Market Closed -
Bombay S.E.
06:00:53 2024-06-10 am EDT
|
5-day change
|
1st Jan Change
|
651.2
INR
|
-0.28%
|
|
+9.51%
|
+18.78%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
445,671
|
354,836
|
531,391
|
651,112
|
620,293
|
845,204
|
-
|
-
|
Enterprise Value (EV)
1 |
439,691
|
349,086
|
519,101
|
641,862
|
613,033
|
643,039
|
830,507
|
825,617
|
P/E ratio
|
39.8
x
|
34.7
x
|
45.3
x
|
53.1
x
|
47.7
x
|
43.5
x
|
51.6
x
|
45.7
x
|
Yield
|
1.38%
|
2.46%
|
1.82%
|
1.84%
|
-
|
1.33%
|
1.48%
|
1.65%
|
Capitalization / Revenue
|
6.08
x
|
4.85
x
|
6.6
x
|
6.85
x
|
6.35
x
|
6.66
x
|
7.92
x
|
7.16
x
|
EV / Revenue
|
6
x
|
4.77
x
|
6.45
x
|
6.75
x
|
6.28
x
|
6.66
x
|
7.78
x
|
6.99
x
|
EV / EBITDA
|
34.3
x
|
23.8
x
|
32.7
x
|
38.2
x
|
33.9
x
|
31.7
x
|
36.8
x
|
32.7
x
|
EV / FCF
|
51.4
x
|
34.1
x
|
27
x
|
72.6
x
|
49.6
x
|
55.4
x
|
55
x
|
47.3
x
|
FCF Yield
|
1.95%
|
2.93%
|
3.71%
|
1.38%
|
2.02%
|
1.81%
|
1.82%
|
2.11%
|
Price to Book
|
14.9
x
|
11.7
x
|
16.4
x
|
19.4
x
|
16.3
x
|
19.8
x
|
19.1
x
|
17.4
x
|
Nbr of stocks (in thousands)
|
1,290,864
|
1,291,018
|
1,291,350
|
1,292,787
|
1,293,084
|
1,294,340
|
-
|
-
|
Reference price
2 |
345.2
|
274.8
|
411.5
|
503.6
|
479.7
|
653.0
|
653.0
|
653.0
|
Announcement Date
|
5/6/19
|
5/4/20
|
4/30/21
|
5/5/22
|
5/5/23
|
5/6/24
|
-
|
-
|
Fiscal Period: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
73,340
|
73,150
|
80,480
|
95,120
|
97,640
|
96,530
|
106,750
|
118,124
|
EBITDA
1 |
12,810
|
14,690
|
15,890
|
16,810
|
18,100
|
20,260
|
22,545
|
25,243
|
EBIT
1 |
11,850
|
13,290
|
14,500
|
15,420
|
16,550
|
18,680
|
20,800
|
23,429
|
Operating Margin
|
16.16%
|
18.17%
|
18.02%
|
16.21%
|
16.95%
|
19.35%
|
19.48%
|
19.83%
|
Earnings before Tax (EBT)
1 |
12,640
|
13,740
|
15,230
|
16,010
|
17,430
|
19,370
|
21,674
|
24,483
|
Net income
1 |
11,180
|
10,210
|
11,720
|
12,250
|
13,020
|
14,810
|
16,364
|
18,479
|
Net margin
|
15.24%
|
13.96%
|
14.56%
|
12.88%
|
13.33%
|
15.34%
|
15.33%
|
15.64%
|
EPS
2 |
8.670
|
7.910
|
9.080
|
9.490
|
10.05
|
11.43
|
12.65
|
14.28
|
Free Cash Flow
1 |
8,560
|
10,240
|
19,260
|
8,840
|
12,370
|
15,004
|
15,095
|
17,460
|
FCF margin
|
11.67%
|
14%
|
23.93%
|
9.29%
|
12.67%
|
15.46%
|
14.14%
|
14.78%
|
FCF Conversion (EBITDA)
|
66.82%
|
69.71%
|
121.21%
|
52.59%
|
68.34%
|
73.3%
|
66.96%
|
69.17%
|
FCF Conversion (Net income)
|
76.57%
|
100.29%
|
164.33%
|
72.16%
|
95.01%
|
101.32%
|
92.25%
|
94.49%
|
Dividend per Share
2 |
4.750
|
6.750
|
7.500
|
9.250
|
-
|
8.699
|
9.683
|
10.77
|
Announcement Date
|
5/6/19
|
5/4/20
|
4/30/21
|
5/5/22
|
5/5/23
|
5/6/24
|
-
|
-
|
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 |
