Market Closed -
NSE India S.E.
05:13:47 10/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
598.6
INR
|
+3.40%
|
|
-4.62%
|
+70.11%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
67,869
|
47,367
|
1,04,826
|
72,148
|
1,33,011
|
2,10,109
|
-
|
-
|
Enterprise Value (EV)
1 |
65,530
|
46,241
|
1,04,900
|
74,473
|
1,28,271
|
2,07,207
|
2,08,999
|
2,10,017
|
P/E ratio
|
26.9
x
|
49.1
x
|
47
x
|
20.2
x
|
28.7
x
|
40.9
x
|
35.9
x
|
32.3
x
|
Yield
|
0.44%
|
0.86%
|
0.67%
|
1.22%
|
-
|
0.92%
|
1.01%
|
1.16%
|
Capitalization / Revenue
|
1.21
x
|
0.66
x
|
2.73
x
|
1.56
x
|
1.54
x
|
2.84
x
|
2.52
x
|
2.33
x
|
EV / Revenue
|
1.17
x
|
0.64
x
|
2.73
x
|
1.61
x
|
1.49
x
|
2.8
x
|
2.51
x
|
2.33
x
|
EV / EBITDA
|
17.7
x
|
16.7
x
|
27.1
x
|
13.9
x
|
19.1
x
|
24.3
x
|
21
x
|
17.9
x
|
EV / FCF
|
16.3
x
|
-
|
127
x
|
-57.2
x
|
-71.4
x
|
84.4
x
|
59.9
x
|
75.2
x
|
FCF Yield
|
6.14%
|
-
|
0.79%
|
-1.75%
|
-1.4%
|
1.19%
|
1.67%
|
1.33%
|
Price to Book
|
4.88
x
|
2.86
x
|
5.41
x
|
3.31
x
|
3.77
x
|
5.48
x
|
5.04
x
|
4.67
x
|
Nbr of stocks (in thousands)
|
3,34,000
|
3,39,667
|
3,51,000
|
3,51,000
|
3,51,000
|
3,51,000
|
-
|
-
|
Reference price
2 |
203.2
|
139.4
|
298.6
|
205.6
|
379.0
|
598.6
|
598.6
|
598.6
|
Announcement Date
|
28/05/19
|
22/06/20
|
27/05/21
|
27/05/22
|
30/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
56,158
|
71,832
|
38,435
|
46,310
|
86,272
|
74,009
|
83,431
|
90,074
|
EBITDA
1 |
3,709
|
2,766
|
3,876
|
5,344
|
6,718
|
8,510
|
9,933
|
11,731
|
EBIT
1 |
3,203
|
2,078
|
3,160
|
4,550
|
5,460
|
7,120
|
8,366
|
9,894
|
Operating Margin
|
5.7%
|
2.89%
|
8.22%
|
9.83%
|
6.33%
|
9.62%
|
10.03%
|
10.98%
|
Earnings before Tax (EBT)
1 |
3,023
|
2,076
|
3,356
|
4,720
|
6,448
|
7,661
|
8,719
|
10,078
|
Net income
1 |
2,214
|
995.9
|
2,234
|
3,575
|
4,630
|
5,143
|
5,783
|
6,637
|
Net margin
|
3.94%
|
1.39%
|
5.81%
|
7.72%
|
5.37%
|
6.95%
|
6.93%
|
7.37%
|
EPS
2 |
7.550
|
2.840
|
6.360
|
10.19
|
13.19
|
14.65
|
16.67
|
18.54
|
Free Cash Flow
1 |
4,022
|
-
|
827.7
|
-1,303
|
-1,796
|
2,456
|
3,491
|
2,792
|
FCF margin
|
7.16%
|
-
|
2.15%
|
-2.81%
|
-2.08%
|
3.32%
|
4.18%
|
3.1%
|
FCF Conversion (EBITDA)
|
108.45%
|
-
|
21.35%
|
-
|
-
|
28.86%
|
35.14%
|
23.8%
|
FCF Conversion (Net income)
|
181.67%
|
-
|
37.05%
|
-
|
-
|
47.76%
|
60.36%
|
42.06%
|
Dividend per Share
2 |
0.9000
|
1.200
|
2.000
|
2.500
|
-
|
5.492
|
6.027
|
6.952
|
Announcement Date
|
28/05/19
|
22/06/20
|
27/05/21
|
27/05/22
