Market Closed -
NSE India S.E.
07:43:49 2024-05-02 am EDT
|
5-day change
|
1st Jan Change
|
1,649
INR
|
+0.75%
|
|
+1.65%
|
-2.89%
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
8,877
|
3,896
|
8,355
|
10,092
|
18,165
|
28,015
|
-
|
-
|
Enterprise Value (EV)
1 |
8,877
|
3,896
|
8,355
|
10,092
|
18,165
|
28,015
|
28,015
|
28,015
|
P/E ratio
|
11.7
x
|
6.51
x
|
14.5
x
|
12.1
x
|
16.6
x
|
22.7
x
|
18.3
x
|
15.5
x
|
Yield
|
5.24%
|
23.9%
|
-
|
5.09%
|
1.88%
|
2.44%
|
2.74%
|
3.05%
|
Capitalization / Revenue
|
2.45
x
|
1.17
x
|
1.98
x
|
2.25
x
|
3.63
x
|
5.14
x
|
3.63
x
|
3.23
x
|
EV / Revenue
|
2.45
x
|
1.17
x
|
1.98
x
|
2.25
x
|
3.63
x
|
5.14
x
|
3.63
x
|
3.23
x
|
EV / EBITDA
|
9.51
x
|
4.93
x
|
-
|
-
|
11.6
x
|
16.1
x
|
12.4
x
|
10.6
x
|
EV / FCF
|
21.4
x
|
8.09
x
|
9.01
x
|
9.16
x
|
16.7
x
|
177
x
|
25.9
x
|
21.3
x
|
FCF Yield
|
4.67%
|
12.4%
|
11.1%
|
10.9%
|
5.97%
|
0.56%
|
3.87%
|
4.69%
|
Price to Book
|
1.88
x
|
1.06
x
|
-
|
-
|
4.29
x
|
5.81
x
|
5.02
x
|
4.29
x
|
Nbr of stocks (in thousands)
|
18,617
|
18,617
|
18,050
|
17,106
|
17,106
|
16,987
|
-
|
-
|
Reference price
2 |
476.8
|
209.2
|
462.9
|
590.0
|
1,062
|
1,637
|
1,637
|
1,637
|
Announcement Date
|
5/17/19
|
5/19/20
|
5/26/21
|
5/17/22
|
5/16/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,625
|
3,316
|
4,226
|
4,489
|
5,010
|
5,453
|
7,728
|
8,663
|
EBITDA
1 |
933.5
|
789.6
|
-
|
-
|
1,568
|
1,735
|
2,251
|
2,635
|
EBIT
1 |
822.8
|
-
|
-
|
-
|
1,373
|
1,536
|
1,967
|
2,327
|
Operating Margin
|
22.7%
|
-
|
-
|
-
|
27.4%
|
28.17%
|
25.45%
|
26.86%
|
Earnings before Tax (EBT)
1 |
1,074
|
814.2
|
-
|
-
|
1,469
|
1,657
|
2,036
|
2,413
|
Net income
1 |
760.3
|
598.6
|
-
|
-
|
1,092
|
1,226
|
1,517
|
1,797
|
Net margin
|
20.97%
|
18.05%
|
-
|
-
|
21.79%
|
22.48%
|
19.63%
|
20.74%
|
EPS
2 |
40.83
|
32.15
|
31.92
|
48.61
|
63.87
|
72.20
|
89.30
|
105.8
|
Free Cash Flow
1 |
414.1
|
481.3
|
927.1
|
1,102
|
1,085
|
158
|
1,083
|
1,314
|
FCF margin
|
11.42%
|
14.51%
|
21.94%
|
24.54%
|
21.66%
|
2.9%
|
14.01%
|
15.17%
|
FCF Conversion (EBITDA)
|
44.36%
|
60.95%
|
-
|
-
|
69.23%
|
9.11%
|
48.11%
|
49.87%
|
FCF Conversion (Net income)
|
54.47%
|
80.4%
|
-
|
-
|
99.4%
|
12.89%
|
71.39%
|
73.12%
|
Dividend per Share
2 |
25.00
|
50.00
|
-
|
30.00
|
20.00
|
39.90
|
44.90
|
49.90
|
Announcement Date
|
5/17/19
|
5/19/20
|
5/26/21
|
5/17/22
|
5/16/23
|
-
|
-
|
-
|
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 |
1,162
|
1,142
|
1,172
|
-
|
1,121
|
1,094
|
1,148
|
1,266
|
1,321
|
1,275
|
1,325
|
-
|
1,442
|
1,494
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
269.6
|
229.9
|
259.8
|
-
|
272.5
|
267.2
|
250.5
|
351.2
|
362
|
409
|
-
|
396
|
431
|
408
|
Operating Margin
|
23.2%
|
20.12%
|
22.18%
|
-
|
24.31%
|
24.42%
|
21.81%
|
27.74%
|
27.4%
|
32.09%
|
-
|
-
|
29.89%
|
27.31%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
179.1
|
128.9
|
-
|
216.6
|
219.9
|
220.6
|
206.4
|
268.5
|
295.7
|
321.3
|
303
|
315
|
343
|
326
|
Net margin
|
15.41%
|
11.28%
|
-
|
-
|
19.61%
|
20.16%
|
17.97%
|
21.21%
|
22.38%
|
25.21%
|
22.87%
|
-
|
23.79%
|
21.82%
|
EPS
2 |
9.900
|
7.140
|
-
|
12.00
|
12.18
|
12.59
|
12.07
|
15.70
|
17.28
|
18.83
|
17.84
|
18.60
|
20.20
|
19.20
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/28/21
|
5/26/21
|
7/28/21
|
10/27/21
|
1/25/22
|
5/17/22
|
7/28/22
|
11/3/22
|
1/25/23
|
5/16/23
|
8/1/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
414
|
481
|
927
|
1,102
|
1,085
|
158
|
1,083
|
1,314
|
ROE (net income / shareholders' equity)
|
17.1%
|
14.3%
|
15.7%
|
23.3%
|
27.6%
|
27.6%
|
27.2%
|
29.9%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
253.0
|
197.0
|
-
|
-
|
248.0
|
282.0
|
326.0
|
382.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
15.4
|
-
|
-
|
-
|
42.9
|
930
|
295
|
350
|
Capex / Sales
|
0.42%
|
-
|
-
|
-
|
0.86%
|
17.05%
|
3.82%
|
4.04%
|
Announcement Date
|
5/17/19
|
5/19/20
|
5/26/21
|
5/17/22
|
5/16/23
|
-
|
-
|
-
|
Last Close Price
1,637
INR Average target price
2,120
INR Spread / Average Target +29.50% Consensus |
1st Jan change
|
Capi.
|
---|
| -2.89% | 333M | | +1.06% | 8.13B | | +8.75% | 6.39B | | +40.49% | 5.1B | | +15.78% | 3.59B | | +14.53% | 3.17B | | +19.08% | 3B | | -2.23% | 2.44B | | +13.47% | 1.8B | | +1.34% | 1.27B |
Other Consumer Publishing
|