Market Closed -
Nyse
01:30:02 27/04/2024 am IST
|
5-day change
|
1st Jan Change
|
112.2
USD
|
+0.30%
|
|
+4.26%
|
+20.42%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
10,614
|
11,207
|
17,860
|
36,506
|
52,890
|
63,854
|
-
|
-
|
Enterprise Value (EV)
1 |
11,688
|
23,046
|
30,167
|
33,576
|
45,054
|
61,726
|
61,726
|
66,988
|
P/E ratio
|
21.8
x
|
-
|
9.89
x
|
-
|
-
|
-
|
-
|
-
|
Yield
|
4.93%
|
4.12%
|
2.62%
|
2.51%
|
1.85%
|
1.64%
|
1.81%
|
2.09%
|
Capitalization / Revenue
|
6.49
x
|
5.87
x
|
8
x
|
13.9
x
|
16.7
x
|
18
x
|
15.8
x
|
13.5
x
|
EV / Revenue
|
7.15
x
|
12.1
x
|
13.5
x
|
12.8
x
|
14.2
x
|
17.4
x
|
15.3
x
|
14.2
x
|
EV / EBITDA
|
8.63
x
|
24.8
x
|
15.1
x
|
16.8
x
|
7.82
x
|
8.91
x
|
8.22
x
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
8.2
x
|
12.8
x
|
4.76
x
|
91.6
x
|
3.77
x
|
5.86
x
|
5.37
x
|
3.24
x
|
Nbr of stocks (in thousands)
|
2,22,462
|
2,28,816
|
2,46,579
|
5,72,284
|
5,67,555
|
5,69,004
|
-
|
-
|
Reference price
2 |
47.71
|
48.98
|
72.43
|
63.79
|
93.19
|
112.2
|
112.2
|
112.2
|
Announcement Date
|
30/01/20
|
03/02/21
|
11/02/22
|
09/02/23
|
08/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,635
|
1,909
|
2,233
|
2,620
|
3,164
|
3,539
|
4,032
|
4,723
|
EBITDA
1 |
1,355
|
928.1
|
2,004
|
2,004
|
5,762
|
6,929
|
7,507
|
-
|
EBIT
1 |
902.2
|
1,041
|
1,198
|
1,410
|
1,768
|
2,020
|
2,356
|
2,872
|
Operating Margin
|
55.18%
|
54.5%
|
53.66%
|
53.83%
|
55.88%
|
57.08%
|
58.44%
|
60.81%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
806.5
|
-
|
1,802
|
-
|
-
|
4,620
|
5,652
|
-
|
Net margin
|
49.33%
|
-
|
80.68%
|
-
|
-
|
130.53%
|
140.18%
|
-
|
EPS
|
2.190
|
-
|
7.320
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
2.350
|
2.020
|
1.900
|
1.600
|
1.720
|
1.845
|
2.028
|
2.348
|
Announcement Date
|
30/01/20
|
03/02/21
|
11/02/22
|
09/02/23
|
08/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
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 |
551
|
597.5
|
583.7
|
636.7
|
670.5
|
728.6
|
742
|
793
|
834
|
795
|
826.5
|
865.1
|
904.7
|
943.3
|
939.2
|
EBITDA
1 |
-
|
-
|
-
|
-
|
526.6
|
-
|
1,258
|
1,441
|
1,590
|
1,473
|
1,679
|
1,717
|
1,757
|
1,776
|
-
|
EBIT
1 |
300.1
|
309.1
|
310
|
341.1
|
364.6
|
394.3
|
397
|
442
|
472
|
457
|
459.8
|
491.1
|
519.3
|
549.9
|
541.3
|
Operating Margin
|
54.46%
|
51.73%
|
53.11%
|
53.57%
|
54.38%
|
54.12%
|
53.5%
|
55.74%
|
56.59%
|
57.48%
|
55.63%
|
56.76%
|
57.4%
|
58.3%
|
57.64%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
234.4
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
39.23%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
0.9100
|
-1.500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.5000
|
0.4000
|
0.4000
|
0.4000
|
0.4000
|
0.4000
|
0.4300
|
0.4300
|
0.4300
|
0.4300
|
0.4506
|
0.4587
|
0.4587
|
0.4587
|
0.4822
|
Announcement Date
|
02/11/21
|
11/02/22
|
05/05/22
|
04/08/22
|
02/11/22
|
09/02/23
|
09/05/23
|
03/08/23
|
01/11/23
|
08/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,075
|
11,839
|
12,307
|
-
|
-
|
-
|
-
|
3,134
|
Net Cash position
1 |
-
|
-
|
-
|
2,930
|
7,836
|
2,128
|
2,128
|
-
|
Leverage (Debt/EBITDA)
|
0.7933
x
|
12.76
x
|
6.142
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
69.1%
|
54.4%
|
77.9%
|
150%
|
39.2%
|
40.5%
|
45.1%
|
35.1%
|
ROA (Net income/ Total Assets)
|
15.4%
|
5.54%
|
7.5%
|
-
|
-
|
1.63%
|
2%
|
-
|
Assets
1 |
5,254
|
-
|
24,024
|
-
|
-
|
2,83,253
|
2,83,301
|
-
|
Book Value Per Share
2 |
5.820
|
3.820
|
15.20
|
0.7000
|
24.70
|
19.10
|
20.90
|
34.60
|
Cash Flow per Share
2 |
-
|
-7.100
|
4.500
|
6.480
|
-
|
4.460
|
4.470
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
30/01/20
|
03/02/21
|
11/02/22
|
09/02/23
|
08/02/24
|
-
|
-
|
-
|
Last Close Price
112.2
USD Average target price
123.3
USD Spread / Average Target +9.88% Consensus |