Delayed
Bombay S.E.
02:25:44 2024-07-16 am EDT
|
5-day change
|
1st Jan Change
|
711.8
INR
|
+2.15%
|
|
+6.85%
|
+51.73%
|
Fiscal Period: March |
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
153,749
|
89,626
|
131,082
|
200,748
|
-
|
-
|
Enterprise Value (EV)
1 |
153,749
|
89,626
|
131,082
|
200,748
|
200,748
|
200,748
|
P/E ratio
|
22.9
x
|
15.1
x
|
16.8
x
|
23.9
x
|
22
x
|
19.8
x
|
Yield
|
2.14%
|
3.29%
|
-
|
2.16%
|
2.44%
|
2.65%
|
Capitalization / Revenue
|
10.9
x
|
6.62
x
|
7.99
x
|
11.7
x
|
10.6
x
|
9.18
x
|
EV / Revenue
|
10.9
x
|
6.62
x
|
7.99
x
|
11.7
x
|
10.6
x
|
9.18
x
|
EV / EBITDA
|
18.8
x
|
12.7
x
|
17.2
x
|
22.8
x
|
20.4
x
|
-
|
EV / FCF
|
28.1
x
|
21.4
x
|
-
|
36.6
x
|
31.9
x
|
-
|
FCF Yield
|
3.56%
|
4.67%
|
-
|
2.73%
|
3.13%
|
-
|
Price to Book
|
7
x
|
3.56
x
|
-
|
5.59
x
|
4.97
x
|
4.9
x
|
Nbr of stocks (in thousands)
|
288,000
|
288,000
|
288,091
|
288,100
|
-
|
-
|
Reference price
2 |
533.8
|
311.2
|
455.0
|
696.8
|
696.8
|
696.8
|
Announcement Date
|
4/26/22
|
4/27/23
|
4/26/24
|
-
|
-
|
-
|
Fiscal Period: March |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
-
|
14,085
|
13,537
|
16,406
|
17,226
|
18,894
|
21,857
|
EBITDA
1 |
-
|
8,196
|
7,050
|
7,610
|
8,800
|
9,852
|
-
|
EBIT
1 |
-
|
7,840
|
6,707
|
7,264
|
9,498
|
10,263
|
-
|
Operating Margin
|
-
|
55.66%
|
49.54%
|
44.28%
|
55.14%
|
54.32%
|
-
|
Earnings before Tax (EBT)
1 |
-
|
8,947
|
7,939
|
10,022
|
10,754
|
11,881
|
13,395
|
Net income
1 |
5,263
|
6,728
|
5,964
|
7,804
|
8,352
|
9,121
|
10,141
|
Net margin
|
-
|
47.76%
|
44.06%
|
47.57%
|
48.48%
|
48.27%
|
46.4%
|
EPS
2 |
18.27
|
23.29
|
20.65
|
27.02
|
29.14
|
31.63
|
35.13
|
Free Cash Flow
1 |
-
|
5,468
|
4,184
|
-
|
5,480
|
6,285
|
-
|
FCF margin
|
-
|
38.82%
|
30.9%
|
-
|
31.81%
|
33.27%
|
-
|
FCF Conversion (EBITDA)
|
-
|
66.71%
|
59.34%
|
-
|
62.27%
|
63.79%
|
-
|
FCF Conversion (Net income)
|
-
|
81.28%
|
70.15%
|
-
|
65.61%
|
68.91%
|
-
|
Dividend per Share
2 |
-
|
11.45
|
10.25
|
-
|
15.07
|
16.99
|
18.45
|
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
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
3,343
|
3,471
|
3,045
|
3,111
|
3,140
|
3,292
|
3,112
|
3,350
|
3,415
|
4,402
|
4,126
|
4,207
|
4,370
|
4,829
|
EBITDA
1 |
2,402
|
-
|
-
|
-
|
1,831
|
1,580
|
-
|
2,476
|
1,943
|
2,049
|
2,207
|
-
|
-
|
-
|
EBIT
1 |
2,314
|
-
|
-
|
-
|
-
|
-
|
-
|
1,828
|
1,855
|
1,948
|
2,100
|
-
|
-
|
-
|
Operating Margin
|
69.21%
|
-
|
-
|
-
|
-
|
-
|
-
|
54.56%
|
54.32%
|
44.25%
|
50.89%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
2,227
|
1,810
|
2,403
|
-
|
2,635
|
2,676
|
2,718
|
2,423
|
2,545
|
2,935
|
Net income
1 |
1,862
|
-
|
-
|
-
|
1,663
|
1,356
|
1,846
|
1,781
|
2,093
|
2,084
|
1,987
|
1,854
|
1,947
|
2,245
|
Net margin
|
55.71%
|
-
|
-
|
-
|
52.95%
|
41.19%
|
59.32%
|
53.16%
|
61.31%
|
47.34%
|
48.14%
|
44.07%
|
44.55%
|
46.49%
|
EPS
2 |
-
|
-
|
-
|
-
|
-
|
4.690
|
6.390
|
-
|
7.250
|
7.220
|
7.350
|
-
|
-
|
-
|
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
|
10/26/23
|
1/29/24
|
4/26/24
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
5,468
|
4,184
|
-
|
5,480
|
6,285
|
-
|
ROE (net income / shareholders' equity)
|
-
|
34.5%
|
25.3%
|
-
|
25.3%
|
24.4%
|
25%
|
ROA (Net income/ Total Assets)
|
-
|
30.4%
|
22.8%
|
-
|
22.2%
|
23%
|
22.8%
|
Assets
1 |
-
|
22,096
|
26,114
|
-
|
37,621
|
39,656
|
44,480
|
Book Value Per Share
2 |
-
|
76.30
|
87.40
|
-
|
125.0
|
140.0
|
142.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
164
|
-
|
-
|
500
|
400
|
-
|
Capex / Sales
|
-
|
1.16%
|
-
|
-
|
2.9%
|
2.12%
|
-
|
Announcement Date
|
5/8/21
|
4/26/22
|
4/27/23
|
4/26/24
|
-
|
-
|
-
|
Last Close Price
696.8
INR Average target price
642.6
INR Spread / Average Target -7.78% Consensus |
1st Jan change
|
Capi.
|
---|
| +38.76% | 102B | | +1.11% | 100B | | +22.75% | 29.13B | | -7.45% | 17.8B | | +8.31% | 15.86B | | +8.28% | 14.81B | | -22.02% | 12.22B | | +31.04% | 10.72B | | +19.53% | 9.27B |
Investment Management
|