Market Closed -
NSE India S.E.
07:40:48 2024-04-29 am EDT
|
5-day change
|
1st Jan Change
|
4,603
INR
|
-1.53%
|
|
-1.14%
|
+32.78%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
27,124
|
23,495
|
22,514
|
42,305
|
67,419
|
160,301
|
160,301
|
-
|
Enterprise Value (EV)
1 |
27,124
|
23,495
|
22,514
|
42,305
|
67,419
|
120,580
|
160,301
|
160,301
|
P/E ratio
|
37.9
x
|
23.3
x
|
-
|
28.3
x
|
36.9
x
|
57.8
x
|
55.6
x
|
42.1
x
|
Yield
|
0.77%
|
1.19%
|
-
|
1.03%
|
0.77%
|
0.51%
|
0.48%
|
0.48%
|
Capitalization / Revenue
|
2.48
x
|
1.82
x
|
1.86
x
|
2.83
x
|
3.7
x
|
5.37
x
|
5.88
x
|
5.1
x
|
EV / Revenue
|
2.48
x
|
1.82
x
|
1.86
x
|
2.83
x
|
3.7
x
|
5.37
x
|
5.88
x
|
5.1
x
|
EV / EBITDA
|
23.6
x
|
13.1
x
|
13
x
|
20.2
x
|
27.3
x
|
41.1
x
|
42
x
|
34
x
|
EV / FCF
|
77,608,047
x
|
-
|
-
|
-
|
-98,135,827
x
|
-
|
74,041,831
x
|
59,858,314
x
|
FCF Yield
|
0%
|
-
|
-
|
-
|
-0%
|
-
|
0%
|
0%
|
Price to Book
|
3.58
x
|
2.83
x
|
-
|
4.19
x
|
5.9
x
|
9.26
x
|
10.6
x
|
8.88
x
|
Nbr of stocks (in thousands)
|
34,808
|
34,808
|
34,808
|
34,808
|
34,808
|
34,808
|
34,808
|
-
|
Reference price
2 |
779.2
|
675.0
|
646.8
|
1,215
|
1,937
|
4,605
|
4,605
|
4,605
|
Announcement Date
|
2/27/19
|
2/27/20
|
2/25/21
|
2/24/22
|
2/24/23
|
2/28/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
10,931
|
12,939
|
12,081
|
14,973
|
18,220
|
22,472
|
27,250
|
31,414
|
EBITDA
1 |
1,150
|
1,788
|
1,731
|
2,094
|
2,467
|
2,936
|
3,820
|
4,712
|
EBIT
1 |
887
|
-
|
-
|
-
|
2,014
|
2,439
|
3,848
|
4,844
|
Operating Margin
|
8.11%
|
-
|
-
|
-
|
11.05%
|
10.85%
|
14.12%
|
15.42%
|
Earnings before Tax (EBT)
1 |
1,093
|
1,405
|
-
|
1,946
|
2,375
|
2,709
|
3,792
|
5,044
|
Net income
1 |
716
|
1,007
|
-
|
1,494
|
1,827
|
2,087
|
2,881
|
3,813
|
Net margin
|
6.55%
|
7.78%
|
-
|
9.98%
|
10.03%
|
9.29%
|
10.57%
|
12.14%
|
EPS
2 |
20.57
|
28.94
|
-
|
42.92
|
52.50
|
59.97
|
82.80
|
109.5
|
Free Cash Flow
|
349.5
|
-
|
-
|
-
|
-687
|
-
|
2,165
|
2,678
|
FCF margin
|
3.2%
|
-
|
-
|
-
|
-3.77%
|
-
|
7.94%
|
8.52%
|
FCF Conversion (EBITDA)
|
30.39%
|
-
|
-
|
-
|
-
|
-
|
56.68%
|
56.84%
|
FCF Conversion (Net income)
|
48.81%
|
-
|
-
|
-
|
-
|
-
|
75.15%
|
70.23%
|
Dividend per Share
2 |
6.000
|
8.000
|
-
|
12.50
|
15.00
|
17.50
|
22.00
|
22.00
|
Announcement Date
|
2/27/19
|
2/27/20
|
2/25/21
|
2/24/22
|
2/24/23
|
2/28/24
|
-
|
-
|
Fiscal Period: December |
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
---|
Net sales
1 |
4,177
|
4,484
|
4,313
|
5,246
|
-
|
5,913
|
5,247
|
EBITDA
|
547
|
611
|
541
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
404
|
474
|
390
|
-
|
409
|
-
|
561
|
Net margin
|
9.67%
|
10.57%
|
9.04%
|
-
|
-
|
-
|
10.69%
|
EPS
|
-
|
-
|
-
|
-
|
11.76
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
5/11/22
|
8/11/22
|
11/2/22
|
2/24/23
|
5/9/23
|
8/3/23
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
350
|
-
|
-
|
-
|
-687
|
-
|
2,165
|
2,678
|
ROE (net income / shareholders' equity)
|
9.75%
|
12.7%
|
10.9%
|
15.7%
|
17%
|
17.1%
|
20.5%
|
20.7%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
218.0
|
238.0
|
-
|
290.0
|
328.0
|
374.0
|
433.0
|
519.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
425
|
586
|
-
|
382
|
1,069
|
933
|
1,000
|
1,000
|
Capex / Sales
|
3.89%
|
4.53%
|
-
|
2.55%
|
5.87%
|
4.15%
|
3.67%
|
3.18%
|
Announcement Date
|
2/27/19
|
2/27/20
|
2/25/21
|
2/24/22
|
2/24/23
|
2/28/24
|
-
|
-
|
Last Close Price
4,605
INR Average target price
3,710
INR Spread / Average Target -19.44% Consensus |
1st Jan change
|
Capi.
|
---|
| +3.12% | 16.7B | | -5.49% | 13.96B | | +14.56% | 6.16B | | -11.59% | 4.71B | | +2.94% | 2.96B | | +46.76% | 1.24B | | 0.00% | 1.19B | | +19.70% | 1.06B | | -6.87% | 875M |
Pump & Pumping Equipment
|