Market Closed -
Bombay S.E.
06:00:54 2024-07-12 am EDT
|
5-day change
|
1st Jan Change
|
1,357
INR
|
-2.56%
|
|
+10.54%
|
+91.38%
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
28,259
|
53,957
|
54,612
|
86,787
|
173,793
|
220,553
|
-
|
-
|
Enterprise Value (EV)
1 |
36,049
|
60,647
|
54,612
|
86,787
|
173,793
|
243,186
|
240,625
|
235,544
|
P/E ratio
|
6.08
x
|
9.29
x
|
10.6
x
|
16.3
x
|
32.6
x
|
28.1
x
|
20.2
x
|
15.3
x
|
Yield
|
1.92%
|
2.65%
|
1.77%
|
-
|
-
|
0.57%
|
0.67%
|
0.86%
|
Capitalization / Revenue
|
0.36
x
|
0.7
x
|
0.77
x
|
0.61
x
|
1.04
x
|
1.08
x
|
0.89
x
|
0.77
x
|
EV / Revenue
|
0.46
x
|
0.79
x
|
0.77
x
|
0.61
x
|
1.04
x
|
1.19
x
|
0.97
x
|
0.82
x
|
EV / EBITDA
|
4.19
x
|
7.51
x
|
8.36
x
|
7.48
x
|
12.7
x
|
13.9
x
|
10.6
x
|
8.44
x
|
EV / FCF
|
49.4
x
|
76.8
x
|
-188
x
|
-47.2
x
|
-
|
91.7
x
|
61.2
x
|
25.1
x
|
FCF Yield
|
2.03%
|
1.3%
|
-0.53%
|
-2.12%
|
-
|
1.09%
|
1.63%
|
3.98%
|
Price to Book
|
0.8
x
|
1.46
x
|
1.26
x
|
1.61
x
|
-
|
3.43
x
|
2.97
x
|
2.54
x
|
Nbr of stocks (in thousands)
|
154,715
|
143,123
|
148,909
|
162,446
|
162,446
|
162,446
|
-
|
-
|
Reference price
2 |
182.6
|
377.0
|
366.8
|
534.2
|
1,070
|
1,358
|
1,358
|
1,358
|
Announcement Date
|
5/20/20
|
5/11/21
|
5/14/22
|
5/8/23
|
5/8/24
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
79,040
|
76,710
|
70,620
|
143,370
|
167,600
|
204,674
|
247,841
|
288,122
|
EBITDA
1 |
8,600
|
8,080
|
6,530
|
11,610
|
13,660
|
17,476
|
22,664
|
27,902
|
EBIT
1 |
7,500
|
6,930
|
5,480
|
8,660
|
9,980
|
13,552
|
18,585
|
23,080
|
Operating Margin
|
9.49%
|
9.03%
|
7.76%
|
6.04%
|
5.95%
|
6.62%
|
7.5%
|
8.01%
|
Earnings before Tax (EBT)
1 |
6,660
|
8,310
|
7,220
|
7,380
|
7,390
|
10,571
|
14,932
|
19,546
|
Net income
1 |
4,630
|
6,150
|
5,150
|
5,310
|
5,330
|
7,756
|
10,954
|
14,448
|
Net margin
|
5.86%
|
8.02%
|
7.29%
|
3.7%
|
3.18%
|
3.79%
|
4.42%
|
5.01%
|
EPS
2 |
30.02
|
40.57
|
34.61
|
32.69
|
32.81
|
48.32
|
67.34
|
88.93
|
Free Cash Flow
1 |
730
|
790
|
-290
|
-1,840
|
-
|
2,652
|
3,932
|
9,372
|
FCF margin
|
0.92%
|
1.03%
|
-0.41%
|
-1.28%
|
-
|
1.3%
|
1.59%
|
3.25%
|
FCF Conversion (EBITDA)
|
8.49%
|
9.78%
|
-
|
-
|
-
|
15.18%
|
17.35%
|
33.59%
|
FCF Conversion (Net income)
|
15.77%
|
12.85%
|
-
|
-
|
-
|
34.19%
|
35.9%
|
64.86%
|
Dividend per Share
2 |
3.500
|
10.00
|
6.500
|
-
|
-
|
7.743
|
9.100
|
11.73
|
Announcement Date
