Market Closed -
NSE India S.E.
07:43:49 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
153
INR
|
-1.67%
|
|
+4.90%
|
+5.92%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
59,932
|
21,903
|
81,483
|
89,765
|
62,949
|
148,735
|
-
|
-
|
Enterprise Value (EV)
1 |
59,932
|
51,521
|
81,483
|
112,054
|
62,949
|
133,769
|
148,735
|
148,735
|
P/E ratio
|
28.5
x
|
4.32
x
|
15.1
x
|
15
x
|
31.5
x
|
19.5
x
|
16.2
x
|
13.4
x
|
Yield
|
0.5%
|
4.59%
|
0.18%
|
0.17%
|
0.16%
|
0.3%
|
0.48%
|
0.57%
|
Capitalization / Revenue
|
0.92
x
|
0.32
x
|
1.11
x
|
0.96
x
|
0.78
x
|
1.38
x
|
1.39
x
|
1.22
x
|
EV / Revenue
|
0.92
x
|
0.76
x
|
1.11
x
|
1.2
x
|
0.78
x
|
1.38
x
|
1.39
x
|
1.22
x
|
EV / EBITDA
|
5.63
x
|
3.93
x
|
6.03
x
|
8.25
x
|
8.36
x
|
9.77
x
|
8.39
x
|
7.11
x
|
EV / FCF
|
32.5
x
|
19.9
x
|
16.2
x
|
197
x
|
13.1
x
|
32.2
x
|
20.7
x
|
14.3
x
|
FCF Yield
|
3.08%
|
5.03%
|
6.18%
|
0.51%
|
7.64%
|
3.1%
|
4.84%
|
6.98%
|
Price to Book
|
2.16
x
|
0.74
x
|
2.23
x
|
2.26
x
|
1.54
x
|
3.2
x
|
2.82
x
|
2.38
x
|
Nbr of stocks (in thousands)
|
1,004,725
|
1,004,725
|
1,004,725
|
988,058
|
988,058
|
971,808
|
-
|
-
|
Reference price
2 |
59.65
|
21.80
|
81.10
|
90.85
|
63.71
|
153.0
|
153.0
|
153.0
|
Announcement Date
|
5/24/19
|
6/29/20
|
5/14/21
|
5/10/22
|
4/27/23
|
4/25/24
|
-
|
-
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
65,266
|
67,411
|
73,402
|
93,115
|
80,938
|
96,792
|
107,112
|
122,314
|
EBITDA
1 |
10,649
|
13,098
|
13,520
|
13,587
|
7,526
|
13,689
|
17,726
|
20,934
|
EBIT
1 |
6,291
|
-
|
8,984
|
9,382
|
3,104
|
9,744
|
12,858
|
15,892
|
Operating Margin
|
9.64%
|
-
|
12.24%
|
10.08%
|
3.84%
|
10.07%
|
12%
|
12.99%
|
Earnings before Tax (EBT)
1 |
2,869
|
6,944
|
7,687
|
8,730
|
3,019
|
9,670
|
12,212
|
15,232
|
Net income
1 |
2,098
|
5,074
|
5,397
|
6,012
|
1,988
|
6,811
|
9,494
|
10,594
|
Net margin
|
3.21%
|
7.53%
|
7.35%
|
6.46%
|
2.46%
|
7.04%
|
8.86%
|
8.66%
|
EPS
2 |
2.090
|
5.050
|
5.370
|
6.060
|
2.020
|
7.060
|
9.433
|
11.42
|
Free Cash Flow
1 |
1,846
|
2,593
|
5,037
|
570
|
4,809
|
4,614
|
7,195
|
10,386
|
FCF margin
|
2.83%
|
3.85%
|
6.86%
|
0.61%
|
5.94%
|
4.86%
|
6.72%
|
8.49%
|
FCF Conversion (EBITDA)
|
17.34%
|
19.8%
|
37.26%
|
4.2%
|
63.9%
|
33.51%
|
40.59%
|
49.61%
|
FCF Conversion (Net income)
|
87.98%
|
51.11%
|
93.34%
|
9.48%
|
241.86%
|
68.05%
|
75.78%
|
98.04%
|
Dividend per Share
2 |
0.3000
|
1.000
|
0.1500
|
0.1500
|
0.1000
|
0.4667
|
0.7333
|
0.8750
|
Announcement Date
|
5/24/19
|
6/29/20
|
5/14/21
|
5/10/22
|
4/27/23
|
4/25/24
|
-
|
-
|
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 |
20,290
|
21,357
|
22,145
|
24,876
|
24,182
|
22,271
|
19,572
|
21,135
|
18,692
|
21,539
|
21,840
|
23,496
|
22,275
|
24,724
|
EBITDA
1 |
3,980
|
3,203
|
4,471
|
4,100
|
3,107
|
2,265
|
1,518
|
1,285
|
1,937
|
2,784
|
3,104
|
-
|
3,230
|
3,597
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
1,150
|
-
|
190.1
|
795.3
|
-
|
-
|
-
|
2,002
|
2,512
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
5.16%
|
-
|
0.9%
|
4.25%
|
-
|
-
|
-
|
8.99%
|
10.16%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
1,089
|
-
|
138.1
|
785.4
|
-
|
2,160
|
-
|
2,150
|
-
|
Net income
1 |
-
|
-
|
-
|
-
|
-
|
521.9
|
-
|
86.7
|
423.8
|
1,254
|
1,616
|
-
|
1,673
|
1,970
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
2.34%
|
-
|
0.41%
|
2.27%
|
5.82%
|
7.4%
|
-
|
7.51%
|
7.97%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
0.5300
|
-
|
0.0800
|
0.4300
|
-
|
-
|
-
|
1.480
|
1.995
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/27/21
|
5/14/21
|
7/28/21
|
10/27/21
|
2/3/22
|
5/10/22
|
7/27/22
|
11/8/22
|
1/30/23
|
4/27/23
|
7/31/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
29,618
|
-
|
22,289
|
-
|
25.8
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
2.261
x
|
-
|
1.64
x
|
-
|
0.001874
x
|
-
|
-
|
Free Cash Flow
1 |
1,846
|
2,593
|
5,037
|
570
|
4,809
|
4,614
|
7,195
|
10,386
|
ROE (net income / shareholders' equity)
|
15.5%
|
16.5%
|
16.3%
|
15.8%
|
4.93%
|
15.5%
|
17.1%
|
18%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
27.70
|
29.60
|
36.30
|
40.20
|
41.40
|
47.80
|
54.20
|
64.20
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
7,397
|
5,179
|
4,498
|
5,297
|
2,751
|
3,258
|
6,912
|
4,669
|
Capex / Sales
|
11.33%
|
7.68%
|
6.13%
|
5.69%
|
3.4%
|
3.43%
|
6.45%
|
3.82%
|
Announcement Date
|
5/24/19
|
6/29/20
|
5/14/21
|
5/10/22
|
4/27/23
|
4/25/24
|
-
|
-
|
Average target price
191.1
INR Spread / Average Target +24.89% Consensus |
1st Jan change
|
Capi.
|
---|
| +12.24% | 6.7B | | +4.92% | 3.55B | | +9.64% | 2.38B | | +20.29% | 2.31B | | -6.53% | 1.97B | | +13.43% | 1.85B | | +22.32% | 1.68B | | +29.04% | 1.64B | | +20.11% | 1.24B |
Other Textiles & Leather Goods
|