Market Closed -
Bombay S.E.
06:00:53 2024-07-03 am EDT
|
5-day change
|
1st Jan Change
|
643.8
INR
|
+6.23%
|
|
+4.24%
|
+51.85%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
34,723
|
18,202
|
32,912
|
65,405
|
106,012
|
204,633
|
-
|
-
|
Enterprise Value (EV)
1 |
34,451
|
18,202
|
29,011
|
57,920
|
39,587
|
170,684
|
193,801
|
191,438
|
P/E ratio
|
35.2
x
|
14.9
x
|
32.1
x
|
24.2
x
|
55.9
x
|
63.4
x
|
58.8
x
|
46.3
x
|
Yield
|
-
|
-
|
1.18%
|
0.62%
|
-
|
0.45%
|
0.62%
|
0.78%
|
Capitalization / Revenue
|
4.13
x
|
2.23
x
|
4.68
x
|
7.67
x
|
8.5
x
|
10.3
x
|
9.69
x
|
7.8
x
|
EV / Revenue
|
4.1
x
|
2.23
x
|
4.13
x
|
6.8
x
|
3.17
x
|
10.3
x
|
9.18
x
|
7.3
x
|
EV / EBITDA
|
22.8
x
|
11.7
x
|
19.7
x
|
35.6
x
|
16.9
x
|
53.5
x
|
45.9
x
|
35.8
x
|
EV / FCF
|
25.9
x
|
10.3
x
|
16.7
x
|
13.9
x
|
25.2
x
|
82.2
x
|
60.2
x
|
47.8
x
|
FCF Yield
|
3.86%
|
9.68%
|
5.99%
|
7.21%
|
3.97%
|
1.22%
|
1.66%
|
2.09%
|
Price to Book
|
8.01
x
|
3.43
x
|
5.16
x
|
7.64
x
|
13.9
x
|
22.2
x
|
17.2
x
|
13.6
x
|
Nbr of stocks (in thousands)
|
323,305
|
323,305
|
323,305
|
323,305
|
317,877
|
317,877
|
-
|
-
|
Reference price
2 |
107.4
|
56.30
|
101.8
|
202.3
|
333.5
|
643.8
|
643.8
|
643.8
|
Announcement Date
|
5/20/19
|
6/13/20
|
6/28/21
|
5/13/22
|
5/16/23
|
5/16/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
8,400
|
8,179
|
7,026
|
8,522
|
12,476
|
16,539
|
21,118
|
26,228
|
EBITDA
1 |
1,513
|
1,557
|
1,476
|
1,626
|
2,338
|
3,188
|
4,221
|
5,351
|
EBIT
1 |
1,311
|
1,356
|
1,274
|
1,424
|
2,139
|
2,980
|
4,091
|
5,215
|
Operating Margin
|
15.61%
|
16.58%
|
18.13%
|
16.71%
|
17.14%
|
18.02%
|
19.37%
|
19.88%
|
Earnings before Tax (EBT)
1 |
1,494
|
1,560
|
1,321
|
3,648
|
2,555
|
3,578
|
4,636
|
5,896
|
Net income
1 |
1,002
|
1,218
|
1,025
|
2,702
|
1,925
|
2,691
|
3,498
|
4,444
|
Net margin
|
11.93%
|
14.89%
|
14.58%
|
31.7%
|
15.43%
|
16.27%
|
16.57%
|
16.94%
|
EPS
2 |
3.050
|
3.770
|
3.170
|
8.360
|
5.970
|
8.470
|
10.95
|
13.91
|
Free Cash Flow
1 |
1,329
|
1,762
|
1,738
|
4,178
|
1,571
|
2,411
|
3,222
|
4,004
|
FCF margin
|
15.82%
|
21.54%
|
24.74%
|
49.02%
|
12.59%
|
14.36%
|
15.26%
|
15.27%
|
FCF Conversion (EBITDA)
|
87.83%
|
113.14%
|
117.77%
|
256.84%
|
67.21%
|
74.75%
|
76.32%
|
74.82%
|
FCF Conversion (Net income)
|
132.55%
|
144.66%
|
169.67%
|
154.61%
|
81.6%
|
89.78%
|
92.09%
|
90.09%
|
Dividend per Share
2 |
-
|
-
|
1.200
|
1.250
|
-
|
2.880
|
3.980
|
5.020
|
Announcement Date
|
5/20/19
|
6/13/20
|
6/28/21
|
5/13/22
|
5/16/23
|
5/16/24
|
-
|
-
|
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 |
1,736
|
1,785
|
1,841
|
2,065
|
2,252
|
2,366
|
2,590
|
2,930
|
3,258
|
3,698
|
3,764
|
3,811
|
4,152
|
4,739
|
4,599
|
EBITDA
1 |
359.6
|
247.1
|
357.6
|
399.2
|
450.5
|
419.2
|
486.7
|
556.6
|
869.4
|
663.4
|
708.8
|
726.3
|
832.9
|
917.2
|
880
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
763
|
816
|
822
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
18.38%
|
17.22%
|
17.87%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
786.1
|
803
|
872.7
|
970.8
|
965
|
Net income
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
607.5
|
604
|
660
|
707.5
|
722
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
16.14%
|
15.85%
|
15.9%
|
14.93%
|
15.7%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.900
|
2.067
|
2.300
|
2.300
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/1/21
|
6/28/21
|
8/13/21
|
10/26/21
|
2/1/22
|
5/13/22
|
8/1/22
|
11/2/22
|
1/23/23
|
5/16/23
|
8/1/23
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
272
|
-
|
3,902
|
7,484
|
66,425
|
6,329
|
10,832
|
13,195
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1,329
|
1,762
|
1,738
|
4,178
|
1,571
|
2,411
|
3,222
|
4,004
|
ROE (net income / shareholders' equity)
|
22.6%
|
25.3%
|
17.5%
|
16.5%
|
23.8%
|
32.2%
|
33.4%
|
32.7%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
13.40
|
16.40
|
19.70
|
26.50
|
23.90
|
29.00
|
37.50
|
47.20
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
151
|
115
|
134
|
157
|
386
|
344
|
390
|
390
|
Capex / Sales
|
1.79%
|
1.41%
|
1.91%
|
1.84%
|
3.09%
|
2.05%
|
1.85%
|
1.49%
|
Announcement Date
|
5/20/19
|
6/13/20
|
6/28/21
|
5/13/22
|
5/16/23
|
5/16/24
|
-
|
-
|
Last Close Price
643.8
INR Average target price
674.6
INR Spread / Average Target +4.80% Consensus |
1st Jan change
|
Capi.
|
---|
| +51.85% | 2.31B | | +60.92% | 12.39B | | +6.61% | 5.93B | | -4.71% | 1.03B | | +15.94% | 690M | | -23.06% | 416M | | -20.44% | 291M | | -40.79% | 144M | | -19.33% | 81.76M |
Turbine Manufacturing
|