Market Closed -
NSE India S.E.
05:13:53 26/06/2024 pm IST
|
5-day change
|
1st Jan Change
|
59.97
INR
|
-0.07%
|
|
-6.98%
|
-25.43%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
28,280
|
14,361
|
30,319
|
88,057
|
87,382
|
58,977
|
-
|
-
|
Enterprise Value (EV)
1 |
30,032
|
23,573
|
30,319
|
88,057
|
87,382
|
70,367
|
58,977
|
58,977
|
P/E ratio
|
11.7
x
|
6.44
x
|
17.5
x
|
9.51
x
|
13.9
x
|
47.1
x
|
28.6
x
|
18.8
x
|
Yield
|
1.74%
|
5.13%
|
1.62%
|
0.84%
|
0.91%
|
1.4%
|
1.31%
|
1.39%
|
Capitalization / Revenue
|
0.41
x
|
0.2
x
|
0.29
x
|
0.44
x
|
0.48
x
|
0.53
x
|
0.42
x
|
0.38
x
|
EV / Revenue
|
0.41
x
|
0.2
x
|
0.29
x
|
0.44
x
|
0.48
x
|
0.53
x
|
0.42
x
|
0.38
x
|
EV / EBITDA
|
6.23
x
|
2.82
x
|
4.78
x
|
5.81
x
|
7.74
x
|
15.1
x
|
7.77
x
|
5.54
x
|
EV / FCF
|
-71.8
x
|
-3.35
x
|
27.2
x
|
15
x
|
5.9
x
|
-24
x
|
-87.8
x
|
26.4
x
|
FCF Yield
|
-1.39%
|
-29.9%
|
3.68%
|
6.66%
|
17%
|
-4.17%
|
-1.14%
|
3.79%
|
Price to Book
|
1.41
x
|
0.67
x
|
1.33
x
|
2.79
x
|
-
|
2.33
x
|
2.24
x
|
2.06
x
|
Nbr of stocks (in thousands)
|
9,82,782
|
9,82,782
|
9,82,782
|
9,82,782
|
9,82,782
|
9,82,782
|
-
|
-
|
Reference price
2 |
28.78
|
14.61
|
30.85
|
89.60
|
88.91
|
60.01
|
60.01
|
60.01
|
Announcement Date
|
22/05/19
|
30/06/20
|
23/06/21
|
26/05/22
|
30/05/23
|
25/05/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
68,949
|
73,462
|
1,04,981
|
2,00,721
|
1,80,508
|
1,31,878
|
1,41,692
|
1,55,360
|
EBITDA
1 |
4,537
|
5,095
|
6,338
|
15,156
|
11,295
|
4,670
|
7,589
|
10,655
|
EBIT
1 |
2,978
|
2,779
|
3,277
|
11,723
|
8,514
|
668.6
|
3,906
|
5,584
|
Operating Margin
|
4.32%
|
3.78%
|
3.12%
|
5.84%
|
4.72%
|
0.51%
|
2.76%
|
3.59%
|
Earnings before Tax (EBT)
1 |
3,021
|
3,054
|
1,591
|
12,502
|
8,953
|
1,718
|
2,806
|
4,462
|
Net income
1 |
2,420
|
2,230
|
1,729
|
9,257
|
6,296
|
1,497
|
2,033
|
3,195
|
Net margin
|
3.51%
|
3.04%
|
1.65%
|
4.61%
|
3.49%
|
1.14%
|
1.43%
|
2.06%
|
EPS
2 |
2.462
|
2.270
|
1.760
|
9.420
|
6.405
|
1.520
|
2.100
|
3.200
|
Free Cash Flow
1 |
-393.7
|
-4,291
|
1,115
|
5,867
|
14,813
|
-2,937
|
-671.5
|
2,232
|
FCF margin
|
-0.57%
|
-5.84%
|
1.06%
|
2.92%
|
8.21%
|
-2.23%
|
-0.47%
|
1.44%
|
FCF Conversion (EBITDA)
|
-
|
-
|
17.6%
|
38.71%
|
131.15%
|
-
|
-
|
20.95%
|
FCF Conversion (Net income)
|
-
|
-
|
64.51%
|
63.37%
|
235.28%
|
-
|
-
|
69.87%
|
Dividend per Share
2 |
0.5000
|
0.7500
|
0.5000
|
0.7500
|
0.8125
|
1.000
|
0.7833
|
0.8333
|
Announcement Date
|
22/05/19
|
30/06/20
|
23/06/21
|
26/05/22
|
30/05/23
|
25/05/24
|
-
|
-
|
Fiscal Period: March |
2021 Q3
|
2022 Q2
|
2022 Q3
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
27,347
|
-
|
58,690
|
56,749
|
53,002
|
40,990
|
33,951
|
32,711
|
33,443
|
33,098
|
31,854
|
EBITDA
1 |
1,476
|
-
|
-
|
-
|
4,500
|
2,231
|
895.9
|
1,390
|
1,727
|
1,552
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
35,644
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
2,280
|
-
|
-
|
2,116
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
3.99%
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
2.320
|
-
|
-
|
2.152
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/02/21
|
01/11/21
|
11/02/22
|
10/08/22
|
09/11/22
|
14/02/23
|
30/05/23
|
10/08/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
1,753
|
9,212
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.3863
x
|
1.808
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-394
|
-4,291
|
1,115
|
5,867
|
14,813
|
-2,937
|
-672
|
2,233
|
ROE (net income / shareholders' equity)
|
12.2%
|
10.4%
|
7.81%
|
34%
|
20.2%
|
5.61%
|
7.75%
|
13.9%
|
ROA (Net income/ Total Assets)
|
6.6%
|
-
|
-
|
-
|
7.04%
|
2.04%
|
2.9%
|
4.3%
|
Assets
1 |
36,661
|
-
|
-
|
-
|
89,385
|
73,275
|
70,103
|
74,302
|
Book Value Per Share
2 |
20.30
|
21.80
|
23.20
|
32.20
|
-
|
25.80
|
26.90
|
29.20
|
Cash Flow per Share
2 |
3.300
|
2.670
|
3.360
|
-
|
16.10
|
-1.480
|
8.300
|
11.00
|
Capex
1 |
3,638
|
6,917
|
2,182
|
2,637
|
1,015
|
1,479
|
5,315
|
4,471
|
Capex / Sales
|
5.28%
|
9.42%
|
2.08%
|
1.31%
|
0.56%
|
1.12%
|
3.75%
|
2.88%
|
Announcement Date
|
22/05/19
|
30/06/20
|
23/06/21
|
26/05/22
|
30/05/23
|
25/05/24
|
-
|
-
|
Last Close Price
60.01
INR Average target price
88.67
INR Spread / Average Target +47.75% Consensus |
1st Jan change
|
Capi.
|
---|
| -25.43% | 71Cr | | -14.55% | 11TCr | | -15.06% | 4.76TCr | | -0.47% | 1.79TCr | | +28.73% | 876.81Cr | | -53.98% | 821.49Cr | | -26.63% | 584.59Cr | | -20.77% | 578.77Cr | | +13.46% | 491.65Cr | | -1.52% | 414.09Cr |
Other Air Freight & Logistics
|