Delayed
Bombay S.E.
05:17:24 2024-07-11 am EDT
|
5-day change
|
1st Jan Change
|
6,950
INR
|
-1.50%
|
|
-2.12%
|
-5.04%
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
1,328,463
|
3,089,441
|
4,395,117
|
3,388,270
|
4,470,426
|
4,360,015
|
-
|
-
|
Enterprise Value (EV)
1 |
2,405,879
|
4,127,478
|
6,010,634
|
5,512,130
|
7,297,644
|
6,107,202
|
8,730,260
|
9,846,247
|
P/E ratio
|
24.9
x
|
70.5
x
|
62.7
x
|
29.6
x
|
30.7
x
|
25
x
|
19.6
x
|
16.2
x
|
Yield
|
0.45%
|
-
|
0.28%
|
0.53%
|
0.5%
|
0.6%
|
0.74%
|
0.92%
|
Capitalization / Revenue
|
7.85
x
|
17.9
x
|
20.1
x
|
11.7
x
|
12.3
x
|
9.67
x
|
7.73
x
|
6.33
x
|
EV / Revenue
|
14.2
x
|
23.9
x
|
27.5
x
|
19.1
x
|
20.1
x
|
13.5
x
|
15.5
x
|
14.3
x
|
EV / EBITDA
|
14,077,736
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
4.11
x
|
8.39
x
|
10
x
|
6.24
x
|
5.84
x
|
4.75
x
|
3.93
x
|
3.24
x
|
Nbr of stocks (in thousands)
|
599,541
|
599,909
|
605,392
|
603,244
|
617,015
|
618,008
|
-
|
-
|
Reference price
2 |
2,216
|
5,150
|
7,260
|
5,617
|
7,245
|
7,055
|
7,055
|
7,055
|
Announcement Date
|
5/19/20
|
4/27/21
|
4/26/22
|
4/26/23
|
4/25/24
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
169,124
|
172,690
|
218,922
|
288,458
|
362,578
|
450,975
|
563,881
|
688,731
|
EBITDA
|
170,900
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
112,516
|
119,608
|
143,072
|
187,175
|
239,403
|
299,620
|
377,993
|
462,910
|
Operating Margin
|
66.53%
|
69.26%
|
65.35%
|
64.89%
|
66.03%
|
66.44%
|
67.03%
|
67.21%
|
Earnings before Tax (EBT)
1 |
73,221
|
59,923
|
95,038
|
155,279
|
193,096
|
234,237
|
299,559
|
362,510
|
Net income
1 |
52,638
|
44,198
|
70,282
|
115,077
|
144,512
|
174,501
|
222,602
|
270,393
|
Net margin
|
31.12%
|
25.59%
|
32.1%
|
39.89%
|
39.86%
|
38.69%
|
39.48%
|
39.26%
|
EPS
2 |
89.07
|
73.00
|
115.8
|
189.6
|
236.0
|
282.1
|
359.6
|
434.3
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
10.00
|
-
|
20.00
|
30.00
|
36.00
|
42.52
|
51.97
|
64.85
|
Announcement Date
|
5/19/20
|
4/27/21
|
4/26/22
|
4/26/23
|
4/25/24
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
60,005
|
60,677
|
66,376
|
70,013
|
74,347
|
77,712
|
83,980
|
88,447
|
-
|
92,980
|
97,149
|
102,702
|
106,906
|
113,663
|
119,951
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
57,026
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
39,192
|
39,671
|
42,575
|
44,865
|
48,530
|
51,206
|
55,465
|
58,348
|
-
|
61,420
|
64,151
|
68,247
|
71,129
|
75,748
|
78,381
|
Operating Margin
|
65.31%
|
65.38%
|
64.14%
|
64.08%
|
65.27%
|
65.89%
|
66.05%
|
65.97%
|
-
|
66.06%
|
66.03%
|
66.45%
|
66.53%
|
66.64%
|
65.34%
|
Earnings before Tax (EBT)
1 |
28,680
|
32,655
|
35,028
|
37,523
|
40,117
|
42,611
|
45,512
|
47,578
|
93,090
|
48,955
|
51,051
|
54,042
|
55,466
|
59,491
|
62,338
|
Net income
1 |
21,253
|
24,195
|
25,962
|
27,806
|
29,730
|
31,578
|
34,369
|
35,508
|
69,877
|
36,390
|
38,245
|
39,408
|
41,101
|
44,083
|
47,810
|
Net margin
|
35.42%
|
39.88%
|
39.11%
|
39.72%
|
39.99%
|
40.63%
|
40.93%
|
40.15%
|
-
|
39.14%
|
39.37%
|
38.37%
|
38.45%
|
38.78%
|
39.86%
|
EPS
2 |
35.02
|
39.86
|
42.78
|
45.81
|
48.96
|
52.01
|
56.60
|
58.45
|
-
|
59.20
|
61.70
|
64.55
|
65.83
|
71.20
|
76.12
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
36.00
|
-
|
-
|
-
|
43.49
|
Announcement Date
|
1/18/22
|
4/26/22
|
7/27/22
|
10/20/22
|
1/27/23
|
4/26/23
|
7/26/23
|
10/17/23
|
10/17/23
|
1/29/24
|
4/25/24
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
1,077,416
|
1,038,036
|
1,615,516
|
2,123,860
|
2,827,218
|
1,747,186
|
4,370,244
|
5,486,231
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
6.304
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
20.2%
|
12.8%
|
17.4%
|
23.5%
|
22.1%
|
20.7%
|
21.8%
|
21.9%
|
ROA (Net income/ Total Assets)
|
3.65%
|
2.63%
|
3.66%
|
4.72%
|
5.1%
|
4.18%
|
4.23%
|
4.19%
|
Assets
1 |
1,443,120
|
1,679,901
|
1,919,757
|
2,438,690
|
2,833,563
|
4,176,182
|
5,257,475
|
6,455,188
|
Book Value Per Share
2 |
539.0
|
614.0
|
725.0
|
900.0
|
1,241
|
1,484
|
1,796
|
2,174
|
Cash Flow per Share
|
-
|
-14.60
|
-610.0
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
5/19/20
|
4/27/21
|
4/26/22
|
4/26/23
|
4/25/24
|
-
|
-
|
-
|
Last Close Price
7,055
INR Average target price
8,259
INR Spread / Average Target +17.07% Consensus |
1st Jan change
|
Capi.
|
---|
| -5.77% | 30.21B | | +49.37% | 26.47B | | +39.19% | 26.05B | | +25.92% | 19.31B | | +11.49% | 14.29B | | +33.86% | 12.43B | | +23.95% | 8.77B | | +171.30% | 7.9B | | +27.40% | 6.07B |
Other Consumer Lending
|