Market Closed -
NSE India S.E.
03:19:54 2024-05-18 am EDT
|
5-day change
|
1st Jan Change
|
2,874
INR
|
+4.27%
|
|
+30.83%
|
+26.02%
|
Fiscal Period: March |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
48,345
|
133,731
|
555,989
|
-
|
-
|
Enterprise Value (EV)
1 |
48,345
|
133,731
|
555,989
|
555,989
|
555,989
|
P/E ratio
|
7.91
x
|
12
x
|
36.1
x
|
33
x
|
28.1
x
|
Yield
|
3.64%
|
2.41%
|
0.68%
|
0.75%
|
0.9%
|
Capitalization / Revenue
|
0.84
x
|
1.71
x
|
6.16
x
|
4.51
x
|
3.87
x
|
EV / Revenue
|
0.84
x
|
1.71
x
|
6.16
x
|
4.51
x
|
3.87
x
|
EV / EBITDA
|
11.1
x
|
16.8
x
|
46.7
x
|
41.3
x
|
34
x
|
EV / FCF
|
-24.8
x
|
18.5
x
|
44.5
x
|
11.2
x
|
13.3
x
|
FCF Yield
|
-4.03%
|
5.4%
|
2.25%
|
8.93%
|
7.54%
|
Price to Book
|
1.25
x
|
2.81
x
|
9.88
x
|
8.07
x
|
6.64
x
|
Nbr of stocks (in thousands)
|
201,690
|
201,690
|
201,690
|
-
|
-
|
Reference price
2 |
239.7
|
663.0
|
2,757
|
2,757
|
2,757
|
Announcement Date
|
5/30/22
|
5/30/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
55,353
|
57,333
|
78,272
|
90,218
|
123,284
|
143,745
|
EBITDA
1 |
-
|
4,347
|
7,978
|
11,894
|
13,452
|
16,350
|
EBIT
1 |
-
|
3,602
|
-
|
11,063
|
12,547
|
15,370
|
Operating Margin
|
-
|
6.28%
|
-
|
12.26%
|
10.18%
|
10.69%
|
Earnings before Tax (EBT)
1 |
-
|
7,493
|
14,027
|
20,032
|
21,967
|
25,981
|
Net income
1 |
-
|
6,108
|
11,190
|
15,408
|
16,843
|
19,821
|
Net margin
|
-
|
10.65%
|
14.3%
|
17.08%
|
13.66%
|
13.79%
|
EPS
2 |
-
|
30.29
|
55.48
|
76.40
|
83.50
|
98.25
|
Free Cash Flow
1 |
-
|
-1,946
|
7,220
|
12,482
|
49,651
|
41,907
|
FCF margin
|
-
|
-3.39%
|
9.22%
|
13.84%
|
40.27%
|
29.15%
|
FCF Conversion (EBITDA)
|
-
|
-
|
90.5%
|
104.95%
|
369.08%
|
256.3%
|
FCF Conversion (Net income)
|
-
|
-
|
64.52%
|
81.01%
|
294.79%
|
211.43%
|
Dividend per Share
2 |
-
|
8.730
|
15.96
|
18.85
|
20.80
|
24.70
|
Announcement Date
|
9/7/20
|
5/30/22
|
5/30/23
|
-
|
-
|
-
|
Fiscal Period: March |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
-
|
11,051
|
12,142
|
15,701
|
13,964
|
-
|
17,024
|
18,159
|
20,786
|
19,066
|
19,684
|
20,437
|
EBITDA
1 |
-
|
429.5
|
702.5
|
851.5
|
773.4
|
-
|
1,178
|
4,716
|
2,106
|
1,525
|
1,968
|
3,044
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,517
|
3,995
|
-
|
-
|
-
|
Net income
1 |
1,414
|
-
|
-
|
-
|
-
|
2,248
|
2,139
|
3,542
|
3,262
|
2,288
|
2,953
|
3,781
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
12.56%
|
19.5%
|
15.69%
|
12%
|
15%
|
18.5%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
17.56
|
16.17
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/12/21
|
6/10/21
|
8/12/21
|
11/10/21
|
5/30/22
|
8/10/22
|
11/10/22
|
1/30/23
|
5/30/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-1,946
|
7,220
|
12,482
|
49,651
|
41,907
|
ROE (net income / shareholders' equity)
|
-
|
15.8%
|
17%
|
26%
|
32.1%
|
28.4%
|
27.3%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
-
|
191.0
|
236.0
|
279.0
|
342.0
|
415.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
-
|
320
|
1,356
|
1,790
|
1,818
|
1,347
|
Capex / Sales
|
-
|
-
|
0.56%
|
1.73%
|
1.98%
|
1.47%
|
0.94%
|
Announcement Date
|
9/7/20
|
6/10/21
|
5/30/22
|
5/30/23
|
-
|
-
|
-
|
Last Close Price
2,757
INR Average target price
1,856
INR Spread / Average Target -32.65% Consensus |
1st Jan change
|
Capi.
|
---|
| +26.02% | 6.67B | | +23.82% | 138B | | +15.15% | 81.91B | | +22.60% | 52.08B | | +39.51% | 44.43B | | +6.15% | 42.41B | | +68.71% | 36.38B | | +78.40% | 24.17B | | +11.79% | 21.79B | | +40.60% | 21.78B |
Other Aerospace & Defense
|