Delayed
NSE India S.E.
07:43:52 2024-06-10 am EDT
|
5-day change
|
1st Jan Change
|
2,565
INR
|
-0.48%
|
|
+8.89%
|
-3.70%
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
4,975,137
|
5,711,329
|
4,813,960
|
6,012,017
|
5,329,460
|
6,054,074
|
-
|
-
|
Enterprise Value (EV)
1 |
4,924,967
|
5,668,119
|
4,777,780
|
5,967,797
|
5,271,040
|
5,944,665
|
5,924,134
|
5,901,895
|
P/E ratio
|
73.8
x
|
71.8
x
|
54.6
x
|
60.3
x
|
52.7
x
|
55.4
x
|
49.8
x
|
45
x
|
Yield
|
1.09%
|
1.67%
|
1.66%
|
1.52%
|
1.85%
|
1.72%
|
1.88%
|
2.08%
|
Capitalization / Revenue
|
12.8
x
|
12.4
x
|
9.4
x
|
10.2
x
|
8.81
x
|
9.47
x
|
8.65
x
|
8.09
x
|
EV / Revenue
|
12.7
x
|
12.3
x
|
9.33
x
|
10.1
x
|
8.72
x
|
9.3
x
|
8.47
x
|
7.89
x
|
EV / EBITDA
|
51.3
x
|
50.1
x
|
38.2
x
|
43.8
x
|
37.1
x
|
39.2
x
|
35.2
x
|
32.2
x
|
EV / FCF
|
74.7
x
|
113
x
|
58.3
x
|
68.6
x
|
38.8
x
|
54.9
x
|
48.2
x
|
44.7
x
|
FCF Yield
|
1.34%
|
0.88%
|
1.71%
|
1.46%
|
2.58%
|
1.82%
|
2.07%
|
2.24%
|
Price to Book
|
61.8
x
|
12
x
|
9.87
x
|
12
x
|
10.5
x
|
11.7
x
|
11.6
x
|
11.3
x
|
Nbr of stocks (in thousands)
|
2,164,844
|
2,349,568
|
2,349,591
|
2,349,591
|
2,349,591
|
2,349,591
|
-
|
-
|
Reference price
2 |
2,298
|
2,431
|
2,049
|
2,559
|
2,268
|
2,577
|
2,577
|
2,577
|
Announcement Date
|
4/30/20
|
4/29/21
|
4/27/22
|
4/27/23
|
4/24/24
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
387,850
|
459,960
|
511,930
|
591,440
|
604,690
|
639,421
|
699,597
|
747,995
|
EBITDA
1 |
96,000
|
113,240
|
125,030
|
136,320
|
141,900
|
151,779
|
168,527
|
183,167
|
EBIT
1 |
86,620
|
103,120
|
114,780
|
126,020
|
130,930
|
140,355
|
156,167
|
169,926
|
Operating Margin
|
22.33%
|
22.42%
|
22.42%
|
21.31%
|
21.65%
|
21.95%
|
22.32%
|
22.72%
|
Earnings before Tax (EBT)
1 |
90,920
|
104,900
|
117,390
|
130,790
|
136,750
|
147,055
|
163,360
|
181,758
|
Net income
1 |
67,380
|
79,540
|
88,180
|
99,620
|
101,140
|
109,173
|
121,431
|
134,383
|
Net margin
|
17.37%
|
17.29%
|
17.23%
|
16.84%
|
16.73%
|
17.07%
|
17.36%
|
17.97%
|
EPS
2 |
31.12
|
33.85
|
37.53
|
42.40
|
43.05
|
46.48
|
51.77
|
57.21
|
Free Cash Flow
1 |
65,920
|
50,030
|
81,910
|
87,050
|
135,860
|
108,270
|
122,842
|
132,152
|
FCF margin
|
17%
|
10.88%
|
16%
|
14.72%
|
22.47%
|
16.93%
|
17.56%
|
17.67%
|
FCF Conversion (EBITDA)
|
68.67%
|
44.18%
|
65.51%
|
63.86%
|
95.74%
|
71.33%
|
72.89%
|
72.15%
|
FCF Conversion (Net income)
|
97.83%
|
62.9%
|
92.89%
|
87.38%
|
134.33%
|
99.17%
|
101.16%
|
98.34%
|
Dividend per Share
2 |
25.00
|
40.50
|
34.00
|
39.00
|
42.00
|
44.21
|
48.44
|
53.53
|
Announcement Date
|
4/30/20
|
4/29/21
|
4/27/22
|
4/27/23
|
4/24/24
|
-
|
-
|
-
|
