Delayed
NSE India S.E.
04:04:44 2024-05-03 am EDT
|
5-day change
|
1st Jan Change
|
4,495
INR
|
-3.27%
|
|
+8.02%
|
+47.03%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
119,584
|
170,350
|
267,149
|
453,744
|
488,831
|
1,651,506
|
-
|
-
|
Enterprise Value (EV)
1 |
122,197
|
164,553
|
259,073
|
427,397
|
487,490
|
1,403,624
|
1,643,411
|
1,634,865
|
P/E ratio
|
123
x
|
136
x
|
-183
x
|
428
x
|
110
x
|
94.4
x
|
110
x
|
77.9
x
|
Yield
|
0.36%
|
0.21%
|
0.08%
|
0.13%
|
0.16%
|
0.06%
|
0.09%
|
0.1%
|
Capitalization / Revenue
|
4.55
x
|
4.89
x
|
10.3
x
|
10.1
x
|
5.93
x
|
11.3
x
|
9.49
x
|
7.43
x
|
EV / Revenue
|
4.65
x
|
4.72
x
|
9.99
x
|
9.5
x
|
5.91
x
|
11.3
x
|
9.45
x
|
7.35
x
|
EV / EBITDA
|
53.7
x
|
30.3
x
|
151
x
|
74.5
x
|
45.4
x
|
73
x
|
62.2
x
|
47.3
x
|
EV / FCF
|
-67.3
x
|
82.5
x
|
99.5
x
|
-201
x
|
533
x
|
142
x
|
132
x
|
80.8
x
|
FCF Yield
|
-1.49%
|
1.21%
|
1.01%
|
-0.5%
|
0.19%
|
0.71%
|
0.76%
|
1.24%
|
Price to Book
|
7.26
x
|
7.13
x
|
11.5
x
|
19.2
x
|
18.8
x
|
46.3
x
|
29.6
x
|
22.8
x
|
Nbr of stocks (in thousands)
|
332,317
|
355,487
|
355,487
|
355,487
|
355,487
|
355,487
|
-
|
-
|
Reference price
2 |
359.8
|
479.2
|
751.5
|
1,276
|
1,375
|
4,646
|
4,646
|
4,646
|
Announcement Date
|
4/29/19
|
5/22/20
|
4/30/21
|
4/27/22
|
4/27/23
|
4/29/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
26,302
|
34,860
|
25,930
|
44,980
|
82,420
|
123,751
|
173,944
|
222,358
|
EBITDA
1 |
2,277
|
5,440
|
1,719
|
5,739
|
10,736
|
19,221
|
26,415
|
34,580
|
EBIT
1 |
1,760
|
2,967
|
-854
|
2,630
|
5,800
|
12,510
|
18,979
|
25,248
|
Operating Margin
|
6.69%
|
8.51%
|
-3.29%
|
5.85%
|
7.04%
|
10.11%
|
10.91%
|
11.35%
|
Earnings before Tax (EBT)
1 |
1,685
|
1,954
|
-2,048
|
1,061
|
5,521
|
19,208
|
19,040
|
24,924
|
Net income
1 |
969.6
|
1,228
|
-1,811
|
346
|
3,937
|
14,868
|
14,854
|
20,335
|
Net margin
|
3.69%
|
3.52%
|
-6.99%
|
0.77%
|
4.78%
|
12.01%
|
8.54%
|
9.15%
|
EPS
2 |
2.920
|
3.530
|
-4.110
|
2.980
|
12.51
|
41.82
|
42.21
|
59.64
|
Free Cash Flow
1 |
-1,816
|
1,994
|
2,605
|
-2,124
|
914.8
|
11,635
|
12,429
|
20,222
|
FCF margin
|
-6.9%
|
5.72%
|
10.05%
|
-4.72%
|
1.11%
|
9.33%
|
7.15%
|
9.09%
|
FCF Conversion (EBITDA)
|
-
|
36.66%
|
151.53%
|
-
|
8.52%
|
61.3%
|
47.05%
|
58.48%
|
FCF Conversion (Net income)
|
-
|
162.4%
|
-
|
-
|
23.24%
|
119.01%
|
83.68%
|
99.44%
|
Dividend per Share
2 |
1.300
|
1.000
|
0.6000
|
1.700
|
2.200
|
2.958
|
4.121
|
4.468
|