|
30/05/23
|
-
|
-
|
-
|
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 |
15,455
|
10,112
|
6,781
|
6,352
|
12,141
|
21,036
|
22,355
|
21,505
|
20,867
|
21,545
|
21,005
|
22,813
|
17,569
|
19,914
|
-
|
EBITDA
1 |
1,178
|
1,002
|
1,051
|
1,373
|
1,490
|
1,431
|
845.2
|
1,686
|
2,161
|
2,026
|
1,959
|
2,107
|
2,169
|
2,287
|
-
|
EBIT
1 |
-
|
-
|
-
|
1,184
|
1,284
|
1,219
|
-
|
1,353
|
1,817
|
1,734
|
1,626
|
1,740
|
1,826
|
1,905
|
-
|
Operating Margin
|
-
|
-
|
-
|
18.64%
|
10.57%
|
5.8%
|
-
|
6.29%
|
8.71%
|
8.05%
|
7.74%
|
7.63%
|
10.39%
|
9.57%
|
-
|
Earnings before Tax (EBT)
1 |
1,062
|
924.4
|
903.3
|
1,239
|
1,321
|
1,257
|
1,314
|
1,278
|
1,738
|
2,117
|
1,702
|
1,773
|
1,918
|
2,146
|
-
|
Net income
1 |
711.6
|
654.3
|
666
|
944
|
1,018
|
947.5
|
1,034
|
933.9
|
1,253
|
1,409
|
1,158
|
1,169
|
1,245
|
1,379
|
-
|
Net margin
|
4.6%
|
6.47%
|
9.82%
|
14.86%
|
8.38%
|
4.5%
|
4.62%
|
4.34%
|
6.01%
|
6.54%
|
5.51%
|
5.13%
|
7.08%
|
6.92%
|
-
|
EPS
2 |
2.030
|
1.860
|
-
|
2.690
|
2.900
|
2.700
|
-
|
2.660
|
3.570
|
4.010
|
3.300
|
3.486
|
3.478
|
3.854
|
-
|
Dividend per Share
2 |
-
|
2.000
|
-
|
-
|
-
|
0.5000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6.612
|
-
|
Announcement Date
|
28/01/21
|
27/05/21
|
29/07/21
|
27/10/21
|
10/02/22
|
27/05/22
|
12/08/22
|
08/11/22
|
02/02/23
|
30/05/23
|
26/07/23
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
74
|
2,325
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
2,339
|
1,126
|
-
|
-
|
4,741
|
2,902
|
1,109
|
91.3
|
Leverage (Debt/EBITDA)
|
-
|
-
|
0.0191
x
|
0.4351
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
4,022
|
-
|
828
|
-1,303
|
-1,796
|
2,456
|
3,491
|
2,792
|
ROE (net income / shareholders' equity)
|
17%
|
6.54%
|
12.4%
|
17.4%
|
16.2%
|
13.7%
|
14.2%
|
14.5%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
8.27%
|
5.3%
|
5.1%
|
7.4%
|
Assets
1 |
-
|
-
|
-
|
-
|
55,987
|
97,035
|
1,13,391
|
89,690
|
Book Value Per Share
2 |
41.70
|
48.70
|
55.20
|
62.10
|
101.0
|
109.0
|
119.0
|
128.0
|
Cash Flow per Share
2 |
-
|
-
|
-
|
-
|
10.20
|
16.60
|
19.80
|
22.90
|
Capex
1 |
1,541
|
1,708
|
3,588
|
3,932
|
5,380
|
6,492
|
7,037
|
7,281
|
Capex / Sales
|
2.74%
|
2.38%
|
9.33%
|
8.49%
|
6.24%
|
8.77%
|
8.43%
|
8.08%
|
Announcement Date
|
28/05/19
|
22/06/20
|
27/05/21
|
27/05/22
|
30/05/23
|
-
|
-
|
-
|
Last Close Price
598.6
INR Average target price
456.3
INR Spread / Average Target -23.77% Consensus |