End-of-day quote
NEO Exchange
03:30:00 28/06/2024 am IST
|
5-day change
|
1st Jan Change
|
30.79
CAD
|
-1.69%
|
|
+1.75%
|
+29.42%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
9,22,946
|
11,85,281
|
19,21,855
|
11,45,004
|
17,55,459
|
22,58,142
|
-
|
-
|
Enterprise Value (EV)
1 |
8,07,825
|
10,62,519
|
17,97,023
|
10,45,943
|
16,57,796
|
21,48,081
|
21,24,271
|
20,79,404
|
P/E ratio
|
27.2
x
|
29.9
x
|
25.8
x
|
19.3
x
|
24.1
x
|
24.1
x
|
21.2
x
|
18.3
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
0.33%
|
0.42%
|
0.46%
|
Capitalization / Revenue
|
5.7
x
|
6.49
x
|
7.46
x
|
4.05
x
|
5.71
x
|
6.51
x
|
5.87
x
|
5.3
x
|
EV / Revenue
|
4.99
x
|
5.82
x
|
6.98
x
|
3.7
x
|
5.39
x
|
6.2
x
|
5.52
x
|
4.88
x
|
EV / EBITDA
|
13.8
x
|
15.6
x
|
16.9
x
|
9.5
x
|
14
x
|
14.8
x
|
12.9
x
|
11.1
x
|
EV / FCF
|
26.1
x
|
24.8
x
|
26.8
x
|
17.4
x
|
23.9
x
|
26.7
x
|
23.1
x
|
19.1
x
|
FCF Yield
|
3.83%
|
4.03%
|
3.73%
|
5.74%
|
4.19%
|
3.74%
|
4.32%
|
5.23%
|
Price to Book
|
4.58
x
|
5.32
x
|
7.62
x
|
4.43
x
|
6.27
x
|
6.78
x
|
5.59
x
|
4.54
x
|
Nbr of stocks (in thousands)
|
1,37,93,749
|
1,35,28,525
|
1,32,75,280
|
1,29,43,000
|
1,25,16,000
|
1,23,57,994
|
-
|
-
|
Reference price
2 |
66.97
|
87.63
|
144.9
|
88.23
|
139.7
|
182.2
|
182.2
|
182.2
|
Announcement Date
|
03/02/20
|
02/02/21
|
01/02/22
|
02/02/23
|
30/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,61,857
|
1,82,527
|
2,57,637
|
2,82,836
|
3,07,394
|
3,46,691
|
3,84,977
|
4,25,691
|
EBITDA
1 |
58,503
|
67,912
|
1,06,531
|
1,10,132
|
1,18,699
|
1,45,305
|
1,64,486
|
1,86,555
|
EBIT
1 |
34,231
|
41,224
|
78,714
|
74,842
|
84,293
|
1,06,846
|
1,22,312
|
1,39,174
|
Operating Margin
|
21.15%
|
22.59%
|
30.55%
|
26.46%
|
27.42%
|
30.82%
|
31.77%
|
32.69%
|
Earnings before Tax (EBT)
1 |
39,625
|
48,082
|
90,734
|
71,328
|
85,717
|
1,12,388
|
1,25,992
|
1,43,224
|
Net income
1 |
34,343
|
40,269
|
76,033
|
59,972
|
73,795
|
93,937
|
1,05,487
|
1,19,162
|
Net margin
|
21.22%
|
22.06%
|
29.51%
|
21.2%
|
24.01%
|
27.1%
|
27.4%
|
27.99%
|
EPS
2 |
2.458
|
2.930
|
5.610
|
4.560
|
5.800
|
7.559
|
8.590
|
9.929
|
Free Cash Flow
1 |
30,972
|
42,843
|
67,012
|
60,010
|
69,495
|
80,371
|
91,861
|
1,08,826
|
FCF margin
|
19.14%
|
23.47%
|
26.01%
|
21.22%
|
22.61%
|
23.18%
|
23.86%
|
25.56%
|
FCF Conversion (EBITDA)
|
52.94%
|
63.09%
|
62.9%
|
54.49%
|
58.55%
|
55.31%
|
55.85%
|
58.33%
|
FCF Conversion (Net income)
|
90.18%
|
106.39%
|
88.14%
|
100.06%
|
94.17%
|
85.56%
|
87.08%
|
91.33%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
0.6005
|
0.7676
|
0.8325
|
Announcement Date
|
03/02/20
|
02/02/21
|
01/02/22
|
02/02/23
|
30/01/24
|
-
|
-
|
-
|
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 |
