FCF
|
33.1
x
|
30
x
|
55.3
x
|
54
x
|
44.2
x
|
49.6
x
|
41.7
x
|
36.5
x
|
FCF Yield
|
3.02%
|
3.34%
|
1.81%
|
1.85%
|
2.26%
|
2.02%
|
2.4%
|
2.74%
|
Price to Book
|
11.8
x
|
10.6
x
|
13.3
x
|
12.5
x
|
14.5
x
|
13.7
x
|
12.4
x
|
11.1
x
|
Nbr of stocks (in thousands)
|
72,304
|
72,593
|
72,868
|
73,064
|
73,114
|
73,124
|
-
|
-
|
Reference price
2 |
1,908
|
1,922
|
2,884
|
3,067
|
4,337
|
4,472
|
4,472
|
4,472
|
Announcement Date
|
2/11/20
|
2/11/21
|
2/15/22
|
2/17/23
|
2/16/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
17,317
|
19,818
|
23,007
|
27,687
|
31,395
|
34,258
|
37,356
|
42,727
|
EBITDA
1 |
4,459
|
4,993
|
6,058
|
7,131
|
8,682
|
9,342
|
10,598
|
12,035
|
EBIT
1 |
4,090
|
3,782
|
4,999
|
6,098
|
7,644
|
8,296
|
9,412
|
10,742
|
Operating Margin
|
23.62%
|
19.08%
|
21.73%
|
22.02%
|
24.35%
|
24.22%
|
25.19%
|
25.14%
|
Earnings before Tax (EBT)
1 |
4,916
|
4,583
|
6,184
|
7,424
|
8,677
|
9,278
|
10,612
|
12,160
|
Net income
1 |
3,440
|
3,547
|
4,658
|
5,644
|
6,584
|
6,800
|
7,770
|
8,902
|
Net margin
|
19.86%
|
17.9%
|
20.25%
|
20.38%
|
20.97%
|
19.85%
|
20.8%
|
20.83%
|
EPS
2 |
47.55
|
48.90
|
63.96
|
77.26
|
90.07
|
87.35
|
100.2
|
114.0
|
Free Cash Flow
1 |
4,168
|
4,656
|
3,803
|
4,152
|
7,174
|
6,590
|
7,835
|
8,968
|
FCF margin
|
24.07%
|
23.49%
|
16.53%
|
15%
|
22.85%
|
19.24%
|
20.97%
|
20.99%
|
FCF Conversion (EBITDA)
|
93.48%
|
93.24%
|
62.78%
|
58.23%
|
82.63%
|
70.54%
|
73.93%
|
74.52%
|
FCF Conversion (Net income)
|
121.18%
|
131.24%
|
81.65%
|
73.57%
|
108.95%
|
96.9%
|
100.83%
|
100.75%
|
Dividend per Share
2 |
32.00
|
33.00
|
46.00
|
48.00
|
54.00
|
57.80
|
68.45
|
74.20
|
Announcement Date
|
2/11/20
|
2/11/21
|
2/15/22
|
2/17/23
|
2/16/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Net sales
1 |
5,710
|
7,060
|
5,949
|
-
|
9,177
|
7,377
|
EBITDA
|
2,122
|
1,925
|
1,763
|
-
|
-
|
-
|
EBIT
1 |
1,860
|
-
|
-
|
-
|
-
|
1,751
|
Operating Margin
|
32.58%
|
-
|
-
|
-
|
-
|
23.74%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
2,788
|
1,955
|
Net income
1 |
1,129
|
-
|
-
|
1,520
|
2,101
|
1,377
|
Net margin
|
19.77%
|
-
|
-
|
-
|
22.9%
|
18.67%
|
EPS
|
-
|
-
|
-
|
20.78
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/10/21
|
2/15/22
|
4/21/22
|
11/7/23
|
2/16/24
|
4/16/24
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
4,168
|
4,656
|
3,803
|
4,152
|
7,174
|
6,590
|
7,835
|
8,969
|
ROE (net income / shareholders' equity)
|
29.8%
|
28.6%
|
29.8%
|
33.5%
|
33.1%
|
29.5%
|
30.4%
|
31.5%
|
ROA (Net income/ Total Assets)
|
20.7%
|
18.2%
|
18.3%
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
16,612
|
19,477
|
25,437
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
162.0
|
181.0
|
217.0
|
245.0
|
299.0
|
326.0
|
362.0
|
402.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
291
|
349
|
228
|
411
|
630
|
748
|
819
|
894
|
Capex / Sales
|
1.68%
|
1.76%
|
0.99%
|
1.49%
|
2.01%
|
2.18%
|
2.19%
|
2.09%
|
Announcement Date
|
2/11/20
|
2/11/21
|
2/15/22
|
2/17/23
|
2/16/24
|
-
|
-
|
-
|
Last Close Price
4,472
INR Average target price
4,086
INR Spread / Average Target -8.62% Consensus |
1st Jan change
|
Capi.
|
---|
| +3.12% | 3.92B | | -8.12% | 606M | | +23.17% | 420M | | +11.65% | 276M |
Rating Agencies
|