Delayed
NSE India S.E.
06:29:55 2024-06-10 am EDT
|
5-day change
|
1st Jan Change
|
3,791
INR
|
-0.85%
|
|
-7.32%
|
+18.28%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
326,066
|
449,515
|
621,613
|
457,706
|
364,497
|
816,192
|
-
|
-
|
Enterprise Value (EV)
1 |
326,066
|
449,515
|
621,590
|
457,626
|
364,497
|
801,440
|
816,192
|
816,192
|
P/E ratio
|
35
x
|
35.7
x
|
47
x
|
32.9
x
|
25.6
x
|
41.3
x
|
37.5
x
|
33.4
x
|
Yield
|
1.56%
|
1.33%
|
1.16%
|
1.96%
|
2.46%
|
1.69%
|
2.07%
|
2.25%
|
Capitalization / Revenue
|
15.6
x
|
21
x
|
28.2
x
|
18.8
x
|
14.7
x
|
25.3
x
|
22.4
x
|
20
x
|
EV / Revenue
|
15.6
x
|
21
x
|
28.2
x
|
18.8
x
|
14.7
x
|
25.3
x
|
22.4
x
|
20
x
|
EV / EBITDA
|
27
x
|
26.3
x
|
34.3
x
|
18.9
x
|
22.5
x
|
40.9
x
|
32.7
x
|
28.7
x
|
EV / FCF
|
-
|
35.8
x
|
57.9
x
|
36.8
x
|
-
|
75.6
x
|
76.9
x
|
55.1
x
|
FCF Yield
|
-
|
2.79%
|
1.73%
|
2.72%
|
-
|
1.32%
|
1.3%
|
1.81%
|
Price to Book
|
10.6
x
|
11.2
x
|
13
x
|
8.28
x
|
5.97
x
|
12.1
x
|
10.8
x
|
9.83
x
|
Nbr of stocks (in thousands)
|
212,573
|
212,758
|
212,954
|
213,279
|
213,425
|
213,484
|
-
|
-
|
Reference price
2 |
1,534
|
2,113
|
2,919
|
2,146
|
1,708
|
3,823
|
3,823
|
3,823
|
Announcement Date
|
4/26/19
|
5/9/20
|
4/27/21
|
4/27/22
|
4/25/23
|
4/19/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
20,968
|
21,434
|
22,017
|
24,332
|
24,826
|
31,634
|
36,371
|
40,901
|
EBITDA
1 |
12,060
|
17,124
|
18,133
|
24,151
|
16,173
|
19,574
|
24,923
|
28,406
|
EBIT
1 |
11,931
|
15,218
|
14,087
|
21,818
|
15,639
|
19,051
|
24,039
|
27,290
|
Operating Margin
|
56.9%
|
71%
|
63.98%
|
89.67%
|
63%
|
60.22%
|
66.09%
|
66.72%
|
Earnings before Tax (EBT)
1 |
13,747
|
16,530
|
17,490
|
18,553
|
18,701
|
24,750
|
28,822
|
32,196
|
Net income
1 |
9,306
|
12,624
|
13,258
|
13,931
|
14,238
|
19,427
|
21,790
|
24,421
|
Net margin
|
44.38%
|
58.9%
|
60.21%
|
57.26%
|
57.35%
|
61.41%
|
59.91%
|
59.71%
|
EPS
2 |
43.78
|
59.24
|
62.16
|
65.31
|
66.71
|
90.89
|
102.0
|
114.5
|
Free Cash Flow
1 |
-
|
12,550
|
10,737
|
12,435
|
-
|
10,792
|
10,610
|
14,807
|
FCF margin
|
-
|
58.55%
|
48.77%
|
51.11%
|
-
|
34.52%
|
29.17%
|
36.2%
|
FCF Conversion (EBITDA)
|
-
|
73.29%
|
59.21%
|
51.49%
|
-
|
56.58%
|
42.57%
|
52.13%
|
FCF Conversion (Net income)
|
-
|
99.41%
|
80.99%
|
89.26%
|
-
|
57.69%
|
48.69%
|
60.63%
|
Dividend per Share
2 |
24.00
|
28.00
|
34.00
|
42.00
|
42.00
|
64.58
|
79.10
|
86.21
|
Announcement Date
|
4/26/19
|
5/9/20
|
4/27/21
|
4/27/22
|
4/25/23
|
4/19/24
|
-
|
-
|
