Delayed
NSE India S.E.
09:59:32 21/05/2024 am IST
|
5-day change
|
1st Jan Change
|
605.8
INR
|
-0.30%
|
|
+0.17%
|
+4.79%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
63,592
|
37,825
|
75,176
|
1,04,565
|
1,09,950
|
1,46,668
|
-
|
-
|
Enterprise Value (EV)
1 |
63,592
|
37,825
|
75,176
|
1,04,565
|
1,09,950
|
1,30,077
|
1,46,668
|
1,46,668
|
P/E ratio
|
33.5
x
|
-
|
54.2
x
|
30.1
x
|
29.9
x
|
38.8
x
|
33.7
x
|
23.9
x
|
Yield
|
0.38%
|
0.64%
|
0.32%
|
0.46%
|
0.44%
|
0.5%
|
0.33%
|
0.5%
|
Capitalization / Revenue
|
2.23
x
|
1.46
x
|
3.14
x
|
3.36
x
|
2.81
x
|
3.13
x
|
3.05
x
|
2.61
x
|
EV / Revenue
|
2.23
x
|
1.46
x
|
3.14
x
|
3.36
x
|
2.81
x
|
3.13
x
|
3.05
x
|
2.61
x
|
EV / EBITDA
|
12.2
x
|
8.41
x
|
16.4
x
|
13.6
x
|
13.6
x
|
17.7
x
|
16
x
|
12.4
x
|
EV / FCF
|
-69.7
x
|
50.9
x
|
18.2
x
|
22.4
x
|
83.2
x
|
-27.2
x
|
-58.8
x
|
38.4
x
|
FCF Yield
|
-1.43%
|
1.97%
|
5.51%
|
4.46%
|
1.2%
|
-3.67%
|
-1.7%
|
2.6%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
5.24
x
|
4.39
x
|
Nbr of stocks (in thousands)
|
2,43,090
|
2,43,090
|
2,43,090
|
2,43,090
|
2,43,090
|
2,43,090
|
-
|
-
|
Reference price
2 |
261.6
|
155.6
|
309.2
|
430.2
|
452.3
|
603.4
|
603.4
|
603.4
|
Announcement Date
|
22/05/19
|
24/06/20
|
16/06/21
|
25/05/22
|
15/05/23
|
15/05/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
28,525
|
25,964
|
23,936
|
31,124
|
39,185
|
41,624
|
48,091
|
56,109
|
EBITDA
1 |
5,208
|
4,496
|
4,570
|
7,704
|
8,086
|
7,342
|
9,174
|
11,864
|
EBIT
1 |
4,055
|
3,176
|
3,296
|
6,152
|
6,548
|
5,695
|
7,274
|
9,664
|
Operating Margin
|
14.22%
|
12.23%
|
13.77%
|
19.77%
|
16.71%
|
13.68%
|
15.13%
|
17.22%
|
Earnings before Tax (EBT)
1 |
2,883
|
1,842
|
2,180
|
5,190
|
5,751
|
4,538
|
5,874
|
8,264
|
Net income
1 |
1,901
|
1,599
|
1,388
|
3,476
|
3,678
|
3,355
|
4,346
|
6,116
|
Net margin
|
6.66%
|
6.16%
|
5.8%
|
11.17%
|
9.39%
|
8.06%
|
9.04%
|
10.9%
|
EPS
2 |
7.820
|
-
|
5.710
|
14.30
|
15.13
|
13.80
|
17.90
|
25.20
|
Free Cash Flow
1 |
-912.1
|
743.5
|
4,139
|
4,663
|
1,322
|
-5,386
|
-2,496
|
3,817
|
FCF margin
|
-3.2%
|
2.86%
|
17.29%
|
14.98%
|
3.37%
|
-12.74%
|
-5.19%
|
6.8%
|
FCF Conversion (EBITDA)
|
-
|
16.54%
|
90.55%
|
60.53%
|
16.34%
|
-
|
-
|
32.17%
|
FCF Conversion (Net income)
|
-
|
46.49%
|
298.09%
|
134.14%
|
35.93%
|
-
|
-
|
62.41%
|
Dividend per Share
2 |
1.000
|
1.000
|
1.000
|
2.000
|
2.000
|
3.000
|
2.000
|
3.000
|
Announcement Date
|
22/05/19
|
24/06/20
|
16/06/21
|
25/05/22
|
15/05/23
|
15/05/24
|
-
|
-
|
Fiscal Period: March |
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
|
---|
Net sales
1 |
8,030
|
5,938
|
7,812
|
-
|
9,256
|
9,040
|
9,942
|
9,870
|
10,334
|
10,526
|
10,826
|
11,002
|
10,656
|
EBITDA
1 |
1,822
|
1,204
|
1,886
|
-
|
2,448
|
2,228
|
2,191
|
1,933
|
1,734
|
2,110
|
2,204
|
1,980
|
1,806
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
1,341
|
547.8
|
1,238
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
847.3
|
374.4
|
811.6
|
1,001
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
10.55%
|
6.3%
|
10.39%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
4.120
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
16/06/21
|
30/07/21
|
27/10/21
|
28/01/22
|
25/05/22
|
29/07/22
|
31/10/22
|
25/01/23
|
15/05/23
|
31/07/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-912
|
744
|
4,139
|
4,663
|
1,322
|
-5,386
|
-2,496
|
3,817
|
ROE (net income / shareholders' equity)
|
16.1%
|
12.3%
|
6.43%
|
21.1%
|
18.7%
|
13.6%
|
15.5%
|
18.3%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
115.0
|
137.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
5,073
|
2,179
|
1,035
|
997
|
2,449
|
12,000
|
10,000
|
5,000
|
Capex / Sales
|
17.78%
|
8.39%
|
4.32%
|
3.2%
|
6.25%
|
28.38%
|
20.79%
|
8.91%
|
Announcement Date
|
22/05/19
|
24/06/20
|
16/06/21
|
25/05/22
|
15/05/23
|
15/05/24
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| +12.26% | 3.25B | | +8.20% | 3B | | +0.51% | 2.41B | | -3.42% | 1.81B | | +26.52% | 1.8B | | -7.75% | 905M | | +16.45% | 873M | | +41.38% | 686M | | +11.83% | 534M |
Automotive Body Parts
|