Market Closed -
NSE India S.E.
07:43:52 2024-06-10 am EDT
|
5-day change
|
1st Jan Change
|
259.2
INR
|
-0.48%
|
|
-8.78%
|
+26.38%
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,009,700
|
859,233
|
1,285,076
|
2,061,908
|
1,900,251
|
3,275,905
|
-
|
-
|
Enterprise Value (EV)
1 |
2,928,891
|
1,785,323
|
2,257,174
|
3,017,538
|
2,984,025
|
3,372,144
|
4,061,107
|
3,983,112
|
P/E ratio
|
6.71
x
|
7.88
x
|
7.91
x
|
4.53
x
|
5.36
x
|
6.85
x
|
6.47
x
|
6.14
x
|
Yield
|
4.38%
|
7.32%
|
3.52%
|
6.41%
|
7.45%
|
5%
|
5.13%
|
5.4%
|
Capitalization / Revenue
|
0.44
x
|
0.2
x
|
0.36
x
|
0.39
x
|
0.28
x
|
0.52
x
|
0.51
x
|
0.5
x
|
EV / Revenue
|
0.65
x
|
0.42
x
|
0.63
x
|
0.57
x
|
0.44
x
|
0.52
x
|
0.63
x
|
0.61
x
|
EV / EBITDA
|
3.49
x
|
3.36
x
|
3.99
x
|
3.52
x
|
3.95
x
|
3.28
x
|
3.84
x
|
3.56
x
|
EV / FCF
|
15.6
x
|
10.7
x
|
53.7
x
|
6.77
x
|
6.29
x
|
11.2
x
|
11.8
x
|
9.32
x
|
FCF Yield
|
6.4%
|
9.33%
|
1.86%
|
14.8%
|
15.9%
|
8.97%
|
8.49%
|
10.7%
|
Price to Book
|
0.92
x
|
0.42
x
|
0.58
x
|
0.79
x
|
0.68
x
|
1.05
x
|
0.92
x
|
0.83
x
|
Nbr of stocks (in thousands)
|
12,580,279
|
12,580,279
|
12,580,279
|
12,580,279
|
12,580,279
|
12,580,279
|
-
|
-
|
Reference price
2 |
159.8
|
68.30
|
102.2
|
163.9
|
151.0
|
260.4
|
260.4
|
260.4
|
Announcement Date
|
5/30/19
|
6/30/20
|
6/24/21
|
5/28/22
|
5/26/23
|
5/20/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,534,606
|
4,250,014
|
3,605,723
|
5,317,618
|
6,848,292
|
6,430,370
|
6,426,967
|
6,502,994
|
EBITDA
1 |
838,647
|
531,997
|
566,015
|
857,668
|
755,270
|
1,028,354
|
1,058,684
|
1,120,059
|
EBIT
1 |
506,179
|
265,648
|
239,275
|
529,905
|
509,699
|
740,727
|
695,224
|
734,565
|
Operating Margin
|
11.16%
|
6.25%
|
6.64%
|
9.97%
|
7.44%
|
11.52%
|
10.82%
|
11.3%
|
Earnings before Tax (EBT)
1 |
547,672
|
190,682
|
301,096
|
540,911
|
430,508
|
768,601
|
715,845
|
751,937
|
Net income
1 |
304,950
|
109,072
|
162,487
|
455,221
|
354,405
|
492,214
|
509,017
|
537,011
|
Net margin
|
6.72%
|
2.57%
|
4.51%
|
8.56%
|
5.18%
|
7.65%
|
7.92%
|
8.26%
|
EPS
2 |
23.81
|
8.670
|
12.92
|
36.19
|
28.17
|
39.13
|
40.22
|
42.39
|
Free Cash Flow
1 |
187,558
|
166,494
|
42,009
|
445,429
|
474,189
|
373,833
|
344,614
|
427,359
|
FCF margin
|
4.14%
|
3.92%
|
1.17%
|
8.38%
|
6.92%
|
5.89%
|
5.36%
|
6.57%
|
FCF Conversion (EBITDA)
|
22.36%
|
31.3%
|
7.42%
|
51.93%
|
62.78%
|
35.65%
|
32.55%
|
38.16%
|
FCF Conversion (Net income)
|
61.5%
|
152.65%
|
25.85%
|
97.85%
|
133.8%
|
76.17%
|
67.7%
|
79.58%
|
Dividend per Share
2 |
7.000
|
5.000
|
3.600
|
10.50
|
11.25
|
13.01
|
13.36
|
14.07
|
Announcement Date