|
5/20/20
|
5/11/21
|
5/14/22
|
5/8/23
|
5/8/24
|
-
|
-
|
-
|
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 |
18,480
|
20,100
|
15,420
|
15,280
|
35,090
|
43,960
|
36,220
|
38,440
|
41,470
|
51,470
|
41,171
|
46,724
|
55,220
|
70,086
|
EBITDA
1 |
1,680
|
1,710
|
1,300
|
1,250
|
3,050
|
3,110
|
3,140
|
3,080
|
3,440
|
4,000
|
3,522
|
4,112
|
4,915
|
6,381
|
EBIT
1 |
1,420
|
1,450
|
1,050
|
1,000
|
-
|
2,280
|
-
|
2,200
|
2,500
|
-
|
2,437
|
-
|
-
|
-
|
Operating Margin
|
7.68%
|
7.21%
|
6.81%
|
6.54%
|
-
|
5.19%
|
-
|
5.72%
|
6.03%
|
-
|
5.92%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
1,340
|
1,390
|
860
|
1,650
|
2,200
|
-
|
1,600
|
1,940
|
2,100
|
1,784
|
2,441
|
3,221
|
4,620
|
Net income
1 |
3,150
|
870
|
1,130
|
620
|
1,110
|
1,520
|
-
|
1,130
|
1,440
|
1,500
|
1,328
|
1,816
|
2,397
|
3,437
|
Net margin
|
17.05%
|
4.33%
|
7.33%
|
4.06%
|
3.16%
|
3.46%
|
-
|
2.94%
|
3.47%
|
2.91%
|
3.23%
|
3.89%
|
4.34%
|
4.9%
|
EPS
2 |
-
|
5.840
|
7.560
|
4.160
|
6.810
|
9.360
|
-
|
7.040
|
8.830
|
9.210
|
8.500
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/11/22
|
5/14/22
|
8/4/22
|
11/10/22
|
2/9/23
|
5/8/23
|
8/11/23
|
11/2/23
|
2/7/24
|
5/8/24
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
7,790
|
6,690
|
-
|
-
|
-
|
22,633
|
20,072
|
14,991
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.9058
x
|
0.828
x
|
-
|
-
|
-
|
1.295
x
|
0.8856
x
|
0.5373
x
|
Free Cash Flow
1 |
730
|
790
|
-290
|
-1,840
|
-
|
2,652
|
3,932
|
9,372
|
ROE (net income / shareholders' equity)
|
13.8%
|
16.6%
|
12.5%
|
10.4%
|
-
|
12.8%
|
15.6%
|
17.5%
|
ROA (Net income/ Total Assets)
|
-
|
6.37%
|
5.16%
|
3.23%
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
96,560
|
99,779
|
164,315
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
228.0
|
258.0
|
291.0
|
332.0
|
-
|
396.0
|
457.0
|
535.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
1,700
|
1,190
|
740
|
7,430
|
-
|
5,069
|
4,686
|
4,167
|
Capex / Sales
|
2.15%
|
1.55%
|
1.05%
|
5.18%
|
-
|
2.48%
|
1.89%
|
1.45%
|
Announcement Date
|
5/20/20
|
5/11/21
|
5/14/22
|
5/8/23
|
5/8/24
|
-
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| -6.99% | 65.38B | | +3.43% | 60.05B | | +24.51% | 39.35B | | +12.47% | 31.06B | | +15.75% | 30.47B | | +18.86% | 20.22B | | +9.51% | 19.88B | | +74.74% | 17.69B | | +30.17% | 16.16B |
Other Construction & Engineering
|