Market Closed -
NSE India S.E.
07:40:29 2024-07-05 am EDT
|
5-day change
|
1st Jan Change
|
2,699
INR
|
-0.01%
|
|
+0.67%
|
-0.85%
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
56,000
|
234,953
|
132,120
|
153,678
|
158,543
|
161,790
|
-
|
-
|
Enterprise Value (EV)
1 |
47,728
|
212,560
|
106,625
|
128,011
|
132,614
|
131,419
|
125,464
|
118,747
|
P/E ratio
|
38.5
x
|
81.8
x
|
44.6
x
|
54.2
x
|
44.3
x
|
42.2
x
|
33.7
x
|
28.7
x
|
Yield
|
0.52%
|
0.19%
|
0.05%
|
0.4%
|
0.76%
|
0.87%
|
1.07%
|
1.44%
|
Capitalization / Revenue
|
8.77
x
|
35.1
x
|
17.5
x
|
15.6
x
|
13.2
x
|
11.5
x
|
9.59
x
|
8.59
x
|
EV / Revenue
|
7.47
x
|
31.7
x
|
14.2
x
|
13
x
|
11.1
x
|
9.33
x
|
7.44
x
|
6.3
x
|
EV / EBITDA
|
28.3
x
|
64.8
x
|
34.6
x
|
47.8
x
|
40
x
|
32.5
x
|
24.7
x
|
20.3
x
|
EV / FCF
|
18.7
x
|
65.9
x
|
26.8
x
|
27.9
x
|
24.4
x
|
28.6
x
|
22.3
x
|
17.8
x
|
FCF Yield
|
5.36%
|
1.52%
|
3.73%
|
3.58%
|
4.11%
|
3.5%
|
4.48%
|
5.62%
|
Price to Book
|
20.3
x
|
14.6
x
|
7.06
x
|
7.47
x
|
9.13
x
|
8.29
x
|
6.96
x
|
6.08
x
|
Nbr of stocks (in thousands)
|
57,840
|
60,727
|
61,129
|
61,229
|
59,930
|
59,949
|
-
|
-
|
Reference price
2 |
968.2
|
3,869
|
2,161
|
2,510
|
2,645
|
2,699
|
2,699
|
2,699
|
Announcement Date
|
5/12/20
|
4/29/21
|
4/28/22
|
4/28/23
|
4/30/24
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
6,389
|
6,696
|
7,535
|
9,854
|
11,968
|
14,091
|
16,862
|
18,837
|
EBITDA
1 |
1,689
|
3,282
|
3,078
|
2,679
|
3,314
|
4,049
|
5,085
|
5,860
|
EBIT
1 |
1,478
|
3,121
|
2,959
|
2,368
|
2,949
|
3,682
|
4,667
|
5,486
|
Operating Margin
|
23.13%
|
46.61%
|
39.27%
|
24.03%
|
24.64%
|
26.13%
|
27.68%
|
29.13%
|
Earnings before Tax (EBT)
1 |
2,115
|
3,893
|
4,027
|
4,092
|
4,544
|
5,270
|
6,612
|
7,616
|
Net income
1 |
1,474
|
2,798
|
2,976
|
2,838
|
3,340
|
3,837
|
4,813
|
5,643
|
Net margin
|
23.07%
|
41.79%
|
39.5%
|
28.8%
|
27.91%
|
27.23%
|
28.54%
|
29.95%
|
EPS
2 |
25.12
|
47.29
|
48.42
|
46.32
|
59.70
|
63.91
|
80.18
|
94.06
|
Free Cash Flow
1 |
2,559
|
3,225
|
3,979
|
4,587
|
5,445
|
4,596
|
5,617
|
6,671
|
FCF margin
|
40.05%
|
48.16%
|
52.81%
|
46.55%
|
45.5%
|
32.62%
|
33.31%
|
35.41%
|
FCF Conversion (EBITDA)
|
151.51%
|
98.26%
|
129.27%
|
171.22%
|
164.3%
|
113.5%
|
110.46%
|
113.84%
|
FCF Conversion (Net income)
|
173.61%
|
115.26%
|
133.7%
|
161.63%
|
163.02%
|
119.79%
|
116.72%
|
118.23%
|
Dividend per Share
2 |
5.000
|
7.500
|
1.000
|
10.00
|
20.00
|
23.39
|
28.92
|
38.75