Announcement Date
|
4/29/19
|
5/22/20
|
4/30/21
|
4/27/22
|
4/27/23
|
4/29/24
|
-
|
-
|
Fiscal Period: March |
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 |
9,055
|
4,920
|
11,781
|
14,991
|
13,289
|
18,032
|
19,527
|
23,034
|
21,828
|
26,284
|
26,934
|
32,612
|
32,008
|
-
|
EBITDA
1 |
-
|
-431.2
|
2,097
|
-
|
1,346
|
-
|
2,558
|
3,232
|
2,030
|
3,674
|
3,290
|
5,274
|
4,310
|
-
|
EBIT
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
664.5
|
2,260
|
2,034
|
4,287
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3.04%
|
8.6%
|
7.55%
|
13.15%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
83.3
|
-
|
-
|
-
|
638.3
|
2,123
|
1,625
|
3,550
|
-
|
-
|
Net income
1 |
-
|
-
|
-
|
-
|
-
|
-
|
930.2
|
-
|
450.1
|
1,667
|
1,382
|
2,642
|
3,127
|
3,200
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
4.76%
|
-
|
2.06%
|
6.34%
|
5.13%
|
8.1%
|
9.77%
|
-
|
EPS
2 |
-
|
-
|
-
|
-
|
-
|
-
|
2.620
|
-
|
1.520
|
2.430
|
4.000
|
7.793
|
-
|
9.001
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
4/30/21
|
8/10/21
|
11/2/21
|
2/10/22
|
4/27/22
|
8/11/22
|
11/10/22
|
2/8/23
|
4/27/23
|
8/9/23
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,612
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
5,796
|
8,076
|
26,347
|
1,341
|
2,752
|
8,095
|
16,641
|
Leverage (Debt/EBITDA)
|
1.147
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-1,816
|
1,994
|
2,605
|
-2,124
|
915
|
11,635
|
12,429
|
20,222
|
ROE (net income / shareholders' equity)
|
5.98%
|
6.09%
|
-7.71%
|
4.53%
|
15.9%
|
32.1%
|
32.3%
|
32.3%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
4.98%
|
25%
|
19.8%
|
27.5%
|
Assets
1 |
-
|
-
|
-
|
-
|
79,038
|
39,187
|
75,019
|
74,081
|
Book Value Per Share
2 |
49.50
|
67.20
|
65.10
|
66.50
|
73.00
|
100.0
|
157.0
|
204.0
|
Cash Flow per Share
2 |
-
|
-
|
-
|
-
|
18.90
|
13.60
|
37.70
|
57.10
|
Capex
1 |
1,953
|
1,559
|
1,134
|
2,709
|
5,034
|
5,597
|
6,706
|
6,347
|
Capex / Sales
|
7.43%
|
4.47%
|
4.37%
|
6.02%
|
6.11%
|
4.49%
|
3.86%
|
2.85%
|
Announcement Date
|
4/29/19
|
5/22/20
|
4/30/21
|
4/27/22
|
4/27/23
|
4/29/24
|
-
|
-
|
Last Close Price
4,646
INR Average target price
4,356
INR Spread / Average Target -6.23% Consensus |
1st Jan change
|
Capi.
|
---|
| +18.63% | 7.5B | | +6.85% | 7B | | +17.73% | 6.73B | | -5.85% | 5.62B | | +45.99% | 5.52B | | +31.51% | 5.08B | | -4.97% | 5.26B | | +5.48% | 3.58B | | -9.02% | 3.6B |
Retail - Department Stores
|