Delayed
Bombay S.E.
12:35:30 2024-07-16 am EDT
|
5-day change
|
1st Jan Change
|
342.8
INR
|
-0.32%
|
|
+0.53%
|
+44.48%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,035,332
|
832,346
|
1,128,192
|
1,512,278
|
1,574,360
|
3,198,013
|
-
|
-
|
Enterprise Value (EV)
1 |
2,345,406
|
2,162,612
|
2,384,258
|
2,829,220
|
2,792,964
|
2,575,337
|
4,379,790
|
4,409,490
|
P/E ratio
|
10.4
x
|
7.7
x
|
9.45
x
|
8.85
x
|
10.3
x
|
16.1
x
|
20
x
|
18.2
x
|
Yield
|
4.21%
|
6.29%
|
5.56%
|
6.8%
|
6.54%
|
3.27%
|
3.4%
|
3.59%
|
Capitalization / Revenue
|
3.03
x
|
2.3
x
|
3
x
|
3.79
x
|
3.63
x
|
5.62
x
|
6.83
x
|
6.46
x
|
EV / Revenue
|
6.87
x
|
5.98
x
|
6.33
x
|
7.09
x
|
6.44
x
|
5.62
x
|
9.36
x
|
8.91
x
|
EV / EBITDA
|
8.01
x
|
6.89
x
|
7.21
x
|
8.1
x
|
7.49
x
|
7.01
x
|
10.9
x
|
10.4
x
|
EV / FCF
|
63.6
x
|
10
x
|
11.3
x
|
13.5
x
|
8.67
x
|
19
x
|
22.9
x
|
23.1
x
|
FCF Yield
|
1.57%
|
9.95%
|
8.87%
|
7.42%
|
11.5%
|
5.27%
|
4.37%
|
4.33%
|
Price to Book
|
1.75
x
|
1.29
x
|
1.62
x
|
1.99
x
|
1.9
x
|
3.54
x
|
3.5
x
|
3.16
x
|
Nbr of stocks (in thousands)
|
9,300,604
|
9,300,604
|
9,300,604
|
9,300,604
|
9,300,604
|
9,300,604
|
-
|
-
|
Reference price
2 |
111.3
|
89.49
|
121.3
|
162.6
|
169.3
|
343.8
|
343.8
|
343.8
|
Announcement Date
|
5/29/19
|
6/20/20
|
6/17/21
|
5/21/22
|
5/19/23
|
5/22/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
341,191
|
361,855
|
376,656
|
399,281
|
433,430
|
458,154
|
467,942
|
494,902
|
EBITDA
1 |
292,821
|
314,017
|
330,559
|
349,217
|
372,738
|
367,548
|
401,544
|
425,239
|
EBIT
1 |
190,814
|
203,285
|
213,443
|
223,711
|
243,339
|
241,966
|
257,433
|
270,013
|
Operating Margin
|
55.93%
|
56.18%
|
56.67%
|
56.03%
|
56.14%
|
52.81%
|
55.01%
|
54.56%
|
Earnings before Tax (EBT)
1 |
114,890
|
126,474
|
146,261
|
203,275
|
172,147
|
185,740
|
193,311
|
209,250
|
Net income
1 |
99,386
|
108,112
|
119,358
|
170,938
|
153,330
|
154,746
|
160,048
|
173,826
|
Net margin
|
29.13%
|
29.88%
|
31.69%
|
42.81%
|
35.38%
|
33.78%
|
34.2%
|
35.12%
|
EPS
2 |
10.69
|
11.63
|
12.83
|
18.38
|
16.48
|
17.25
|
17.17
|
18.87
|
Free Cash Flow
1 |
36,869
|
215,240
|
211,432
|
209,949
|
322,037
|
226,644
|
191,222
|
190,922
|
FCF margin
|
10.81%
|
59.48%
|
56.13%
|
52.58%
|
74.3%
|
49.88%
|
40.86%
|
38.58%
|
FCF Conversion (EBITDA)
|
12.59%
|
68.54%
|
63.96%
|
60.12%
|
86.4%
|
58.13%
|
47.62%
|
44.9%
|
FCF Conversion (Net income)
|
37.1%
|
199.09%
|
177.14%
|
122.82%
|
210.03%
|
145.91%
|
119.48%
|
109.84%
|
Dividend per Share
2 |
4.686
|
5.625
|
6.750
|
11.06
|
11.06
|
11.26
|
11.70
|
12.34
|
Announcement Date
|
5/29/19
|
6/20/20
|
6/17/21
|
5/21/22
|
5/19/23
|
5/22/24
|
-
|
-
|
Fiscal Period: March |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
96,766
|
99,425
|
97,766
|
99,292
|
197,059
|
100,010
