Market Closed -
NSE India S.E.
07:43:54 2024-07-04 am EDT
|
5-day change
|
1st Jan Change
|
5,426
INR
|
-0.42%
|
|
-0.07%
|
+1.64%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
741,502
|
646,607
|
873,160
|
772,320
|
1,041,069
|
1,307,012
|
-
|
-
|
Enterprise Value (EV)
1 |
733,017
|
648,134
|
874,008
|
786,946
|
1,051,053
|
1,181,948
|
1,301,288
|
1,292,652
|
P/E ratio
|
64
x
|
46.1
x
|
46.8
x
|
50.6
x
|
44.8
x
|
55.3
x
|
54.2
x
|
48
x
|
Yield
|
0.49%
|
1.3%
|
1.71%
|
1.76%
|
1.67%
|
1.5%
|
1.42%
|
1.59%
|
Capitalization / Revenue
|
6.71
x
|
5.57
x
|
6.65
x
|
5.46
x
|
6.39
x
|
7.05
x
|
7.11
x
|
6.44
x
|
EV / Revenue
|
6.63
x
|
5.59
x
|
6.65
x
|
5.57
x
|
6.45
x
|
7.05
x
|
7.07
x
|
6.37
x
|
EV / EBITDA
|
42.3
x
|
35.2
x
|
34.8
x
|
35.7
x
|
37.1
x
|
37.3
x
|
37.2
x
|
33.1
x
|
EV / FCF
|
97.1
x
|
52.3
x
|
54.3
x
|
105
x
|
58
x
|
58.8
x
|
59.6
x
|
48.3
x
|
FCF Yield
|
1.03%
|
1.91%
|
1.84%
|
0.95%
|
1.73%
|
1.7%
|
1.68%
|
2.07%
|
Price to Book
|
17.4
x
|
14.7
x
|
24.6
x
|
30.2
x
|
29.5
x
|
30
x
|
28.2
x
|
23.8
x
|
Nbr of stocks (in thousands)
|
240,318
|
240,468
|
240,868
|
240,868
|
240,868
|
240,868
|
-
|
-
|
Reference price
2 |
3,086
|
2,689
|
3,625
|
3,206
|
4,322
|
5,426
|
5,426
|
5,426
|
Announcement Date
|
5/1/19
|
6/2/20
|
4/27/21
|
5/2/22
|
5/5/23
|
5/3/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
110,547
|
115,996
|
131,361
|
141,363
|
163,006
|
167,693
|
183,951
|
202,890
|
EBITDA
1 |
17,324
|
18,432
|
25,093
|
22,015
|
28,309
|
31,698
|
34,934
|
39,059
|
EBIT
1 |
15,706
|
16,584
|
23,114
|
20,010
|
26,050
|
28,694
|
31,765
|
35,604
|
Operating Margin
|
14.21%
|
14.3%
|
17.6%
|
14.15%
|
15.98%
|
17.11%
|
17.27%
|
17.55%
|
Earnings before Tax (EBT)
1 |
17,679
|
18,443
|
25,136
|
20,783
|
30,274
|
29,167
|
32,577
|
36,802
|
Net income
1 |
11,591
|
14,026
|
18,639
|
15,248
|
23,218
|
21,398
|
24,075
|
27,167
|
Net margin
|
10.49%
|
12.09%
|
14.19%
|
10.79%
|
14.24%
|
12.76%
|
13.09%
|
13.39%
|
EPS
2 |
48.21
|
58.34
|
77.40
|
63.31
|
96.39
|
88.84
|
100.0
|
113.0
|
Free Cash Flow
1 |
7,546
|
12,404
|
16,090
|
7,493
|
18,133
|
20,115
|
21,832
|
26,756
|
FCF margin
|
6.83%
|
10.69%
|
12.25%
|
5.3%
|
11.12%
|
11.99%
|
11.87%
|
13.19%
|
FCF Conversion (EBITDA)
|
43.56%
|
67.29%
|
64.12%
|
34.04%
|
64.05%
|
63.46%
|
62.5%
|
68.5%
|
FCF Conversion (Net income)
|
65.1%
|
88.43%
|
86.32%
|
49.14%
|
78.1%
|
94%
|
90.68%
|
98.49%
|
Dividend per Share
2 |
15.00
|
35.00
|
62.00
|
56.50
|
72.00
|
73.50
|
77.16
|
86.01
|
Announcement Date
|
5/1/19
|
6/2/20
|
4/27/21
|
5/2/22
|
5/5/23
|
5/3/24
|
-
|
-
|
Fiscal Period: Marzo |
