Market Closed -
NSE India S.E.
07:43:53 2024-06-10 am EDT
|
5-day change
|
1st Jan Change
|
831.8
INR
|
+0.22%
|
|
+0.17%
|
+29.55%
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
1,756,810
|
3,251,236
|
4,404,742
|
4,674,266
|
6,714,432
|
7,406,982
|
-
|
-
|
Enterprise Value (EV)
1 |
1,756,810
|
3,251,236
|
4,404,742
|
4,674,266
|
6,714,432
|
7,406,982
|
7,406,982
|
7,406,982
|
P/E ratio
|
12.1
x
|
15.9
x
|
13.9
x
|
9.3
x
|
11
x
|
11
x
|
10.1
x
|
9.28
x
|
Yield
|
-
|
1.1%
|
1.44%
|
2.16%
|
1.82%
|
1.81%
|
1.95%
|
2.16%
|
Capitalization / Revenue
|
1.28
x
|
2.13
x
|
2.73
x
|
2.58
x
|
3.17
x
|
3.25
x
|
2.91
x
|
2.62
x
|
EV / Revenue
|
1.28
x
|
2.13
x
|
2.73
x
|
2.58
x
|
3.17
x
|
3.25
x
|
2.91
x
|
2.62
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.76
x
|
1.28
x
|
1.57
x
|
1.43
x
|
1.78
x
|
1.78
x
|
1.55
x
|
1.36
x
|
Nbr of stocks (in thousands)
|
8,924,612
|
8,924,612
|
8,924,612
|
8,924,612
|
8,924,612
|
8,924,612
|
-
|
-
|
Reference price
2 |
196.8
|
364.3
|
493.6
|
523.8
|
752.4
|
830.0
|
830.0
|
830.0
|
Announcement Date
|
6/5/20
|
5/21/21
|
5/13/22
|
5/18/23
|
5/9/24
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
1,370,907
|
1,526,666
|
1,612,715
|
1,814,561
|
2,115,580
|
2,281,082
|
2,544,478
|
2,831,507
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
619,170
|
700,144
|
752,924
|
837,130
|
937,972
|
1,075,037
|
1,220,872
|
1,387,378
|
Operating Margin
|
45.16%
|
45.86%
|
46.69%
|
46.13%
|
44.34%
|
47.13%
|
47.98%
|
49%
|
Earnings before Tax (EBT)
1 |
250,628
|
275,411
|
434,218
|
672,056
|
817,830
|
903,854
|
994,682
|
1,066,664
|
Net income
1 |
144,881
|
204,105
|
316,760
|
502,324
|
610,766
|
676,307
|
741,486
|
801,095
|
Net margin
|
10.57%
|
13.37%
|
19.64%
|
27.68%
|
28.87%
|
29.65%
|
29.14%
|
28.29%
|
EPS
2 |
16.23
|
22.87
|
35.49
|
56.29
|
68.44
|
75.52
|
82.54
|
89.46
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
4.000
|
7.100
|
11.30
|
13.70
|
15.06
|
16.19
|
17.92
|
Announcement Date
|
6/5/20
|
5/21/21
|
5/13/22
|
5/18/23
|
5/9/24
|
-
|
-
|
-
|
Fiscal Period: March |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
393,608
|
430,780
|
335,081
|
440,577
|
495,364
|
543,539
|
509,683
|
502,906
|
512,746
|
590,245
|
520,712
|
539,315
|
549,682
|
594,982
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
185,216
|
197,168
|
127,526
|
211,200
|
252,193
|
246,211
|
252,969
|
194,166
|
203,361
|
287,476
|
253,025
|
260,603
|
274,611
|
293,422
|
Operating Margin
|
47.06%
|
45.77%
|
38.06%
|
47.94%
|
50.91%
|
45.3%
|
49.63%
|
38.61%
|
39.66%
|
48.7%
|
48.59%
|
48.32%
|
49.96%
|
49.32%
|
Earnings before Tax (EBT)
1 |
115,477
|
124,799
|
83,602
|
180,814
|
194,587
|
213,054
|
227,956
|
193,013
|
125,482
|
271,378
|
185,972
|
177,853
|
181,917
|
191,719
|
Net income
1 |
84,319
|
91,135
|
60,681
|
132,645
|
142,053
|
166,945
|
168,843
|
143,300
|
91,640
|
206,984
|
149,753
|
149,144
|
155,460
|
165,124
|
Net margin
|
21.42%
|
21.16%
|
18.11%
|
30.11%
|
28.68%
|
30.71%
|
33.13%
|
28.49%
|
17.87%
|
35.07%
|
28.76%
|
27.65%
|
28.28%
|
27.75%
|
EPS
2 |
9.450
|
10.21
|
6.800
|
14.86
|
15.92
|
18.71
|
18.92
|
16.06
|
10.27
|
23.19
|
16.22
|
15.63
|
15.34
|
17.85
|
Dividend per Share
2 |
-
|
7.100
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3.500
|
3.500
|
3.500
|
3.500
|
Announcement Date
|
2/5/22
|
5/13/22
|
8/6/22
|
11/5/22
|
2/3/23
|
5/18/23
|
8/4/23
|
11/4/23
|
2/3/24
|
5/9/24
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
6.4%
|
9.94%
|
13.9%
|
19.4%
|
17.3%
|
17.1%
|
16.3%
|
15.4%
|
ROA (Net income/ Total Assets)
|
0.38%
|
0.48%
|
0.67%
|
0.96%
|
1.04%
|
1.04%
|
1.02%
|
0.99%
|
Assets
1 |
38,156,729
|
42,521,813
|
47,277,582
|
52,325,469
|
58,727,519
|
64,842,478
|
72,603,555
|
81,189,337
|
Book Value Per Share
2 |
260.0
|
284.0
|
314.0
|
367.0
|
423.0
|
467.0
|
534.0
|
610.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
6/5/20
|
5/21/21
|
5/13/22
|
5/18/23
|
5/9/24
|
-
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| +30.04% | 88.7B | | +17.55% | 574B | | +18.15% | 311B | | +15.71% | 254B | | +18.57% | 203B | | +21.72% | 184B | | +27.18% | 172B | | +9.41% | 163B | | +9.22% | 150B | | -8.41% | 143B |
Other Banks
|