Market Closed -
NSE India S.E.
07:43:54 2024-07-12 am EDT
|
5-day change
|
1st Jan Change
|
231.9
INR
|
-2.00%
|
|
+3.45%
|
+51.52%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
48,102
|
29,127
|
46,918
|
36,935
|
56,297
|
112,110
|
-
|
-
|
Enterprise Value (EV)
1 |
42,706
|
22,995
|
40,077
|
28,838
|
47,731
|
102,755
|
103,526
|
101,405
|
P/E ratio
|
23.5
x
|
9.96
x
|
21.5
x
|
19.1
x
|
19.3
x
|
29
x
|
26.2
x
|
22.1
x
|
Yield
|
3.52%
|
9.29%
|
4.64%
|
5.24%
|
5.24%
|
2.8%
|
2.73%
|
3.65%
|
Capitalization / Revenue
|
6.85
x
|
3.7
x
|
6.4
x
|
4.97
x
|
6.14
x
|
10.4
x
|
10.4
x
|
9.1
x
|
EV / Revenue
|
6.08
x
|
2.92
x
|
5.46
x
|
3.88
x
|
5.21
x
|
10.4
x
|
9.64
x
|
8.23
x
|
EV / EBITDA
|
11
x
|
5.15
x
|
9.49
x
|
6.99
x
|
9.51
x
|
17.9
x
|
16.1
x
|
13.4
x
|
EV / FCF
|
16.2
x
|
7.08
x
|
11.8
x
|
8.76
x
|
15.3
x
|
48.1
x
|
-197
x
|
17.5
x
|
FCF Yield
|
6.19%
|
14.1%
|
8.45%
|
11.4%
|
6.54%
|
2.08%
|
-0.51%
|
5.72%
|
Price to Book
|
2.38
x
|
1.4
x
|
2.31
x
|
1.82
x
|
2.71
x
|
5.07
x
|
4.86
x
|
4.54
x
|
Nbr of stocks (in thousands)
|
483,440
|
483,440
|
483,440
|
483,440
|
483,440
|
483,440
|
-
|
-
|
Reference price
2 |
99.50
|
60.25
|
97.05
|
76.40
|
116.4
|
231.9
|
231.9
|
231.9
|
Announcement Date
|
5/15/19
|
6/9/20
|
5/27/21
|
5/18/22
|
5/24/23
|
5/22/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
7,020
|
7,862
|
7,335
|
7,435
|
9,170
|
9,884
|
10,734
|
12,316
|
EBITDA
1 |
3,889
|
4,466
|
4,221
|
4,126
|
5,021
|
5,731
|
6,424
|
7,566
|
EBIT
1 |
2,760
|
3,152
|
2,887
|
2,833
|
1,024
|
4,575
|
5,086
|
5,921
|
Operating Margin
|
39.32%
|
40.09%
|
39.36%
|
38.1%
|
11.16%
|
46.28%
|
47.38%
|
48.08%
|
Earnings before Tax (EBT)
1 |
3,209
|
3,587
|
3,266
|
3,025
|
3,919
|
4,738
|
5,681
|
6,737
|
Net income
1 |
2,056
|
2,924
|
2,184
|
1,932
|
2,918
|
3,538
|
4,284
|
5,067
|
Net margin
|
29.29%
|
37.19%
|
29.78%
|
25.99%
|
31.82%
|
35.79%
|
39.91%
|
41.15%
|
EPS
2 |
4.240
|
6.050
|
4.520
|
4.000
|
6.040
|
7.320
|
8.850
|
10.49
|
Free Cash Flow
1 |
2,643
|
3,248
|
3,386
|
3,292
|
3,123
|
2,132
|
-524.8
|
5,804
|
FCF margin
|
37.66%
|
41.31%
|
46.16%
|
44.27%
|
34.06%
|
21.38%
|
-4.89%
|
47.12%
|
FCF Conversion (EBITDA)
|
67.98%
|
72.72%
|
80.21%
|
79.79%
|
62.2%
|
37.64%
|
-
|
76.71%
|
FCF Conversion (Net income)
|
128.55%
|
111.08%
|
155.04%
|
170.36%
|
107.04%
|
56.13%
|
-
|
114.53%
|
Dividend per Share
2 |
3.500
|
5.600
|
4.500
|
4.000
|
6.100
|
6.484
|
6.327
|
8.470
|
Announcement Date
|
5/15/19
|
6/9/20
|
5/27/21
|
5/18/22
|