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 |
31,656
|
31,308
|
34,035
|
36,074
|
35,750
|
35,504
|
37,010
|
43,796
|
41,968
|
40,232
|
40,107
|
45,272
|
42,979
|
41,136
|
41,914
|
EBITDA
1 |
6,115
|
5,054
|
5,538
|
5,583
|
5,397
|
5,497
|
5,007
|
7,117
|
8,176
|
8,009
|
6,889
|
7,978
|
8,220
|
7,876
|
7,896
|
EBIT
1 |
5,629
|
4,526
|
5,047
|
5,082
|
4,893
|
4,988
|
4,496
|
6,600
|
7,596
|
7,356
|
6,181
|
6,972
|
7,500
|
7,007
|
7,390
|
Operating Margin
|
17.78%
|
14.46%
|
14.83%
|
14.09%
|
13.69%
|
14.05%
|
12.15%
|
15.07%
|
18.1%
|
18.28%
|
15.41%
|
15.4%
|
17.45%
|
17.03%
|
17.63%
|
Earnings before Tax (EBT)
1 |
6,137
|
4,926
|
5,312
|
5,228
|
5,054
|
5,189
|
4,632
|
6,592
|
11,478
|
7,571
|
6,220
|
7,412
|
7,549
|
7,278
|
7,737
|
Net income
1 |
4,558
|
3,643
|
3,896
|
3,842
|
3,712
|
3,799
|
3,374
|
4,933
|
9,324
|
5,587
|
4,576
|
5,454
|
5,604
|
5,540
|
5,787
|
Net margin
|
14.4%
|
11.64%
|
11.45%
|
10.65%
|
10.38%
|
10.7%
|
9.12%
|
11.26%
|
22.22%
|
13.89%
|
11.41%
|
12.05%
|
13.04%
|
13.47%
|
13.81%
|
EPS
2 |
18.92
|
15.12
|
16.17
|
15.95
|
15.41
|
15.77
|
14.01
|
20.48
|
38.71
|
23.19
|
19.00
|
21.86
|
22.31
|
22.99
|
-
|
Dividend per Share
2 |
-
|
62.00
|
-
|
-
|
-
|
56.50
|
-
|
-
|
-
|
72.00
|
-
|
-
|
-
|
67.34
|
-
|
Announcement Date
|
2/5/21
|
4/27/21
|
7/30/21
|
11/8/21
|
1/28/22
|
5/2/22
|
8/4/22
|
11/4/22
|
2/1/23
|
5/5/23
|
8/4/23
|
-
|
-
|
-
|
-
|
Fiscal Period: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
1,527
|
848
|
14,626
|
9,984
|
7,103
|
-
|
-
|
Net Cash position
1 |
8,485
|
-
|
-
|
-
|
-
|
1,017
|
5,723
|
14,360
|
Leverage (Debt/EBITDA)
|
-
|
0.0828
x
|
0.0338
x
|
0.6643
x
|
0.3527
x
|
0.2235
x
|
-
|
-
|
Free Cash Flow
1 |
7,546
|
12,404
|
16,090
|
7,493
|
18,133
|
20,115
|
21,832
|
26,756
|
ROE (net income / shareholders' equity)
|
30.3%
|
32.4%
|
46.9%
|
49.9%
|
66.8%
|
57.2%
|
55.4%
|
52.7%
|
ROA (Net income/ Total Assets)
|
20.3%
|
19.9%
|
23.5%
|
19.6%
|
24.1%
|
23.2%
|
25.4%
|
26%
|
Assets
1 |
57,156
|
70,420
|
79,255
|
77,621
|
96,299
|
92,132
|
94,870
|
104,317
|
Book Value Per Share
2 |
177.0
|
183.0
|
147.0
|
106.0
|
147.0
|
164.0
|
192.0
|
228.0
|
Cash Flow per Share
2 |
48.10
|
61.70
|
76.90
|
54.00
|
105.0
|
107.0
|
120.0
|
134.0
|
Capex
1 |
4,012
|
2,442
|
2,421
|
5,502
|
7,129
|
5,615
|
4,304
|
4,435
|
Capex / Sales
|
3.63%
|
2.1%
|
1.84%
|
3.89%
|
4.37%
|
3.35%
|
2.34%
|
2.19%
|
Announcement Date
|
5/1/19
|
6/2/20
|
4/27/21
|
5/2/22
|
5/5/23
|
5/3/24
|
-
|
-
|
Last Close Price
5,426
INR Average target price
5,454
INR Spread / Average Target +0.51% Consensus |