|
102,212
|
104,461
|
106,557
|
211,018
|
107,464
|
114,949
|
110,822
|
113,923
|
220,940
|
116,962
|
126,438
|
109,914
|
EBITDA
1 |
84,605
|
87,472
|
85,724
|
87,851
|
173,575
|
86,883
|
88,759
|
88,017
|
89,582
|
177,599
|
93,795
|
101,345
|
90,995
|
94,981
|
182,120
|
100,470
|
107,687
|
95,731
|
EBIT
|
58,473
|
57,219
|
60,612
|
56,417
|
-
|
54,954
|
56,884
|
55,991
|
57,389
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
60.43%
|
57.55%
|
62%
|
56.82%
|
-
|
54.95%
|
55.65%
|
53.6%
|
53.86%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
39,515
|
45,086
|
69,264
|
42,254
|
-
|
42,792
|
48,964
|
41,882
|
40,678
|
-
|
37,648
|
-
|
44,552
|
44,820
|
-
|
46,803
|
50,239
|
50,244
|
Net income
1 |
33,238
|
35,156
|
60,854
|
33,383
|
-
|
33,494
|
43,206
|
37,659
|
36,510
|
74,169
|
37,017
|
42,144
|
35,426
|
35,936
|
36,512
|
39,193
|
43,196
|
37,598
|
Net margin
|
34.35%
|
35.36%
|
62.24%
|
33.62%
|
-
|
33.49%
|
42.27%
|
36.05%
|
34.26%
|
35.15%
|
34.45%
|
36.66%
|
31.97%
|
31.54%
|
16.53%
|
33.51%
|
34.16%
|
34.21%
|
EPS
2 |
3.572
|
3.780
|
6.540
|
3.592
|
-
|
3.600
|
4.650
|
3.960
|
3.968
|
-
|
3.728
|
4.530
|
4.178
|
3.700
|
-
|
4.200
|
4.600
|
4.000
|
Dividend per Share
|
-
|
1.688
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/11/21
|
6/17/21
|
8/10/21
|
11/9/21
|
11/9/21
|
2/9/22
|
5/21/22
|
8/8/22
|
11/5/22
|
11/5/22
|
1/31/23
|
5/19/23
|
7/31/23
|
-
|
11/7/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,310,075
|
1,330,266
|
1,256,065
|
1,316,942
|
1,218,605
|
1,101,860
|
1,181,777
|
1,211,477
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.474
x
|
4.236
x
|
3.8
x
|
3.771
x
|
3.269
x
|
2.826
x
|
2.943
x
|
2.849
x
|
Free Cash Flow
1 |
36,869
|
215,240
|
211,432
|
209,949
|
322,037
|
226,644
|
191,222
|
190,923
|
ROE (net income / shareholders' equity)
|
17.5%
|
17.5%
|
17.8%
|
23.5%
|
19.2%
|
17.4%
|
17.8%
|
17.8%
|
ROA (Net income/ Total Assets)
|
4.23%
|
4.31%
|
4.68%
|
6.81%
|
6.21%
|
-
|
8%
|
8%
|
Assets
1 |
2,351,768
|
2,510,142
|
2,549,405
|
2,510,834
|
2,470,876
|
-
|
2,000,601
|
2,172,830
|
Book Value Per Share
2 |
63.50
|
69.30
|
74.80
|
81.90
|
89.00
|
97.20
|
98.10
|
109.0
|
Cash Flow per Share
2 |
24.90
|
31.80
|
29.60
|
26.50
|
37.90
|
33.50
|
56.60
|
58.70
|
Capex
1 |
194,620
|
80,061
|
63,892
|
36,453
|
30,645
|
83,966
|
142,839
|
182,429
|
Capex / Sales
|
57.04%
|
22.13%
|
16.96%
|
9.13%
|
7.07%
|
18.48%
|
30.53%
|
36.86%
|
Announcement Date
|
5/29/19
|
6/20/20
|
6/17/21
|
5/21/22
|
5/19/23
|
5/22/24
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| +16.84% | 146B | | +14.16% | 87.53B | | -0.34% | 81.24B | | +8.53% | 81.28B | | +0.91% | 75.28B | | +82.12% | 67.11B | | 0.00% | 48.63B | | +11.97% | 47.94B | | +8.57% | 42.77B |
Other Electric Utilities
|