75,325
|
68,011
|
69,685
|
69,092
|
76,048
|
69,787
|
74,604
|
76,693
|
86,310
|
80,539
|
84,039
|
85,783
|
95,767
|
89,274
|
93,494
|
EBITDA
1 |
29,278
|
28,380
|
28,134
|
26,157
|
27,461
|
25,885
|
31,009
|
30,886
|
32,672
|
34,149
|
36,122
|
35,989
|
39,033
|
39,286
|
40,622
|
EBIT
1 |
21,885
|
20,094
|
19,453
|
17,135
|
18,160
|
17,415
|
21,838
|
21,343
|
23,697
|
25,472
|
26,463
|
26,129
|
28,990
|
28,910
|
29,775
|
Operating Margin
|
29.05%
|
29.55%
|
27.92%
|
24.8%
|
23.88%
|
24.95%
|
29.27%
|
27.83%
|
27.46%
|
31.63%
|
31.49%
|
30.46%
|
30.27%
|
32.38%
|
31.85%
|
Earnings before Tax (EBT)
1 |
24,402
|
18,934
|
19,014
|
16,233
|
17,147
|
18,205
|
21,903
|
21,197
|
24,412
|
28,315
|
27,507
|
27,186
|
29,911
|
29,770
|
30,997
|
Net income
1 |
20,642
|
16,436
|
16,002
|
13,910
|
13,624
|
15,051
|
18,368
|
19,689
|
20,687
|
23,662
|
22,932
|
22,641
|
25,013
|
25,132
|
25,953
|
Net margin
|
27.4%
|
24.17%
|
22.96%
|
20.13%
|
17.92%
|
21.57%
|
24.62%
|
25.67%
|
23.97%
|
29.38%
|
27.29%
|
26.39%
|
26.12%
|
28.15%
|
27.76%
|
EPS
2 |
1.534
|
1.231
|
1.210
|
1.060
|
1.050
|
1.170
|
1.440
|
1.550
|
1.640
|
1.890
|
1.838
|
1.828
|
2.021
|
2.060
|
2.161
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.2000
|
0.2000
|
0.2000
|
0.2000
|
0.2000
|
Announcement Date
|
01/02/22
|
26/04/22
|
26/07/22
|
25/10/22
|
02/02/23
|
25/04/23
|
25/07/23
|
24/10/23
|
30/01/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
1,15,121
|
1,22,762
|
1,24,832
|
99,061
|
97,663
|
1,10,062
|
1,33,871
|
1,78,738
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
30,972
|
42,843
|
67,012
|
60,010
|
69,495
|
80,371
|
91,861
|
1,08,826
|
ROE (net income / shareholders' equity)
|
19.3%
|
19%
|
32.1%
|
23.6%
|
29.7%
|
28.2%
|
26.7%
|
24.4%
|
ROA (Net income/ Total Assets)
|
14.4%
|
13.5%
|
22.4%
|
16.6%
|
19.2%
|
21.2%
|
20.5%
|
19.5%
|
Assets
1 |
2,38,709
|
2,97,762
|
3,39,442
|
3,62,266
|
3,83,828
|
4,42,309
|
5,13,468
|
6,11,712
|
Book Value Per Share
2 |
14.60
|
16.50
|
19.00
|
19.90
|
22.30
|
26.90
|
32.60
|
40.10
|
Cash Flow per Share
2 |
3.900
|
4.740
|
6.760
|
7.120
|
8.000
|
10.20
|
11.90
|
13.20
|
Capex
1 |
23,548
|
22,281
|
24,640
|
31,485
|
32,251
|
48,882
|
50,767
|
52,771
|
Capex / Sales
|
14.55%
|
12.21%
|
9.56%
|
11.13%
|
10.49%
|
14.1%
|
13.19%
|
12.4%
|
Announcement Date
|
03/02/20
|
02/02/21
|
01/02/22
|
02/02/23
|
30/01/24
|
-
|
-
|
-
|
Last Close Price
182.2
USD Average target price
194.3
USD Spread / Average Target +6.69% Consensus |
1st Jan change
|
Capi.
|
---|
| -27.62% | 30.32B | | -27.28% | 18.44B | | -24.39% | 18.13B | | -.--% | 6.85B | | -11.37% | 238M | | +12.82% | 111M | | -1.09% | 71.75M |
Search Engines
|