|
Announcement Date
|
5/12/20
|
4/29/21
|
4/28/22
|
4/28/23
|
4/30/24
|
-
|
-
|
-
|
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 |
1,881
|
2,014
|
2,246
|
2,406
|
2,514
|
2,688
|
2,821
|
2,947
|
3,053
|
3,147
|
3,258
|
3,318
|
3,468
|
3,621
|
EBITDA
1 |
788
|
572
|
642
|
672
|
702
|
661
|
773
|
800
|
857
|
884
|
922.2
|
938.5
|
1,040
|
1,092
|
EBIT
1 |
758
|
543
|
579
|
596
|
616
|
575
|
699
|
720
|
773
|
757
|
835.5
|
831
|
928.5
|
978.5
|
Operating Margin
|
40.3%
|
26.96%
|
25.78%
|
24.77%
|
24.5%
|
21.39%
|
24.78%
|
24.43%
|
25.32%
|
24.05%
|
25.64%
|
25.04%
|
26.77%
|
27.02%
|
Earnings before Tax (EBT)
1 |
933
|
825
|
577
|
1,036
|
1,616
|
861
|
1,230
|
933
|
1,168
|
1,391
|
1,146
|
1,207
|
1,344
|
1,434
|
Net income
1 |
702
|
574
|
467
|
684
|
1,128
|
558
|
831
|
694
|
819
|
923
|
890.8
|
874
|
954
|
999
|
Net margin
|
37.32%
|
28.5%
|
20.79%
|
28.43%
|
44.87%
|
20.76%
|
29.46%
|
23.55%
|
26.83%
|
29.33%
|
27.34%
|
26.34%
|
27.51%
|
27.59%
|
EPS
2 |
11.42
|
9.335
|
7.600
|
11.18
|
18.45
|
9.140
|
13.57
|
11.34
|
13.63
|
15.37
|
14.40
|
14.40
|
15.75
|
16.50
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/24/22
|
4/28/22
|
7/21/22
|
10/20/22
|
1/19/23
|
4/28/23
|
7/20/23
|
10/27/23
|
1/18/24
|
4/30/24
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
8,272
|
22,393
|
25,495
|
25,667
|
25,929
|
30,371
|
36,326
|
43,043
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2,559
|
3,225
|
3,979
|
4,587
|
5,445
|
4,596
|
5,617
|
6,671
|
ROE (net income / shareholders' equity)
|
67.8%
|
29.7%
|
17.1%
|
14.4%
|
17.6%
|
20.6%
|
22.2%
|
23.1%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
9.69%
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
34,466
|
-
|
-
|
-
|
Book Value Per Share
2 |
47.60
|
266.0
|
306.0
|
336.0
|
290.0
|
325.0
|
388.0
|
444.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
46
|
-
|
44
|
172
|
147
|
332
|
373
|
304
|
Capex / Sales
|
0.72%
|
-
|
0.58%
|
1.75%
|
1.23%
|
2.36%
|
2.21%
|
1.62%
|
Announcement Date
|
5/12/20
|
4/29/21
|
4/28/22
|
4/28/23
|
4/30/24
|
-
|
-
|
-
|
Last Close Price
2,699
INR Average target price
2,936
INR Spread / Average Target +8.78% Consensus |
1st Jan change
|
Capi.
|
---|
| -0.85% | 1.94B | | -6.92% | 189B | | +45.42% | 93.69B | | -13.18% | 87.19B | | +5.56% | 84.11B | | +10.65% | 52.18B | | +21.21% | 26.78B | | +43.04% | 12.01B | | -25.45% | 7.18B | | -9.41% | 6B |
E-commerce & Auction Services
|