Real-time Estimate
Tradegate
01:31:41 19/06/2024 am IST
|
5-day change
|
1st Jan Change
|
199.4
EUR
|
-0.05%
|
|
+10.96%
|
+12.12%
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
10,12,161
|
19,80,645
|
23,39,018
|
22,20,978
|
26,76,737
|
33,22,436
|
-
|
-
|
Enterprise Value (EV)
1 |
9,14,310
|
19,01,251
|
22,73,221
|
21,71,938
|
26,25,726
|
32,71,516
|
32,67,073
|
32,57,162
|
P/E ratio
|
18.8
x
|
35.3
x
|
25.2
x
|
22.6
x
|
27.9
x
|
32.9
x
|
29.8
x
|
26.6
x
|
Yield
|
1.34%
|
0.69%
|
0.6%
|
0.65%
|
0.55%
|
0.46%
|
0.48%
|
0.5%
|
Capitalization / Revenue
|
3.89
x
|
7.22
x
|
6.39
x
|
5.63
x
|
6.98
x
|
8.57
x
|
8.02
x
|
7.48
x
|
EV / Revenue
|
3.51
x
|
6.93
x
|
6.21
x
|
5.51
x
|
6.85
x
|
8.44
x
|
7.89
x
|
7.34
x
|
EV / EBITDA
|
12
x
|
24.6
x
|
18.9
x
|
16.6
x
|
20.9
x
|
24.7
x
|
23.2
x
|
21.1
x
|
EV / FCF
|
15.5
x
|
25.9
x
|
24.5
x
|
19.5
x
|
26.4
x
|
30
x
|
27.3
x
|
25
x
|
FCF Yield
|
6.44%
|
3.86%
|
4.09%
|
5.13%
|
3.79%
|
3.34%
|
3.66%
|
3.99%
|
Price to Book
|
11
x
|
31.5
x
|
36.8
x
|
43.5
x
|
42.8
x
|
50.5
x
|
45.9
x
|
36.8
x
|
Nbr of stocks (in thousands)
|
1,80,76,720
|
1,71,02,536
|
1,65,30,166
|
1,60,70,752
|
1,56,34,232
|
1,53,34,082
|
-
|
-
|
Reference price
2 |
55.99
|
115.8
|
141.5
|
138.2
|
171.2
|
216.7
|
216.7
|
216.7
|
Announcement Date
|
30/10/19
|
29/10/20
|
28/10/21
|
27/10/22
|
02/11/23
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,60,174
|
2,74,515
|
3,65,817
|
3,94,328
|
3,83,285
|
3,87,616
|
4,14,023
|
4,43,968
|
EBITDA
1 |
76,477
|
77,344
|
1,20,233
|
1,30,541
|
1,25,820
|
1,32,523
|
1,41,108
|
1,54,444
|
EBIT
1 |
63,930
|
66,288
|
1,08,949
|
1,19,437
|
1,14,301
|
1,20,682
|
1,29,516
|
1,40,028
|
Operating Margin
|
24.57%
|
24.15%
|
29.78%
|
30.29%
|
29.82%
|
31.13%
|
31.28%
|
31.54%
|
Earnings before Tax (EBT)
1 |
65,737
|
67,091
|
1,09,207
|
1,19,103
|
1,13,736
|
1,20,587
|
1,28,912
|
1,37,232
|
Net income
1 |
55,256
|
57,411
|
94,680
|
99,803
|
96,995
|
1,01,421
|
1,08,997
|
1,17,711
|
Net margin
|
21.24%
|
20.91%
|
25.88%
|
25.31%
|
25.31%
|
26.17%
|
26.33%
|
26.51%
|
EPS
2 |
2.972
|
3.280
|
5.610
|
6.110
|
6.130
|
6.587
|
7.260
|
8.158
|
Free Cash Flow
1 |
58,896
|
73,365
|
92,953
|
1,11,443
|
99,584
|
1,09,197
|
1,19,690
|
1,30,053
|
FCF margin
|
22.64%
|
26.73%
|
25.41%
|
28.26%
|
25.98%
|
28.17%
|
28.91%
|
29.29%
|
FCF Conversion (EBITDA)
|
77.01%
|
94.86%
|
77.31%
|
85.37%
|
79.15%
|
82.4%
|
84.82%
|
84.21%
|
FCF Conversion (Net income)
|
106.59%
|
127.79%
|
98.18%
|
111.66%
|
102.67%
|
107.67%
|
109.81%
|
110.48%
|
Dividend per Share
2 |
0.7500
|
0.7950
|
0.8500
|
0.9000
|
0.9400
|
0.9922
|
1.041
|
1.091
|
Announcement Date
|
30/10/19
|
29/10/20
|
28/10/21
|
27/10/22
|
02/11/23
|
-
|
-
|
-
|
Fiscal Period: September |
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
|
2025 Q3
|