Fiscal Period: March |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
---|
Net sales
|
130,920
|
134,620
|
142,720
|
147,510
|
152,280
|
148,930
|
151,480
|
152,760
|
304,240
|
151,880
|
148,570
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
32,790
|
32,450
|
32,470
|
33,770
|
35,370
|
34,710
|
35,210
|
36,940
|
-
|
35,400
|
34,350
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
30,240
|
29,840
|
29,870
|
31,290
|
32,770
|
32,090
|
32,640
|
34,250
|
-
|
32,580
|
31,460
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
23.1%
|
22.17%
|
20.93%
|
21.21%
|
21.52%
|
21.55%
|
21.55%
|
22.42%
|
-
|
21.45%
|
21.18%
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
30,240
|
31,280
|
30,860
|
31,910
|
33,770
|
34,250
|
33,650
|
36,310
|
-
|
34,320
|
32,470
|
-
|
-
|
-
|
-
|
-
|
Net income
|
22,430
|
23,270
|
22,890
|
26,160
|
25,050
|
25,520
|
24,720
|
27,170
|
-
|
25,190
|
24,060
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
17.13%
|
17.29%
|
16.04%
|
17.73%
|
16.45%
|
17.14%
|
16.32%
|
17.79%
|
-
|
16.59%
|
16.19%
|
-
|
-
|
-
|
-
|
-
|
EPS
|
9.550
|
9.900
|
9.740
|
11.13
|
10.67
|
10.86
|
10.52
|
11.56
|
-
|
10.72
|
10.25
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
1 |
-
|
19.00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
24.00
|
-
|
-
|
-
|
41.64
|
-
|
Announcement Date
|
1/20/22
|
4/27/22
|
7/19/22
|
10/21/22
|
1/19/23
|
4/27/23
|
7/20/23
|
10/19/23
|
10/19/23
|
1/19/24
|
4/24/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
50,170
|
43,210
|
36,180
|
44,220
|
58,420
|
109,409
|
129,940
|
152,180
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
65,920
|
50,030
|
81,910
|
87,050
|
135,860
|
108,270
|
122,842
|
132,152
|
ROE (net income / shareholders' equity)
|
87.8%
|
29.3%
|
18.4%
|
20.1%
|
20%
|
21.6%
|
23.5%
|
24.9%
|
ROA (Net income/ Total Assets)
|
36.7%
|
18.5%
|
12.8%
|
14.1%
|
13.6%
|
14.1%
|
15.3%
|
-
|
Assets
1 |
183,362
|
429,301
|
687,279
|
707,810
|
744,503
|
774,277
|
796,272
|
-
|
Book Value Per Share
2 |
37.20
|
202.0
|
207.0
|
214.0
|
217.0
|
220.0
|
223.0
|
228.0
|
Cash Flow per Share
2 |
33.70
|
38.10
|
38.10
|
41.00
|
63.40
|
50.70
|
55.30
|
-
|
Capex
1 |
7,130
|
39,540
|
7,730
|
9,210
|
12,980
|
10,972
|
11,652
|
10,177
|
Capex / Sales
|
1.84%
|
8.6%
|
1.51%
|
1.56%
|
2.15%
|
1.72%
|
1.67%
|
1.36%
|
Announcement Date
|
4/30/20
|
4/29/21
|
4/27/22
|
4/27/23
|
4/24/24
|
-
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| +15.50% | 140B | | +17.79% | 77.03B | | -17.63% | 43.2B | | -14.58% | 35.21B | | +7.04% | 35.09B | | +13.48% | 18.89B | | +25.82% | 17.49B | | +11.53% | 13.01B | | +16.68% | 9.65B |
Other Personal Products
|