Stock TRENT TRENT LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Trent Limited

Equities

TRENT

INE849A01020

Department Stores

Market Closed - Bombay S.E.
Other stock markets
 06:10:02 2024-05-24 am EDT 		5-day change 1st Jan Change
4,724 INR +0.52% Intraday chart for Trent Limited +1.92% +54.56%
May. 04 India's DMart posts Q4 profit rise on strong demand. RE
Apr. 30 Jefferies Adjusts Trent’s Price Target to INR4,150 From INR3,500, Keeps at Hold MT

Valuation

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 170,350 267,149 453,744 488,831 1,403,624 1,679,198 - -
Enterprise Value (EV) 1 164,553 259,073 427,397 487,490 1,403,624 1,674,921 1,662,557 1,641,803
P/E ratio 136 x -183 x 428 x 110 x 94.4 x 112 x 78.8 x 70.5 x
Yield 0.21% 0.08% 0.13% 0.16% - 0.09% 0.09% 0.2%
Capitalization / Revenue 4.89 x 10.3 x 10.1 x 5.93 x 11.3 x 9.65 x 7.55 x 6.28 x
EV / Revenue 4.72 x 9.99 x 9.5 x 5.91 x 11.3 x 9.63 x 7.48 x 6.14 x
EV / EBITDA 30.3 x 151 x 74.5 x 45.4 x 73 x 63.4 x 48 x 38.6 x
EV / FCF 82.5 x 99.5 x -201 x 533 x - 119 x 79.2 x 64.1 x
FCF Yield 1.21% 1.01% -0.5% 0.19% - 0.84% 1.26% 1.56%
Price to Book 7.13 x 11.5 x 19.2 x 18.8 x - 31.6 x 23.1 x 17.9 x
Nbr of stocks (in thousands) 355,487 355,487 355,487 355,487 355,487 355,487 - -
Reference price 2 479.2 751.5 1,276 1,375 3,948 4,724 4,724 4,724
Announcement Date 5/22/20 4/30/21 4/27/22 4/27/23 4/29/24 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027
Net sales 1 34,860 25,930 44,980 82,420 123,751 173,942 222,358 267,384
EBITDA 1 5,440 1,719 5,739 10,736 19,221 26,417 34,672 42,525
EBIT 1 2,967 -854 2,630 5,800 12,510 18,854 25,248 32,543
Operating Margin 8.51% -3.29% 5.85% 7.04% 10.11% 10.84% 11.35% 12.17%
Earnings before Tax (EBT) 1 1,954 -2,048 1,061 5,521 19,208 19,042 25,122 30,235
Net income 1 1,228 -1,811 346 3,937 14,868 14,855 20,457 23,784
Net margin 3.52% -6.99% 0.77% 4.78% 12.01% 8.54% 9.2% 8.9%
EPS 2 3.530 -4.110 2.980 12.51 41.82 42.21 59.97 67.04
Free Cash Flow 1 1,994 2,605 -2,124 914.8 - 14,075 20,991 25,626
FCF margin 5.72% 10.05% -4.72% 1.11% - 8.09% 9.44% 9.58%
FCF Conversion (EBITDA) 36.66% 151.53% - 8.52% - 53.28% 60.54% 60.26%
FCF Conversion (Net income) 162.4% - - 23.24% - 94.75% 102.61% 107.74%
Dividend per Share 2 1.000 0.6000 1.700 2.200 - 4.121 4.468 9.352
Announcement Date 5/22/20 4/30/21 4/27/22 4/27/23 4/29/24 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: Maart 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 2026 Q1
Net sales 1 14,991 13,289 18,032 19,527 23,034 21,828 26,284 29,824 34,666 32,977 36,047 39,181 40,749 40,749 -
EBITDA 1 - 1,346 - 2,558 3,232 2,030 3,674 4,566 6,285 4,696 5,955 6,272 6,951 6,708 -
EBIT 1 - - - - - 664.5 2,260 3,044 4,640 - 4,267 4,583 5,263 5,019 -
Operating Margin - - - - - 3.04% 8.6% 10.2% 13.38% - 11.84% 11.7% 12.92% 12.32% -
Earnings before Tax (EBT) 1 - 83.3 - - - 638.3 2,123 3,143 4,455 - 4,590 5,165 5,680 5,352 -
Net income 1 - - - 930.2 - 450.1 1,667 2,347 3,744 7,042 3,318 3,532 3,726 3,659 -
Net margin - - - 4.76% - 2.06% 6.34% 7.87% 10.8% 21.36% 9.2% 9.02% 9.14% 8.98% -
EPS 2 - - - 2.620 - 1.520 2.430 6.600 10.53 19.81 9.351 9.951 10.50 10.31 -
Dividend per Share 2 - - - - - - - - - - - - - 3.360 -
Announcement Date 2/10/22 4/27/22 8/11/22 11/10/22 2/8/23 4/27/23 8/9/23 11/7/23 2/7/24 4/29/24 - - - - -
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: Maart 2020 2021 2022 2023 2024 2025 2026 2027
Net Debt 1 - - - - - - - -
Net Cash position 1 5,796 8,076 26,347 1,341 - 4,277 16,641 37,395
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 1,994 2,605 -2,124 915 - 14,075 20,991 25,626
ROE (net income / shareholders' equity) 6.09% -7.71% 4.53% 15.9% - 32.3% 32.5% 29.4%
ROA (Net income/ Total Assets) - - - 4.98% - 19.8% 27.5% -
Assets 1 - - - 79,038 - 75,024 74,523 -
Book Value Per Share 2 67.20 65.10 66.50 73.00 - 149.0 204.0 264.0
Cash Flow per Share 2 - - - 18.90 - 37.70 57.10 -
Capex 1 1,559 1,134 2,709 5,034 - 6,586 6,090 6,126
Capex / Sales 4.47% 4.37% 6.02% 6.11% - 3.79% 2.74% 2.29%
Announcement Date 5/22/20 4/30/21 4/27/22 4/27/23 4/29/24 - - -
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Trent Limited

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
21
Last Close Price
4,724 INR
Average target price
4,466 INR
Spread / Average Target
-5.45%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Retail - Department Stores

1st Jan change Capi.
TRENT LIMITED Stock Trent Limited
+54.56% 20.22B
FALABELLA S.A. Stock Falabella S.A.
+24.39% 7.62B
DILLARD'S, INC. Stock Dillard's, Inc.
+10.67% 7.24B
ISETAN MITSUKOSHI HOLDINGS LTD. Stock Isetan Mitsukoshi Holdings Ltd.
+93.64% 7.1B
MINISO GROUP HOLDING LIMITED Stock MINISO Group Holding Limited
+10.34% 6.98B
CANADIAN TIRE CORPORATION, LIMITED Stock Canadian Tire Corporation, Limited
-2.82% 5.84B
CCOOP GROUP CO., LTD Stock Ccoop Group Co., Ltd
+36.99% 5.29B
MACY'S, INC. Stock Macy's, Inc.
+0.30% 5.58B
PEPKOR HOLDINGS LIMITED Stock Pepkor Holdings Limited
-6.47% 3.65B
HARVEY NORMAN HOLDINGS LIMITED Stock Harvey Norman Holdings Limited
+3.10% 3.58B
Retail - Department Stores
  1. Stock Market
  2. Equities
  3. TRENT Stock
  4. Financials Trent Limited