---|
Net sales
1 |
1,23,945
|
97,278
|
82,959
|
90,146
|
1,17,154
|
94,836
|
81,797
|
89,498
|
1,19,575
|
90,753
|
83,664
|
92,304
|
1,24,544
|
96,203
|
88,572
|
EBITDA
1 |
44,185
|
32,716
|
25,881
|
27,759
|
38,932
|
31,216
|
26,050
|
29,622
|
43,221
|
30,736
|
27,111
|
30,873
|
43,127
|
31,816
|
27,884
|
EBIT
1 |
41,488
|
29,979
|
23,076
|
24,894
|
36,016
|
28,318
|
22,998
|
26,969
|
40,373
|
27,900
|
24,262
|
27,734
|
41,616
|
29,859
|
26,255
|
Operating Margin
|
33.47%
|
30.82%
|
27.82%
|
27.62%
|
30.74%
|
29.86%
|
28.12%
|
30.13%
|
33.76%
|
30.74%
|
29%
|
30.05%
|
33.41%
|
31.04%
|
29.64%
|
Earnings before Tax (EBT)
1 |
41,241
|
30,139
|
23,066
|
24,657
|
35,623
|
28,382
|
22,733
|
26,998
|
40,323
|
28,058
|
24,177
|
27,661
|
41,272
|
29,655
|
26,192
|
Net income
1 |
34,630
|
25,010
|
19,442
|
20,721
|
29,998
|
24,160
|
19,881
|
22,956
|
33,916
|
23,636
|
20,324
|
23,289
|
34,629
|
24,854
|
21,997
|
Net margin
|
27.94%
|
25.71%
|
23.44%
|
22.99%
|
25.61%
|
25.48%
|
24.31%
|
25.65%
|
28.36%
|
26.04%
|
24.29%
|
25.23%
|
27.8%
|
25.83%
|
24.83%
|
EPS
2 |
2.100
|
1.520
|
1.200
|
1.290
|
1.880
|
1.520
|
1.260
|
1.460
|
2.180
|
1.530
|
1.321
|
1.532
|
2.310
|
1.669
|
1.476
|
Dividend per Share
2 |
0.2200
|
0.2200
|
0.2300
|
0.2300
|
0.2300
|
0.2300
|
0.2400
|
0.2400
|
0.2400
|
0.2500
|
0.2500
|
0.2500
|
0.2500
|
0.2550
|
0.2633
|
Announcement Date
|
27/01/22
|
28/04/22
|
28/07/22
|
27/10/22
|
02/02/23
|
04/05/23
|
03/08/23
|
02/11/23
|
01/02/24
|
02/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
97,851
|
79,394
|
65,797
|
49,040
|
51,011
|
50,920
|
55,362
|
65,274
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
58,896
|
73,365
|
92,953
|
1,11,443
|
99,584
|
1,09,197
|
1,19,690
|
1,30,053
|
ROE (net income / shareholders' equity)
|
55.9%
|
73.7%
|
147%
|
175%
|
172%
|
161%
|
168%
|
196%
|
ROA (Net income/ Total Assets)
|
15.7%
|
17.3%
|
28.1%
|
28.4%
|
27.5%
|
29.6%
|
30.8%
|
36.7%
|
Assets
1 |
3,52,119
|
3,31,203
|
3,37,445
|
3,51,879
|
3,52,669
|
3,42,904
|
3,53,902
|
3,21,033
|
Book Value Per Share
2 |
5.090
|
3.680
|
3.840
|
3.180
|
4.000
|
4.290
|
4.720
|
5.890
|
Cash Flow per Share
2 |
3.730
|
4.600
|
6.170
|
7.480
|
6.990
|
8.060
|
8.720
|
9.780
|
Capex
1 |
10,495
|
7,309
|
11,085
|
10,708
|
10,959
|
10,090
|
10,859
|
11,252
|
Capex / Sales
|
4.03%
|
2.66%
|
3.03%
|
2.72%
|
2.86%
|
2.6%
|
2.62%
|
2.53%
|
Announcement Date
|
30/10/19
|
29/10/20
|
28/10/21
|
27/10/22
|
02/11/23
|
-
|
-
|
-
|
Last Close Price
216.7
USD Average target price
205.9
USD Spread / Average Target -4.97% Consensus |
1st Jan change
|
Capi.
|
---|
| +11.41% | 55.36B | | -14.15% | 13.37B | | -25.50% | 5.39B | | +0.97% | 3.51B | | +81.17% | 1.13B | | +55.74% | 908M | | +8.37% | 350M | | +108.40% | 151M | | -50.00% | 115M |
Phones & Smart Phones
|