FIEM INDUSTRIES LIMITED Financials Fiem Industries Limited Bombay S.E.
Equities
FIEMIND
INE737H01014
Auto, Truck & Motorcycle Parts
|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,350 INR | +2.81% |
|
+2.04% | +28.62% |
| Jun. 19 | Sanjiv Kumar Resigns as Sr. V.P. (Accounts & Finance) of Fiem Industries Limited | CI |
| May. 23 | Transcript : Fiem Industries Limited, Q4 2024 Earnings Call, May 23, 2024 |
Valuation
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 6,703 | 3,331 | 7,318 | 11,846 | 20,606 | 34,558 | - | - |
| Enterprise Value (EV) 1 | 6,703 | 3,331 | 7,318 | 11,846 | 18,973 | 29,814 | 31,760 | 30,774 |
| P/E ratio | 12.1 x | 4.22 x | 15.5 x | 12.4 x | 14.8 x | 18 x | 18.6 x | 15.6 x |
| Yield | 2.36% | 5.14% | 2.88% | 2.22% | 1.92% | 0.72% | 1.02% | 0.95% |
| Capitalization / Revenue | 0.46 x | 0.24 x | 0.6 x | 0.75 x | 1.12 x | 1.47 x | 1.52 x | 1.33 x |
| EV / Revenue | 0.46 x | 0.24 x | 0.6 x | 0.75 x | 1.03 x | 1.47 x | 1.39 x | 1.19 x |
| EV / EBITDA | 4.32 x | 2.11 x | 5.47 x | 6.12 x | 7.66 x | 10.7 x | 10.4 x | 8.65 x |
| EV / FCF | 18 x | 2.06 x | 6.33 x | 16.2 x | 24.9 x | 14.2 x | 10.3 x | 11.1 x |
| FCF Yield | 5.55% | 48.6% | 15.8% | 6.16% | 4.01% | 7.06% | 9.69% | 8.97% |
| Price to Book | 1.41 x | 0.63 x | 1.28 x | 1.84 x | 2.71 x | 4.05 x | 3.54 x | 3.07 x |
| Nbr of stocks (in thousands) | 26,320 | 26,320 | 26,320 | 26,320 | 26,320 | 26,320 | - | - |
| Reference price 2 | 254.7 | 126.6 | 278.0 | 450.1 | 782.9 | 1,313 | 1,313 | 1,313 |
| Announcement Date | 5/14/19 | 6/30/20 | 6/30/21 | 5/30/22 | 5/30/23 | 5/21/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 14,440 | 13,770 | 12,209 | 15,723 | 18,480 | 20,278 | 22,798 | 25,913 |
| EBITDA 1 | 1,553 | 1,575 | 1,338 | 1,934 | 2,478 | 2,776 | 3,049 | 3,559 |
| EBIT 1 | 1,063 | - | 800.6 | 1,374 | 1,849 | 2,195 | 2,438 | 2,871 |
| Operating Margin | 7.36% | - | 6.56% | 8.74% | 10% | 10.83% | 10.69% | 11.08% |
| Earnings before Tax (EBT) 1 | 851.1 | 871.2 | 652.4 | 1,288 | 1,883 | 2,229 | 2,502 | 2,904 |
| Net income 1 | 554.9 | 789.3 | 471.2 | 952.6 | 1,396 | 1,658 | 1,859 | 2,216 |
| Net margin | 3.84% | 5.73% | 3.86% | 6.06% | 7.56% | 8.18% | 8.15% | 8.55% |
| EPS 2 | 21.08 | 29.99 | 17.90 | 36.20 | 53.05 | 63.01 | 70.68 | 84.25 |
| Free Cash Flow 1 | 371.8 | 1,620 | 1,156 | 729.6 | 760.9 | 2,258 | 3,079 | 2,761 |
| FCF margin | 2.57% | 11.77% | 9.47% | 4.64% | 4.12% | 11.19% | 13.51% | 10.65% |
| FCF Conversion (EBITDA) | 23.95% | 102.86% | 86.44% | 37.71% | 30.7% | 84.82% | 100.97% | 77.58% |
| FCF Conversion (Net income) | 67.01% | 205.27% | 245.43% | 76.59% | 54.5% | 146.87% | 165.66% | 124.57% |
| Dividend per Share 2 | 6.000 | 6.500 | 8.000 | 10.00 | 15.00 | 9.467 | 13.33 | 12.50 |
| Announcement Date | 5/14/19 | 6/30/20 | 6/30/21 | 5/30/22 | 5/30/23 | 5/21/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2021 Q3 | 2022 Q1 | 2022 Q3 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 3,584 | 2,747 | 3,888 | 4,445 | 5,252 | 4,421 | - | 5,356 | 5,126 | 4,934 | 5,586 |
| EBITDA 1 | 438 | - | - | - | - | 596.3 | - | 738 | 668 | 651 | 743 |
| EBIT | - | - | - | - | - | - | - | - | 500 | 493 | 582 |
| Operating Margin | - | - | - | - | - | - | - | - | 9.75% | 9.99% | 10.42% |
| Earnings before Tax (EBT) 1 | - | - | - | - | - | - | - | 567.4 | - | - | 608 |
| Net income 1 | - | - | - | - | - | 320.2 | 364.4 | 420.4 | 385 | 391 | 455 |
| Net margin | - | - | - | - | - | 7.24% | - | 7.85% | 7.51% | 7.92% | 8.15% |
| EPS 2 | - | - | - | - | - | - | 13.84 | 15.98 | 14.65 | 14.85 | 17.30 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 2/12/21 | 8/14/21 | 2/14/22 | 8/13/22 | 11/10/22 | 2/14/23 | 8/14/23 | - | - | - | - |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | - | - | - | - | 1,633 | 2,551 | 2,798 | 3,784 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 372 | 1,620 | 1,156 | 730 | 761 | 2,259 | 3,079 | 2,761 |
| ROE (net income / shareholders' equity) | 12% | 15.7% | - | 15.5% | 19.9% | 18.7% | 19.7% | 20.6% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - | - |
| Book Value Per Share 2 | 181.0 | 201.0 | 218.0 | 244.0 | 289.0 | 324.0 | 371.0 | 428.0 |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex 1 | 743 | 469 | 199 | 193 | 546 | 649 | 712 | 731 |
| Capex / Sales | 5.15% | 3.41% | 1.63% | 1.23% | 2.95% | 3.22% | 3.12% | 2.82% |
| Announcement Date | 5/14/19 | 6/30/20 | 6/30/21 | 5/30/22 | 5/30/23 | 5/21/24 | - | - |
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
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +19.89% | 45.75B | |
| -22.60% | 18.89B | |
| +0.46% | 16.84B | |
| +25.81% | 16.46B | |
| -0.63% | 15.19B | |
| +102.06% | 16.48B | |
| +56.47% | 12.23B | |
| -25.79% | 12.19B | |
| +35.95% | 11.9B |
- Stock Market
- Equities
- FIEMIND Stock
- FIEMIND Stock
- Financials Fiem Industries Limited