21,220
|
20,120
|
25,250
|
24,190
|
24,070
|
21,610
|
25,580
|
24,960
|
24,700
|
22,400
|
24,770
|
24,779
|
24,497
|
22,844
|
25,971
|
EBITDA
1 |
4,130
|
3,190
|
4,810
|
4,230
|
4,310
|
3,460
|
5,280
|
4,330
|
4,560
|
3,930
|
5,740
|
4,903
|
5,093
|
4,440
|
6,226
|
EBIT
1 |
3,770
|
2,830
|
4,480
|
3,900
|
3,950
|
3,090
|
4,920
|
3,960
|
4,170
|
3,500
|
5,380
|
4,542
|
4,682
|
4,122
|
5,786
|
Operating Margin
|
17.77%
|
14.07%
|
17.74%
|
16.12%
|
16.41%
|
14.3%
|
19.23%
|
15.87%
|
16.88%
|
15.62%
|
21.72%
|
18.33%
|
19.11%
|
18.04%
|
22.28%
|
Earnings before Tax (EBT)
1 |
3,940
|
2,830
|
4,670
|
4,050
|
4,070
|
3,220
|
4,990
|
4,000
|
4,430
|
4,010
|
5,670
|
4,755
|
4,939
|
4,287
|
6,061
|
Net income
1 |
3,070
|
2,190
|
3,560
|
3,090
|
3,100
|
2,510
|
3,710
|
3,010
|
3,280
|
3,020
|
4,270
|
3,564
|
3,667
|
3,270
|
4,557
|
Net margin
|
14.47%
|
10.88%
|
14.1%
|
12.77%
|
12.88%
|
11.61%
|
14.5%
|
12.06%
|
13.28%
|
13.48%
|
17.24%
|
14.38%
|
14.97%
|
14.32%
|
17.55%
|
EPS
2 |
2.380
|
1.700
|
2.760
|
2.390
|
2.400
|
1.950
|
2.870
|
2.320
|
2.530
|
2.340
|
3.300
|
2.806
|
2.840
|
2.563
|
3.500
|
Dividend per Share
2 |
-
|
4.500
|
-
|
3.000
|
-
|
6.250
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9.289
|
-
|
Announcement Date
|
1/27/21
|
4/30/21
|
7/30/21
|
10/28/21
|
1/28/22
|
5/5/22
|
8/6/22
|
11/4/22
|
2/3/23
|
5/5/23
|
7/28/23
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
5,980
|
5,750
|
12,290
|
9,250
|
7,260
|
14,640
|
14,697
|
19,586
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
8,560
|
10,240
|
19,260
|
8,840
|
12,370
|
15,004
|
15,095
|
17,460
|
ROE (net income / shareholders' equity)
|
40.3%
|
35.3%
|
37.4%
|
38.1%
|
36.4%
|
36.6%
|
39.3%
|
40.2%
|
ROA (Net income/ Total Assets)
|
25.3%
|
21.8%
|
22.4%
|
22.2%
|
20.5%
|
20.6%
|
21.5%
|
22.9%
|
Assets
1 |
44,115
|
46,795
|
52,400
|
55,130
|
63,660
|
71,914
|
76,232
|
80,595
|
Book Value Per Share
2 |
23.20
|
23.40
|
25.10
|
26.00
|
29.40
|
32.90
|
34.10
|
37.50
|
Cash Flow per Share
2 |
7.890
|
9.440
|
16.00
|
7.880
|
11.00
|
13.10
|
13.50
|
14.90
|
Capex
1 |
1,620
|
1,940
|
1,420
|
1,320
|
1,820
|
1,948
|
1,948
|
1,918
|
Capex / Sales
|
2.21%
|
2.65%
|
1.76%
|
1.39%
|
1.86%
|
2.01%
|
1.83%
|
1.62%
|
Announcement Date
|
5/6/19
|
5/4/20
|
4/30/21
|
5/5/22
|
5/5/23
|
5/6/24
|
-
|
-
|
Average target price
614.1
INR Spread / Average Target -5.96% Consensus |
1st Jan change
|
Capi.
|
---|
| +19.52% | 10.12B | | -0.79% | 287B | | -6.38% | 90.96B | | -7.00% | 41.76B | | +1.47% | 41.74B | | +5.16% | 39.65B | | +3.56% | 38.08B | | -15.16% | 30.29B | | -3.80% | 28.91B | | +7.83% | 24.27B |
Other Food Processing
|