Delayed
NSE India S.E.
12:08:02 2024-05-02 am EDT
|
5-day change
|
1st Jan Change
|
853.3
INR
|
-0.89%
|
|
-0.48%
|
-6.94%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,295
|
4,805
|
11,122
|
22,775
|
29,973
|
28,633
|
-
|
-
|
Enterprise Value (EV)
1 |
8,288
|
5,829
|
12,074
|
23,056
|
30,150
|
29,427
|
28,957
|
28,524
|
P/E ratio
|
27.9
x
|
15.7
x
|
24.3
x
|
34.5
x
|
37.1
x
|
43.8
x
|
31.3
x
|
24.3
x
|
Yield
|
1.24%
|
-
|
1.78%
|
1.1%
|
0.66%
|
0.89%
|
1.11%
|
1.3%
|
Capitalization / Revenue
|
1.8
x
|
1.1
x
|
2.32
x
|
3.61
x
|
4.11
x
|
4.04
x
|
3.25
x
|
2.77
x
|
EV / Revenue
|
2.04
x
|
1.33
x
|
2.52
x
|
3.65
x
|
4.13
x
|
4.15
x
|
3.29
x
|
2.75
x
|
EV / EBITDA
|
11.8
x
|
7.59
x
|
12.8
x
|
19.1
x
|
22.3
x
|
22.5
x
|
17.1
x
|
13.5
x
|
EV / FCF
|
-191
x
|
34.4
x
|
135
x
|
-48
x
|
293
x
|
-120
x
|
61.8
x
|
34.9
x
|
FCF Yield
|
-0.52%
|
2.91%
|
0.74%
|
-2.08%
|
0.34%
|
-0.83%
|
1.62%
|
2.87%
|
Price to Book
|
4.65
x
|
2.97
x
|
4.28
x
|
4.98
x
|
5.37
x
|
4.78
x
|
4.38
x
|
3.98
x
|
Nbr of stocks (in thousands)
|
27,691
|
27,726
|
28,322
|
31,253
|
33,165
|
33,229
|
-
|
-
|
Reference price
2 |
263.4
|
173.3
|
392.7
|
728.8
|
903.8
|
861.7
|
861.7
|
861.7
|
Announcement Date
|
5/27/19
|
6/6/20
|
5/26/21
|
5/9/22
|
5/3/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,057
|
4,382
|
4,789
|
6,315
|
7,299
|
7,096
|
8,802
|
10,354
|
EBITDA
1 |
703.2
|
767.8
|
945
|
1,207
|
1,354
|
1,309
|
1,695
|
2,114
|
EBIT
1 |
627.5
|
575.7
|
729.9
|
942.7
|
1,052
|
917.6
|
1,241
|
1,601
|
Operating Margin
|
15.47%
|
13.14%
|
15.24%
|
14.93%
|
14.42%
|
12.93%
|
14.1%
|
15.46%
|
Earnings before Tax (EBT)
1 |
477.8
|
483.3
|
639.3
|
865.1
|
1,027
|
861.2
|
1,185
|
1,554
|
Net income
1 |
319.2
|
374.4
|
479.6
|
636.5
|
804.3
|
652
|
912.2
|
1,175
|
Net margin
|
7.87%
|
8.54%
|
10.01%
|
10.08%
|
11.02%
|
9.19%
|
10.36%
|
11.35%
|
EPS
2 |
9.441
|
11.06
|
16.14
|
21.14
|
24.37
|
19.66
|
27.51
|
35.49
|
Free Cash Flow
1 |
-43.48
|
169.5
|
89.58
|
-480.5
|
103
|
-244.8
|
468.5
|
818.3
|
FCF margin
|
-1.07%
|
3.87%
|
1.87%
|
-7.61%
|
1.41%
|
-3.45%
|
5.32%
|
7.9%
|
FCF Conversion (EBITDA)
|
-
|
22.07%
|
9.48%
|
-
|
7.61%
|
-
|
27.64%
|
38.71%
|
FCF Conversion (Net income)
|
-
|
45.27%
|
18.68%
|
-
|
12.81%
|
-
|
51.36%
|
69.65%
|
Dividend per Share
2 |
3.275
|
-
|
7.000
|
8.000
|
6.000
|
7.700
|
9.550
|
11.16
|
Announcement Date
|
5/27/19
|
6/6/20
|
5/26/21
|
5/9/22
|
5/3/23
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
1,335
|
1,610
|
1,337
|
1,595
|
1,603
|
1,779
|
2,078
|
1,826
|
1,548
|
1,847
|
1,859
|
1,865
|
1,713
|
1,886
|
EBITDA
1 |
276.7
|
319.8
|
252.4
|
320.2
|
316.2
|
317.8
|
371.7
|
340.5
|
284.2
|
356.2
|
350.4
|
356.2
|
334
|
358.4
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
236.8
|
165.5
|
229.7
|
221.5
|
248.3
|
291.6
|
260.7
|
205.8
|
269.2
|
247.6
|
254
|
215
|
242
|
Net income
1 |
149.4
|
180.5
|
120.8
|
175.9
|
166.6
|
173.2
|
217.1
|
194.2
|
163.1
|
230
|
187.3
|
185.7
|
161
|
178.8
|
Net margin
|
11.19%
|
11.21%
|
9.03%
|
11.03%
|
10.4%
|
9.73%
|
10.44%
|
10.64%
|
10.53%
|
12.45%
|
10.08%
|
9.95%
|
9.4%
|
9.48%
|
EPS
2 |
-
|
5.890
|
4.050
|
5.810
|
-
|
-
|
6.680
|
5.850
|
4.910
|
6.930
|
5.640
|
5.700
|
5.100
|
5.200
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/19/21
|
5/26/21
|
7/28/21
|
11/1/21
|
1/27/22
|
5/9/22
|
7/27/22
|
11/7/22
|
2/6/23
|
5/3/23
|
8/4/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
993
|
1,024
|
952
|
281
|
178
|
794
|
324
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
110
|
Leverage (Debt/EBITDA)
|
1.412
x
|
1.334
x
|
1.008
x
|
0.2328
x
|
0.1311
x
|
0.6061
x
|
0.1911
x
|
-
|
Free Cash Flow
1 |
-43.5
|
169
|
89.6
|
-480
|
103
|
-245
|
469
|
818
|
ROE (net income / shareholders' equity)
|
17.5%
|
19.2%
|
21.2%
|
17.9%
|
15.8%
|
11.3%
|
14.2%
|
16.6%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
56.70
|
58.30
|
91.70
|
146.0
|
168.0
|
180.0
|
197.0
|
217.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
843
|
410
|
595
|
500
|
1,487
|
1,251
|
710
|
678
|
Capex / Sales
|
20.78%
|
9.36%
|
12.42%
|
7.92%
|
20.37%
|
17.63%
|
8.07%
|
6.55%
|
Announcement Date
|
5/27/19
|
6/6/20
|
5/26/21
|
5/9/22
|
5/3/23
|
-
|
-
|
-
|
Last Close Price
861.7
INR Average target price
1,031
INR Spread / Average Target +19.65% Consensus |
1st Jan change
|
Capi.
|
---|
| +1.66% | 12.91B | | -14.25% | 6.57B | | +27.20% | 1.4B | | +10.24% | 1.37B | | -11.70% | 1.3B | | +30.43% | 1.28B | | -22.77% | 1.03B | | +20.36% | 850M | | +14.07% | 807M |
Plastic Containers & Packaging
|