Delayed
NSE India S.E.
01:34:28 2024-05-24 am EDT
|
5-day change
|
1st Jan Change
|
528.8
INR
|
-1.07%
|
|
+0.82%
|
+12.80%
|
Fiscal Period: March |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
153,749
|
89,626
|
153,988
|
-
|
-
|
Enterprise Value (EV)
1 |
153,749
|
89,626
|
131,082
|
153,988
|
153,988
|
P/E ratio
|
22.9
x
|
15.1
x
|
16.8
x
|
18.9
x
|
17.3
x
|
Yield
|
2.14%
|
3.29%
|
2.67%
|
2.65%
|
3.06%
|
Capitalization / Revenue
|
10.9
x
|
6.62
x
|
7.99
x
|
9.01
x
|
8.25
x
|
EV / Revenue
|
10.9
x
|
6.62
x
|
7.99
x
|
9.01
x
|
8.25
x
|
EV / EBITDA
|
18.8
x
|
12.7
x
|
17.2
x
|
18
x
|
16.6
x
|
EV / FCF
|
28.1
x
|
21.4
x
|
30.9
x
|
28.1
x
|
24.5
x
|
FCF Yield
|
3.56%
|
4.67%
|
3.23%
|
3.56%
|
4.08%
|
Price to Book
|
7
x
|
3.56
x
|
5.47
x
|
4.29
x
|
3.82
x
|
Nbr of stocks (in thousands)
|
288,000
|
288,000
|
288,098
|
-
|
-
|
Reference price
2 |
533.8
|
311.2
|
534.5
|
534.5
|
534.5
|
Announcement Date
|
4/26/22
|
4/27/23
|
4/26/24
|
-
|
-
|
Fiscal Period: March |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
14,085
|
13,537
|
16,406
|
17,086
|
18,666
|
EBITDA
1 |
-
|
8,196
|
7,050
|
7,610
|
8,552
|
9,300
|
EBIT
1 |
-
|
7,840
|
6,707
|
7,264
|
9,134
|
9,623
|
Operating Margin
|
-
|
55.66%
|
49.54%
|
44.28%
|
53.46%
|
51.55%
|
Earnings before Tax (EBT)
1 |
-
|
8,947
|
7,939
|
10,022
|
10,856
|
11,796
|
Net income
1 |
5,263
|
6,728
|
5,964
|
7,804
|
8,061
|
8,874
|
Net margin
|
-
|
47.76%
|
44.06%
|
47.57%
|
47.18%
|
47.54%
|
EPS
2 |
18.27
|
23.29
|
20.65
|
27.02
|
28.27
|
30.85
|
Free Cash Flow
1 |
-
|
5,468
|
4,184
|
4,980
|
5,480
|
6,285
|
FCF margin
|
-
|
38.82%
|
30.9%
|
31.15%
|
32.07%
|
33.67%
|
FCF Conversion (EBITDA)
|
-
|
66.71%
|
59.34%
|
65.35%
|
64.08%
|
67.58%
|
FCF Conversion (Net income)
|
-
|
81.28%
|
70.15%
|
65.43%
|
67.99%
|
70.83%
|
Dividend per Share
2 |
-
|
11.45
|
10.25
|
14.29
|
14.16
|
16.38
|
Announcement Date
|
5/8/21
|
4/26/22
|
4/27/23
|
4/26/24
|
-
|
-
|
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
|
---|
Net sales
1 |
3,343
|
3,471
|
3,045
|
3,111
|
3,140
|
3,292
|
3,112
|
3,386
|
3,334
|
3,566
|
4,175
|
EBITDA
|
2,402
|
-
|
-
|
-
|
1,831
|
1,580
|
-
|
-
|
2,109
|
2,079
|
-
|
EBIT
|
2,314
|
-
|
-
|
-
|
-
|
-
|
-
|
1,842
|
1,891
|
1,980
|
-
|
Operating Margin
|
69.21%
|
-
|
-
|
-
|
-
|
-
|
-
|
54.39%
|
56.71%
|
55.52%
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
2,227
|
1,810
|
2,403
|
-
|
2,149
|
2,287
|
2,431
|
Net income
1 |
1,862
|
-
|
-
|
-
|
1,663
|
1,356
|
1,846
|
1,625
|
1,710
|
1,792
|
1,860
|
Net margin
|
55.71%
|
-
|
-
|
-
|
52.95%
|
41.19%
|
59.32%
|
47.98%
|
51.3%
|
50.27%
|
44.55%
|
EPS
2 |
-
|
-
|
-
|
-
|
-
|
4.690
|
6.390
|
-
|
5.800
|
6.450
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/25/22
|
4/26/22
|
7/26/22
|
10/27/22
|
1/27/23
|
4/27/23
|
7/26/23
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
5,468
|
4,184
|
4,980
|
5,480
|
6,285
|
ROE (net income / shareholders' equity)
|
-
|
34.5%
|
25.3%
|
28.1%
|
24.4%
|
24.1%
|
ROA (Net income/ Total Assets)
|
-
|
30.4%
|
22.8%
|
24.6%
|
22.2%
|
23%
|
Assets
1 |
-
|
22,096
|
26,114
|
31,005
|
36,309
|
38,581
|
Book Value Per Share
2 |
-
|
76.30
|
87.40
|
97.80
|
125.0
|
140.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
164
|
-
|
250
|
500
|
400
|
Capex / Sales
|
-
|
1.16%
|
-
|
1.56%
|
2.93%
|
2.14%
|
Announcement Date
|
5/8/21
|
4/26/22
|
4/27/23
|
4/26/24
|
-
|
-
|
Last Close Price
534.5
INR Average target price
559.8
INR Spread / Average Target +4.72% Consensus |
1st Jan change
|
Capi.
|
---|
| +12.80% | 1.85B | | +25.50% | 92.27B | | +21.72% | 28.18B | | -2.35% | 18.44B | | +8.04% | 15.82B | | +14.94% | 15.59B | | -22.36% | 12.17B | | +26.38% | 9.8B | | +19.63% | 9.81B | | +28.70% | 7.21B |
Investment Management
|