5/24/23
|
5/22/24
|
-
|
-
|
Fiscal Period: March |
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 |
1,984
|
1,934
|
1,596
|
1,947
|
1,686
|
2,207
|
2,081
|
2,273
|
2,506
|
2,347
|
2,149
|
2,501
|
2,618
|
2,683
|
2,244
|
EBITDA
1 |
1,100
|
1,156
|
879.3
|
1,090
|
866.9
|
1,290
|
1,132
|
1,210
|
1,417
|
1,299
|
1,058
|
1,382
|
1,347
|
1,547
|
1,336
|
EBIT
1 |
767.5
|
820.9
|
545.2
|
756.5
|
548.9
|
982.3
|
831.8
|
920.8
|
1,121
|
1,024
|
771.4
|
1,161
|
1,210
|
1,403
|
1,173
|
Operating Margin
|
38.68%
|
42.44%
|
34.16%
|
38.86%
|
32.56%
|
44.52%
|
39.97%
|
40.52%
|
44.73%
|
43.61%
|
35.9%
|
46.42%
|
46.21%
|
52.29%
|
52.28%
|
Earnings before Tax (EBT)
1 |
837.2
|
900.2
|
684.9
|
728.7
|
-
|
1,093
|
773.9
|
954
|
1,076
|
1,115
|
885.9
|
1,222
|
1,399
|
1,567
|
1,287
|
Net income
1 |
543.3
|
652.1
|
321.6
|
455.8
|
437.6
|
717.3
|
575.2
|
708.7
|
793.5
|
840.4
|
659.1
|
914
|
1,047
|
1,178
|
986
|
Net margin
|
27.38%
|
33.71%
|
20.15%
|
23.41%
|
25.96%
|
32.51%
|
27.64%
|
31.18%
|
31.67%
|
35.8%
|
30.67%
|
36.54%
|
39.98%
|
43.91%
|
43.95%
|
EPS
2 |
1.120
|
1.350
|
0.6700
|
0.9400
|
-
|
1.490
|
1.190
|
1.470
|
1.640
|
-
|
1.360
|
1.900
|
-
|
2.400
|
1.900
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/11/21
|
5/27/21
|
8/12/21
|
11/11/21
|
2/10/22
|
5/18/22
|
8/3/22
|
11/9/22
|
2/8/23
|
5/24/23
|
8/9/23
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
5,396
|
6,132
|
6,841
|
8,096
|
8,566
|
9,637
|
8,584
|
10,705
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2,643
|
3,248
|
3,386
|
3,292
|
3,123
|
2,133
|
-525
|
5,804
|
ROE (net income / shareholders' equity)
|
10.2%
|
14.2%
|
10.6%
|
9.51%
|
14.2%
|
17.7%
|
19.2%
|
21.6%
|
ROA (Net income/ Total Assets)
|
8.79%
|
12.2%
|
8.97%
|
7.79%
|
-
|
-
|
-
|
-
|
Assets
1 |
23,399
|
23,975
|
24,339
|
24,819
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
41.80
|
43.10
|
42.00
|
42.00
|
43.00
|
45.70
|
47.70
|
51.10
|
Cash Flow per Share
2 |
6.120
|
-
|
-
|
-
|
-
|
10.30
|
11.30
|
12.90
|
Capex
1 |
314
|
148
|
455
|
511
|
578
|
3,124
|
5,534
|
1,770
|
Capex / Sales
|
4.47%
|
1.88%
|
6.2%
|
6.87%
|
6.31%
|
31.32%
|
51.56%
|
14.37%
|
Announcement Date
|
5/15/19
|
6/9/20
|
5/27/21
|
5/18/22
|
5/24/23
|
5/22/24
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| +51.52% | 1.34B | | +49.11% | 12.81B | | +32.27% | 7B | | -0.80% | 2.31B | | -2.68% | 2.27B | | +8.76% | 1.78B | | +19.15% | 1.03B | | -.--% | 1.02B | | +15.09% | 728M | | +26.67% | 651M |
Port Operators
|