Delayed
Bombay S.E.
01:18:05 2024-06-05 am EDT
|
5-day change
|
1st Jan Change
|
673.1
INR
|
+1.67%
|
|
-2.58%
|
-4.00%
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
95,081
|
215,498
|
236,970
|
236,120
|
263,315
|
-
|
-
|
Enterprise Value (EV)
1 |
95,081
|
213,001
|
234,369
|
228,312
|
269,685
|
254,212
|
249,605
|
P/E ratio
|
23.2
x
|
53.8
x
|
60.9
x
|
51.7
x
|
55.4
x
|
48.4
x
|
37.5
x
|
Yield
|
-
|
-
|
0.08%
|
0.08%
|
0.18%
|
0.22%
|
0.25%
|
Capitalization / Revenue
|
4.73
x
|
9.87
x
|
9.1
x
|
7.4
x
|
8
x
|
6.86
x
|
5.68
x
|
EV / Revenue
|
4.73
x
|
9.75
x
|
9
x
|
7.15
x
|
7.73
x
|
6.62
x
|
5.38
x
|
EV / EBITDA
|
15.4
x
|
32.5
x
|
29.4
x
|
24.4
x
|
25.2
x
|
22.2
x
|
17.6
x
|
EV / FCF
|
-
|
81.8
x
|
223
x
|
74.8
x
|
49
x
|
155
x
|
72.5
x
|
FCF Yield
|
-
|
1.22%
|
0.45%
|
1.34%
|
2.04%
|
0.65%
|
1.38%
|
Price to Book
|
4.41
x
|
7.7
x
|
7.26
x
|
6.6
x
|
6.63
x
|
5.58
x
|
4.93
x
|
Nbr of stocks (in thousands)
|
395,924
|
396,537
|
396,537
|
397,175
|
397,697
|
-
|
-
|
Reference price
2 |
240.2
|
543.4
|
597.6
|
594.5
|
662.1
|
662.1
|
662.1
|
Announcement Date
|
5/12/20
|
4/27/21
|
4/27/22
|
4/26/23
|
4/24/24
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
20,119
|
21,843
|
26,042
|
31,929
|
34,886
|
38,391
|
46,371
|
EBITDA
1 |
6,179
|
6,547
|
7,961
|
9,344
|
10,702
|
11,476
|
14,211
|
EBIT
1 |
-
|
3,802
|
4,864
|
5,679
|
6,443
|
7,100
|
9,106
|
Operating Margin
|
-
|
17.41%
|
18.68%
|
17.79%
|
18.47%
|
18.49%
|
19.64%
|
Earnings before Tax (EBT)
1 |
5,169
|
4,692
|
4,844
|
5,936
|
6,208
|
7,304
|
9,462
|
Net income
1 |
4,121
|
4,049
|
3,958
|
4,644
|
5,100
|
5,576
|
7,253
|
Net margin
|
20.48%
|
18.54%
|
15.2%
|
14.54%
|
14.62%
|
14.52%
|
15.64%
|
EPS
2 |
10.35
|
10.11
|
9.820
|
11.51
|
12.69
|
13.69
|
17.64
|
Free Cash Flow
1 |
-
|
2,604
|
1,053
|
3,052
|
5,501
|
1,644
|
3,441
|
FCF margin
|
-
|
11.92%
|
4.04%
|
9.56%
|
15.77%
|
4.28%
|
7.42%
|
FCF Conversion (EBITDA)
|
-
|
39.77%
|
13.23%
|
32.66%
|
51.4%
|
14.33%
|
24.21%
|
FCF Conversion (Net income)
|
-
|
64.31%
|
26.6%
|
65.72%
|
107.86%
|
29.48%
|
47.44%
|
Dividend per Share
2 |
-
|
-
|
0.5000
|
0.5000
|
1.250
|
1.448
|
1.671
|
Announcement Date
|
5/12/20
|
4/27/21
|
4/27/22
|
4/26/23
|
4/24/24
|
-
|
-
|
Fiscal Period: März |
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
|
2025 Q1
|
---|
Net sales
1 |
5,845
|
6,586
|
5,945
|
6,102
|
6,414
|
7,581
|
6,445
|
7,681
|
7,859
|
9,944
|
8,081
|
9,144
|
8,964
|
10,276
|
7,790
|
EBITDA
1 |
1,762
|
2,107
|
1,650
|
1,774
|
2,034
|
2,503
|
1,728
|
2,165
|
2,466
|
3,141
|
2,119
|
2,704
|
2,676
|
3,122
|
2,570
|
EBIT
1 |
976
|
1,407
|
749
|
908
|
1,050
|
1,700
|
901
|
1,449
|
1,520
|
2,185
|
1,098
|
1,670
|
1,586
|
2,090
|
934.2
|
Operating Margin
|
16.7%
|
21.36%
|
12.6%
|
14.88%
|
16.37%
|
22.42%
|
13.98%
|
18.86%
|
19.34%
|
21.97%
|
13.59%
|
18.27%
|
17.69%
|
20.34%
|
11.99%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
1,022
|
1,606
|
773
|
667
|
-
|
1,478
|
739
|
1,020
|
1,097
|
1,787
|
934
|
1,285
|
1,189
|
1,559
|
-
|
Net margin
|
17.49%
|
24.39%
|
13%
|
10.93%
|
-
|
19.5%
|
11.47%
|
13.28%
|
13.96%
|
17.97%
|
11.56%
|
14.05%
|
13.26%
|
15.17%
|
-
|
EPS
2 |
2.550
|
4.010
|
1.890
|
1.630
|
2.550
|
3.670
|
1.830
|
2.530
|
2.710
|
4.430
|
2.320
|
3.268
|
2.953
|
3.484
|
2.329
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
0.5000
|
0.1000
|
-
|
-
|
0.5000
|
-
|
-
|
-
|
1.150
|
-
|
Announcement Date
|
1/20/21
|
4/27/21
|
7/20/21
|
10/20/21
|
1/19/22
|
4/27/22
|
7/20/22
|
10/19/22
|
1/23/23
|
4/26/23
|
7/26/23
|
-
|
-
|
-
|
-
|
Fiscal Period: März |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
2,497
|
2,601
|
7,808
|
9,350
|
9,103
|
13,710
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
2,604
|
1,053
|
3,052
|
5,501
|
1,644
|
3,441
|
ROE (net income / shareholders' equity)
|
19.9%
|
16.2%
|
12.9%
|
13.4%
|
13.2%
|
12.1%
|
13.9%
|
ROA (Net income/ Total Assets)
|
-
|
8.95%
|
-
|
8.15%
|
8.66%
|
8.1%
|
8.9%
|
Assets
1 |
-
|
45,231
|
-
|
56,974
|
58,861
|
68,842
|
81,499
|
Book Value Per Share
2 |
54.40
|
70.50
|
82.30
|
90.10
|
106.0
|
119.0
|
134.0
|
Cash Flow per Share
2 |
-
|
-
|
-
|
20.40
|
25.90
|
22.80
|
26.60
|
Capex
1 |
-
|
4,465
|
4,755
|
5,066
|
4,920
|
6,468
|
6,650
|
Capex / Sales
|
-
|
20.44%
|
18.26%
|
15.87%
|
14.1%
|
16.85%
|
14.34%
|
Announcement Date
|
5/12/20
|
4/27/21
|
4/27/22
|
4/26/23
|
4/24/24
|
-
|
-
|
Last Close Price
662.1
INR Average target price
735.7
INR Spread / Average Target +11.11% Consensus |