Real-time Estimate
Cboe BZX
08:42:59 29/04/2024 pm IST
|
5-day change
|
1st Jan Change
|
41.09
USD
|
+2.42%
|
|
+10.40%
|
+35.80%
|
Fiscal Period: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
91.76
|
133.9
|
517.8
|
742.7
|
870.8
|
916.9
|
-
|
-
|
Enterprise Value (EV)
1 |
91.76
|
309.1
|
802.6
|
1,014
|
1,066
|
1,167
|
1,163
|
916.9
|
P/E ratio
|
42.1
x
|
4.42
x
|
2.61
x
|
5.92
x
|
5.9
x
|
13
x
|
7.44
x
|
6.35
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
-
|
0.02
x
|
0.07
x
|
0.09
x
|
0.09
x
|
0.1
x
|
0.09
x
|
0.08
x
|
EV / Revenue
|
-
|
0.06
x
|
0.11
x
|
0.12
x
|
0.11
x
|
0.13
x
|
0.11
x
|
0.08
x
|
EV / EBITDA
|
-
|
9.33
x
|
4.95
x
|
5.23
x
|
4.74
x
|
9.17
x
|
6.05
x
|
4.26
x
|
EV / FCF
|
-
|
6.56
x
|
-14.7
x
|
-11
x
|
-30.4
x
|
-15.4
x
|
50.6
x
|
-
|
FCF Yield
|
-
|
15.2%
|
-6.82%
|
-9.08%
|
-3.29%
|
-6.51%
|
1.98%
|
-
|
Price to Book
|
-
|
1.29
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
14,063
|
14,063
|
22,272
|
23,028
|
23,261
|
22,855
|
-
|
-
|
Reference price
2 |
6.525
|
9.525
|
23.25
|
32.25
|
37.44
|
40.12
|
40.12
|
40.12
|
Announcement Date
|
12/09/19
|
10/09/20
|
09/09/21
|
30/08/22
|
31/08/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
5,461
|
7,613
|
8,159
|
9,322
|
9,054
|
10,623
|
11,849
|
EBITDA
1 |
-
|
33.12
|
162.2
|
193.9
|
225
|
127.3
|
192.4
|
215
|
EBIT
1 |
-
|
30.22
|
151.4
|
157.8
|
196.9
|
97.15
|
151.3
|
-
|
Operating Margin
|
-
|
0.55%
|
1.99%
|
1.93%
|
2.11%
|
1.07%
|
1.42%
|
-
|
Earnings before Tax (EBT)
1 |
-
|
37.88
|
192.8
|
166.4
|
203.2
|
96.37
|
168
|
196.7
|
Net income
1 |
2.225
|
30.51
|
159.6
|
132.5
|
156.4
|
74.44
|
130.4
|
152.9
|
Net margin
|
-
|
0.56%
|
2.1%
|
1.62%
|
1.68%
|
0.82%
|
1.23%
|
1.29%
|
EPS
2 |
0.1550
|
2.155
|
8.895
|
5.450
|
6.340
|
3.075
|
5.390
|
6.320
|
Free Cash Flow
1 |
-
|
47.1
|
-54.77
|
-92.04
|
-35.11
|
-76
|
23
|
-
|
FCF margin
|
-
|
0.86%
|
-0.72%
|
-1.13%
|
-0.38%
|
-0.84%
|
0.22%
|
-
|
FCF Conversion (EBITDA)
|
-
|
142.22%
|
-
|
-
|
-
|
-
|
11.96%
|
-
|
FCF Conversion (Net income)
|
-
|
154.38%
|
-
|
-
|
-
|
-
|
17.64%
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
12/09/19
|
10/09/20
|
09/09/21
|
30/08/22
|
31/08/23
|
-
|
-
|
-
|
Fiscal Period: June |
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
|
2025 Q2
|
2025 Q3
|
---|
Net sales
1 |
2,014
|
1,946
|
2,109
|
2,090
|
1,900
|
1,950
|
2,317
|
3,155
|
2,485
|
2,079
|
2,033
|
2,457
|
2,672
|
2,328
|
2,129
|
EBITDA
1 |
39.33
|
55.47
|
59.67
|
50.25
|
62.23
|
48.66
|
52.26
|
61.84
|
30.45
|
25.1
|
28.33
|
42.58
|
49.27
|
46.81
|
48.7
|
EBIT
1 |
31.06
|
38.95
|
51.59
|
43.79
|
55.62
|
39.9
|
48.32
|
53.02
|
24.77
|
20.83
|
21.5
|
30.05
|
-
|
-
|
-
|
Operating Margin
|
1.54%
|
2%
|
2.45%
|
2.1%
|
2.93%
|
2.05%
|
2.09%
|
1.68%
|
1%
|
1%
|
1.06%
|
1.22%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
32.79
|
40.69
|
45.92
|
47.01
|
58.01
|
43.15
|
45.77
|
56.24
|
23.94
|
18.43
|
21.14
|
33.12
|
41.9
|
39.7
|
44.8
|
Net income
1 |
26.02
|
31.79
|
37.38
|
37.34
|
45.12
|
33.48
|
35.92
|
41.83
|
18.83
|
13.77
|
16.54
|
25.52
|
33.1
|
29.9
|
35.1
|
Net margin
|
1.29%
|
1.63%
|
1.77%
|
1.79%
|
2.37%
|
1.72%
|
1.55%
|
1.33%
|
0.76%
|
0.66%
|
0.81%
|
1.04%
|
1.24%
|
1.28%
|
1.65%
|
EPS
2 |
1.085
|
1.305
|
1.530
|
1.520
|
1.830
|
1.350
|
1.460
|
1.710
|
0.7700
|
0.5700
|
0.6850
|
1.060
|
1.445
|
1.360
|
1.465
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
04/11/21
|
08/02/22
|
05/05/22
|
30/08/22
|
08/11/22
|
06/02/23
|
09/05/23
|
31/08/23
|
07/11/23
|
06/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
175
|
285
|
271
|
196
|
250
|
246
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
5.29
x
|
1.756
x
|
1.399
x
|
0.8697
x
|
1.964
x
|
1.279
x
|
-
|
Free Cash Flow
1 |
-
|
47.1
|
-54.8
|
-92
|
-35.1
|
-76
|
23
|
-
|
ROE (net income / shareholders' equity)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
-
|
7.410
|
-
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
0.84
|
2.11
|
2.88
|
4.78
|
10.2
|
14.6
|
16
|
Capex / Sales
|
-
|
0.02%
|
0.03%
|
0.04%
|
0.05%
|
0.11%
|
0.14%
|
0.14%
|
Announcement Date
|
12/09/19
|
10/09/20
|
09/09/21
|
30/08/22
|
31/08/23
|
-
|
-
|
-
|
Last Close Price
40.12
USD Average target price
39.25
USD Spread / Average Target -2.17% Consensus |
1st Jan change
|
Capi.
|
---|
| +35.80% | 917M | | -5.74% | 4.11B | | -10.88% | 3.34B | | +2.65% | 1.55B | | +33.14% | 1.25B | | +82.85% | 881M | | -24.60% | 561M | | +12.36% | 558M | | -.--% | 153M | | +5.45% | 106M |
Other Precious Metals & Minerals
|