Market Closed -
Nyse
01:30:01 26/06/2024 am IST
|
5-day change
|
1st Jan Change
|
39.69
USD
|
-1.76%
|
|
-0.90%
|
+13.66%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
11,615
|
13,332
|
16,494
|
7,302
|
10,533
|
12,065
|
-
|
-
|
Enterprise Value (EV)
1 |
1,35,744
|
13,332
|
25,455
|
21,892
|
24,455
|
14,387
|
14,387
|
14,387
|
P/E ratio
|
7.04
x
|
12.4
x
|
5.79
x
|
4.86
x
|
11.7
x
|
13.9
x
|
7.52
x
|
6.26
x
|
Yield
|
2.23%
|
2.13%
|
1.85%
|
4.91%
|
3.44%
|
3.02%
|
3.1%
|
3.14%
|
Capitalization / Revenue
|
1.82
x
|
1.99
x
|
2.01
x
|
0.87
x
|
1.28
x
|
1.46
x
|
1.29
x
|
1.21
x
|
EV / Revenue
|
21.2
x
|
1.99
x
|
3.1
x
|
2.6
x
|
2.98
x
|
1.74
x
|
1.54
x
|
1.45
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.79
x
|
0.91
x
|
1.09
x
|
0.69
x
|
0.92
x
|
1
x
|
0.91
x
|
0.79
x
|
Nbr of stocks (in thousands)
|
3,80,069
|
3,73,857
|
3,46,444
|
2,98,647
|
3,01,630
|
3,03,981
|
-
|
-
|
Reference price
2 |
30.56
|
35.66
|
47.61
|
24.45
|
34.92
|
39.69
|
39.69
|
39.69
|
Announcement Date
|
22/01/20
|
22/01/21
|
21/01/22
|
20/01/23
|
19/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,394
|
6,686
|
8,206
|
8,428
|
8,214
|
8,272
|
9,323
|
9,945
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
2,965
|
2,903
|
4,096
|
3,741
|
3,051
|
3,246
|
4,073
|
4,074
|
Operating Margin
|
46.37%
|
43.42%
|
49.91%
|
44.39%
|
37.14%
|
39.24%
|
43.69%
|
40.97%
|
Earnings before Tax (EBT)
1 |
1,967
|
1,414
|
3,855
|
2,342
|
1,083
|
1,192
|
2,130
|
2,492
|
Net income
1 |
1,715
|
1,085
|
3,003
|
1,604
|
910
|
885.6
|
1,605
|
1,946
|
Net margin
|
26.82%
|
16.23%
|
36.6%
|
19.03%
|
11.08%
|
10.71%
|
17.22%
|
19.57%
|
EPS
2 |
4.340
|
2.880
|
8.220
|
5.030
|
2.980
|
2.851
|
5.281
|
6.337
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.6800
|
0.7600
|
0.8800
|
1.200
|
1.200
|
1.200
|
1.229
|
1.246
|
Announcement Date
|
22/01/20
|
22/01/21
|
21/01/22
|
20/01/23
|
19/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
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
|
2025 Q2
|
---|
Net sales
1 |
2,199
|
2,135
|
2,076
|
2,016
|
2,201
|
2,100
|
2,079
|
1,968
|
2,067
|
1,986
|
2,020
|
2,088
|
2,159
|
2,209
|
2,291
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,109
|
1,013
|
938
|
855
|
935
|
834
|
830
|
736
|
651
|
678
|
755.1
|
851.8
|
908.9
|
917
|
984.5
|
Operating Margin
|
50.43%
|
47.45%
|
45.18%
|
42.41%
|
42.48%
|
39.71%
|
39.92%
|
37.4%
|
31.49%
|
34.14%
|
37.38%
|
40.79%
|
42.11%
|
41.51%
|
42.97%
|
Earnings before Tax (EBT)
1 |
899
|
846
|
634
|
417
|
445
|
388
|
403
|
228
|
64
|
171
|
254.4
|
361.1
|
411
|
445.5
|
513
|
Net income
1 |
624
|
627
|
454
|
272
|
251
|
291
|
301
|
269
|
49
|
129
|
177.6
|
272
|
310.6
|
326.9
|
373.8
|
Net margin
|
28.38%
|
29.37%
|
21.87%
|
13.49%
|
11.4%
|
13.86%
|
14.48%
|
13.67%
|
2.37%
|
6.5%
|
8.79%
|
13.02%
|
14.39%
|
14.8%
|
16.32%
|
EPS
2 |
1.790
|
1.860
|
1.400
|
0.8800
|
0.8300
|
0.9600
|
0.9900
|
0.8800
|
0.1600
|
0.4200
|
0.5384
|
0.8690
|
1.016
|
1.067
|
1.193
|
Dividend per Share
2 |
0.2500
|
0.3000
|
0.3000
|
0.3000
|
0.3000
|
0.3000
|
0.3000
|
-
|
0.3000
|
0.3000
|
0.3046
|
0.3046
|
0.3046
|
0.3150
|
0.3210
|
Announcement Date
|
21/01/22
|
14/04/22
|
19/07/22
|
19/10/22
|
20/01/23
|
19/04/23
|
19/07/23
|
18/10/23
|
19/01/24
|
18/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,24,129
|
-
|
8,961
|
14,590
|
13,922
|
2,322
|
2,322
|
2,322
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
12.4%
|
7.7%
|
18.5%
|
11.2%
|
8.3%
|
7.29%
|
11.6%
|
12.8%
|
ROA (Net income/ Total Assets)
|
1%
|
0.6%
|
1.1%
|
0.9%
|
0.5%
|
0.5%
|
0.81%
|
0.9%
|
Assets
1 |
1,71,500
|
1,80,833
|
2,73,000
|
1,78,222
|
1,82,000
|
1,78,795
|
1,97,519
|
2,16,230
|
Book Value Per Share
2 |
38.50
|
39.20
|
43.60
|
35.20
|
37.80
|
39.80
|
43.80
|
50.30
|
Cash Flow per Share
|
10.20
|
9.920
|
11.10
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
22/01/20
|
22/01/21
|
21/01/22
|
20/01/23
|
19/01/24
|
-
|
-
|
-
|
Last Close Price
39.69
USD Average target price
44.04
USD Spread / Average Target +10.97% Consensus |
1st Jan change
|
Capi.
|
---|
| +13.66% | 1.21TCr | | -7.99% | 593.66Cr | | +2.27% | 297.87Cr | | +6.81% | 278.36Cr | | -44.79% | 198.25Cr | | -17.81% | 89Cr | | 0.00% | 80Cr | | -12.20% | 77Cr | | +116.70% | 57Cr | | -32.45% | 39Cr |
Consumer Leasing
|