Real-time Estimate
Cboe BZX
12:42:41 04/05/2024 am IST
|
5-day change
|
1st Jan Change
|
168.9
USD
|
+0.23%
|
|
-2.94%
|
+19.63%
|
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
|
20,69,424
|
-
|
-
|
Enterprise Value (EV)
1 |
8,07,825
|
10,62,519
|
17,97,023
|
10,45,943
|
16,57,796
|
19,44,641
|
19,18,964
|
18,98,202
|
P/E ratio
|
27.2
x
|
29.9
x
|
25.8
x
|
19.3
x
|
24.1
x
|
22
x
|
19.5
x
|
16.8
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
0.22%
|
0.27%
|
0.4%
|
Capitalization / Revenue
|
5.7
x
|
6.49
x
|
7.46
x
|
4.05
x
|
5.71
x
|
5.97
x
|
5.39
x
|
4.88
x
|
EV / Revenue
|
4.99
x
|
5.82
x
|
6.98
x
|
3.7
x
|
5.39
x
|
5.61
x
|
4.99
x
|
4.48
x
|
EV / EBITDA
|
13.8
x
|
15.6
x
|
16.9
x
|
9.5
x
|
14
x
|
13.4
x
|
11.7
x
|
10.2
x
|
EV / FCF
|
26.1
x
|
24.8
x
|
26.8
x
|
17.4
x
|
23.9
x
|
24.3
x
|
20.8
x
|
17.5
x
|
FCF Yield
|
3.83%
|
4.03%
|
3.73%
|
5.74%
|
4.19%
|
4.12%
|
4.8%
|
5.7%
|
Price to Book
|
4.58
x
|
5.32
x
|
7.62
x
|
4.43
x
|
6.27
x
|
6.16
x
|
5.05
x
|
4
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
|
166.6
|
166.6
|
166.6
|
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
|
3,46,386
|
3,84,311
|
4,23,942
|
EBITDA
1 |
58,503
|
67,912
|
1,06,531
|
1,10,132
|
1,18,699
|
1,45,065
|
1,64,290
|
1,86,976
|
EBIT
1 |
34,231
|
41,224
|
78,714
|
74,842
|
84,293
|
1,06,333
|
1,21,774
|
1,38,868
|
Operating Margin
|
21.15%
|
22.59%
|
30.55%
|
26.46%
|
27.42%
|
30.7%
|
31.69%
|
32.76%
|
Earnings before Tax (EBT)
1 |
39,625
|
48,082
|
90,734
|
71,328
|
85,717
|
1,12,065
|
1,25,181
|
1,42,426
|
Net income
1 |
34,343
|
40,269
|
76,033
|
59,972
|
73,795
|
93,701
|
1,05,005
|
1,19,073
|
Net margin
|
21.22%
|
22.06%
|
29.51%
|
21.2%
|
24.01%
|
27.05%
|
27.32%
|
28.09%
|
EPS
2 |
2.458
|
2.930
|
5.610
|
4.560
|
5.800
|
7.557
|
8.561
|
9.912
|
Free Cash Flow
1 |
30,972
|
42,843
|
67,012
|
60,010
|
69,495
|
80,177
|
91,863
|
1,07,334
|
FCF margin
|
19.14%
|
23.47%
|
26.01%
|
21.22%
|
22.61%
|
23.15%
|
23.9%
|
25.32%
|
FCF Conversion (EBITDA)
|
52.94%
|
63.09%
|
62.9%
|
54.49%
|
58.55%
|
55.27%
|
55.92%
|
57.41%
|
FCF Conversion (Net income)
|
90.18%
|
106.39%
|
88.14%
|
100.06%
|
94.17%
|
85.57%
|
87.48%
|
90.14%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
0.3820
|
0.4885
|
0.6660
|
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
|
83,946
|
85,741
|
95,752
|
89,055
|
93,165
|
EBITDA
1 |
29,278
|
28,380
|
28,134
|
26,157
|
27,461
|
25,885
|
31,009
|
30,886
|
32,672
|
34,149
|
36,088
|
35,953
|
39,124
|
39,049
|
40,829
|
EBIT
1 |
21,885
|
20,094
|
19,453
|
17,135
|
18,160
|
17,415
|
21,838
|
21,343
|
23,697
|
25,472
|
26,396
|
26,065
|
28,922
|
28,801
|
29,530
|
Operating Margin
|
29.05%
|
29.55%
|
27.92%
|
24.8%
|
23.88%
|
24.95%
|
29.27%
|
27.83%
|
27.46%
|
31.63%
|
31.44%
|
30.4%
|
30.21%
|
32.34%
|
31.7%
|
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
|
27,399
|
27,080
|
29,816
|
29,594
|
30,612
|
Net income
1 |
20,642
|
16,436
|
16,002
|
13,910
|
13,624
|
15,051
|
18,368
|
19,689
|
20,687
|
23,662
|
22,888
|
22,598
|
24,978
|
25,061
|
25,770
|
Net margin
|
27.4%
|
24.17%
|
22.96%
|
20.13%
|
17.92%
|
21.57%
|
24.62%
|
25.67%
|
23.97%
|
29.38%
|
27.26%
|
26.36%
|
26.09%
|
28.14%
|
27.66%
|
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
|
2.088
|
2.179
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.1200
|
0.1200
|
0.1500
|
0.1000
|
0.1000
|
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
|
1,24,783
|
1,50,460
|
1,71,223
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
30,972
|
42,843
|
67,012
|
60,010
|
69,495
|
80,105
|
92,057
|
1,08,252
|
ROE (net income / shareholders' equity)
|
19.3%
|
19%
|
32.1%
|
23.6%
|
29.7%
|
27.9%
|
26.3%
|
23.6%
|
ROA (Net income/ Total Assets)
|
14.4%
|
13.5%
|
22.4%
|
16.6%
|
19.2%
|
20.2%
|
19.5%
|
17.9%
|
Assets
1 |
2,38,709
|
2,97,762
|
3,39,442
|
3,62,266
|
3,83,828
|
4,63,332
|
5,37,999
|
6,64,510
|
Book Value Per Share
2 |
14.60
|
16.50
|
19.00
|
19.90
|
22.30
|
27.10
|
33.00
|
41.70
|
Cash Flow per Share
2 |
3.900
|
4.740
|
6.760
|
7.120
|
8.000
|
10.60
|
12.20
|
14.70
|
Capex
1 |
23,548
|
22,281
|
24,640
|
31,485
|
32,251
|
47,801
|
49,423
|
51,764
|
Capex / Sales
|
14.55%
|
12.21%
|
9.56%
|
11.13%
|
10.49%
|
13.8%
|
12.86%
|
12.21%
|
Announcement Date
|
03/02/20
|
02/02/21
|
01/02/22
|
02/02/23
|
30/01/24
|
-
|
-
|
-
|
Last Close Price
166.6
USD Average target price
190
USD Spread / Average Target +14.02% Consensus |
1st Jan change
|
Capi.
|
---|
| -4.84% | 39.19B | | -13.12% | 20.98B | | -25.18% | 18.23B | | -.--% | 6.85B | | -7.94% | 258M | | +13.55% | 114M | | -8.56% | 70.55M |
Search Engines
|