|
5/30/19
|
6/30/20
|
6/24/21
|
5/28/22
|
5/26/23
|
5/20/24
|
-
|
-
|
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 |
-
|
1,141,683
|
1,081,356
|
1,220,295
|
1,456,856
|
1,559,205
|
-
|
1,686,561
|
1,692,126
|
1,640,667
|
1,638,236
|
354,721
|
1,809,153
|
2,009,204
|
-
|
EBITDA
1 |
-
|
-
|
162,867
|
185,391
|
-
|
-
|
-
|
163,613
|
222,508
|
209,967
|
319,467
|
182,581
|
176,533
|
-
|
-
|
EBIT
|
-
|
79,058
|
98,637
|
129,400
|
166,993
|
170,309
|
-
|
93,617
|
150,868
|
142,775
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
6.92%
|
9.12%
|
10.6%
|
11.46%
|
10.92%
|
-
|
5.55%
|
8.92%
|
8.7%
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
92,244
|
157,020
|
59,038
|
-
|
124,100
|
-
|
-
|
-
|
Net income
1 |
26,432
|
94,042
|
59,852
|
180,550
|
109,316
|
105,503
|
-
|
82,994
|
114,890
|
37,155
|
141,339
|
101,468
|
98,508
|
98,510
|
-
|
Net margin
|
-
|
8.24%
|
5.53%
|
14.8%
|
7.5%
|
6.77%
|
-
|
4.92%
|
6.79%
|
2.26%
|
8.63%
|
28.6%
|
5.44%
|
4.9%
|
-
|
EPS
2 |
2.100
|
7.480
|
4.760
|
14.35
|
8.690
|
8.390
|
-
|
6.600
|
9.130
|
2.950
|
11.23
|
-
|
9.015
|
9.675
|
-
|
Dividend per Share
2 |
1.750
|
1.850
|
-
|
5.500
|
1.750
|
3.250
|
1.750
|
6.750
|
-
|
-
|
2.954
|
2.954
|
3.002
|
3.002
|
3.535
|
Announcement Date
|
2/13/21
|
6/24/21
|
8/13/21
|
11/12/21
|
2/11/22
|
5/28/22
|
8/12/22
|
11/14/22
|
2/14/23
|
5/26/23
|
8/11/23
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
919,192
|
926,090
|
972,098
|
955,630
|
1,083,774
|
893,550
|
785,203
|
707,208
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.096
x
|
1.741
x
|
1.717
x
|
1.114
x
|
1.435
x
|
0.8521
x
|
0.7417
x
|
0.6314
x
|
Free Cash Flow
1 |
187,558
|
166,494
|
42,009
|
445,429
|
474,189
|
373,833
|
344,614
|
427,359
|
ROE (net income / shareholders' equity)
|
14.4%
|
5.15%
|
7.63%
|
19%
|
13.1%
|
16.5%
|
14.7%
|
14.1%
|
ROA (Net income/ Total Assets)
|
6.38%
|
2.19%
|
3.09%
|
8.07%
|
5.91%
|
8.01%
|
7%
|
6.45%
|
Assets
1 |
4,779,684
|
4,985,898
|
5,266,486
|
5,643,703
|
5,999,641
|
6,126,176
|
7,271,677
|
8,325,749
|
Book Value Per Share
2 |
173.0
|
165.0
|
176.0
|
206.0
|
223.0
|
248.0
|
284.0
|
313.0
|
Cash Flow per Share
2 |
47.80
|
56.90
|
37.50
|
62.00
|
66.90
|
78.90
|
84.10
|
81.50
|
Capex
1 |
424,926
|
549,849
|
430,005
|
334,571
|
367,925
|
474,942
|
539,507
|
537,640
|
Capex / Sales
|
9.37%
|
12.94%
|
11.93%
|
6.29%
|
5.37%
|
7.49%
|
8.39%
|
8.27%
|
Announcement Date
|
5/30/19
|
6/30/20
|
6/24/21
|
5/28/22
|
5/26/23
|
5/20/24
|
-
|
-
|
Last Close Price
260.4
INR Average target price
282
INR Spread / Average Target +8.31% Consensus |