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
|
2025 Q1
|
---|
Net sales
1 |
5,949
|
5,456
|
6,080
|
6,084
|
6,359
|
5,809
|
5,329
|
6,489
|
6,630
|
6,378
|
7,326
|
6,802
|
7,707
|
7,705
|
8,577
|
EBITDA
1 |
3,858
|
4,390
|
4,819
|
4,772
|
4,144
|
3,935
|
3,896
|
-
|
-
|
4,105
|
4,284
|
-
|
5,052
|
5,687
|
-
|
EBIT
1 |
3,718
|
3,827
|
3,674
|
3,975
|
4,011
|
-
|
3,762
|
3,911
|
3,995
|
3,972
|
4,155
|
4,640
|
4,984
|
5,366
|
-
|
Operating Margin
|
62.49%
|
70.15%
|
60.44%
|
65.34%
|
63.08%
|
-
|
70.59%
|
60.26%
|
60.26%
|
62.28%
|
56.72%
|
68.21%
|
64.67%
|
69.64%
|
-
|
Earnings before Tax (EBT)
1 |
4,826
|
4,230
|
4,661
|
4,614
|
4,852
|
4,426
|
3,850
|
4,928
|
5,005
|
4,918
|
5,713
|
5,378
|
5,666
|
6,352
|
6,804
|
Net income
1 |
3,693
|
3,161
|
3,454
|
3,444
|
3,598
|
3,436
|
3,142
|
3,638
|
3,692
|
3,766
|
4,774
|
4,250
|
4,590
|
5,004
|
5,171
|
Net margin
|
62.07%
|
57.94%
|
56.82%
|
56.6%
|
56.58%
|
59.14%
|
58.96%
|
56.07%
|
55.68%
|
59.04%
|
65.16%
|
62.48%
|
59.55%
|
64.94%
|
60.29%
|
EPS
2 |
-
|
-
|
16.19
|
16.14
|
16.86
|
16.10
|
14.72
|
17.05
|
17.30
|
17.62
|
22.37
|
19.55
|
20.63
|
23.97
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/20/21
|
4/27/21
|
7/16/21
|
10/25/21
|
1/24/22
|
4/27/22
|
7/22/22
|
10/19/22
|
1/24/23
|
4/25/23
|
7/24/23
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
23.5
|
80.7
|
-
|
45
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
12,550
|
10,737
|
12,435
|
-
|
10,792
|
10,610
|
14,807
|
ROE (net income / shareholders' equity)
|
35%
|
35.6%
|
30.1%
|
27%
|
24.5%
|
29.2%
|
29.6%
|
30.5%
|
ROA (Net income/ Total Assets)
|
32.7%
|
33.5%
|
28.2%
|
25.4%
|
22.9%
|
25.4%
|
25.9%
|
27.1%
|
Assets
1 |
28,479
|
37,661
|
47,016
|
54,875
|
62,082
|
73,647
|
84,295
|
89,983
|
Book Value Per Share
2 |
144.0
|
189.0
|
224.0
|
259.0
|
286.0
|
317.0
|
355.0
|
389.0
|
Cash Flow per Share
2 |
-
|
-
|
50.90
|
58.80
|
-
|
37.30
|
49.70
|
59.70
|
Capex
1 |
-
|
298
|
116
|
102
|
-
|
669
|
500
|
447
|
Capex / Sales
|
-
|
1.39%
|
0.53%
|
0.42%
|
-
|
2.14%
|
1.37%
|
1.09%
|
Announcement Date
|
4/26/19
|
5/9/20
|
4/27/21
|
4/27/22
|
4/25/23
|
4/19/24
|
-
|
-
|
Last Close Price
3,823
INR Average target price
3,855
INR Spread / Average Target +0.83% Consensus |
1st Jan change
|
Capi.
|
---|
| +18.20% | 9.77B | | -10.16% | 89.29B | | +11.78% | 25.88B | | -1.59% | 18.75B | | -0.02% | 14.64B | | +4.87% | 14.5B | | -23.16% | 12.04B | | +12.01% | 8.69B | | +26.92% | 7.08B | | +44.96% | 6.38B |
Investment Management
|