Market Closed -
Nyse
01:30:01 04/05/2024 am IST
|
5-day change
|
1st Jan Change
|
119.3
USD
|
+0.23%
|
|
+2.04%
|
+2.95%
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
13,462
|
11,792
|
11,536
|
14,248
|
15,727
|
17,998
|
-
|
-
|
Enterprise Value (EV)
1 |
17,432
|
16,303
|
18,750
|
22,344
|
22,594
|
25,892
|
26,893
|
28,048
|
P/E ratio
|
26.2
x
|
19.5
x
|
17.2
x
|
18.2
x
|
17.4
x
|
18
x
|
16.7
x
|
15.4
x
|
Yield
|
1.84%
|
2.41%
|
2.83%
|
2.67%
|
2.79%
|
2.7%
|
2.92%
|
3.16%
|
Capitalization / Revenue
|
4.64
x
|
4.18
x
|
3.39
x
|
3.39
x
|
3.68
x
|
3.9
x
|
3.52
x
|
3.31
x
|
EV / Revenue
|
6.01
x
|
5.78
x
|
5.5
x
|
5.32
x
|
5.28
x
|
5.61
x
|
5.26
x
|
5.15
x
|
EV / EBITDA
|
15.3
x
|
13
x
|
13.6
x
|
15.3
x
|
13.5
x
|
13.1
x
|
11.9
x
|
11
x
|
EV / FCF
|
-24.1
x
|
-18.2
x
|
-6.14
x
|
-15.2
x
|
34.6
x
|
-21.4
x
|
-25.1
x
|
-25.3
x
|
FCF Yield
|
-4.16%
|
-5.51%
|
-16.3%
|
-6.56%
|
2.89%
|
-4.67%
|
-3.98%
|
-3.96%
|
Price to Book
|
2.36
x
|
1.77
x
|
1.48
x
|
1.52
x
|
1.41
x
|
1.52
x
|
1.43
x
|
1.35
x
|
Nbr of stocks (in thousands)
|
1,18,201
|
1,23,355
|
1,30,791
|
1,39,892
|
1,48,462
|
1,50,840
|
-
|
-
|
Reference price
2 |
113.9
|
95.59
|
88.20
|
101.8
|
105.9
|
119.3
|
119.3
|
119.3
|
Announcement Date
|
06/11/19
|
11/11/20
|
10/11/21
|
09/11/22
|
08/11/23
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,902
|
2,821
|
3,407
|
4,202
|
4,275
|
4,612
|
5,117
|
5,445
|
EBITDA
1 |
1,138
|
1,254
|
1,383
|
1,457
|
1,671
|
1,982
|
2,252
|
2,559
|
EBIT
1 |
746.1
|
824.1
|
905
|
921
|
1,067
|
1,324
|
1,501
|
1,697
|
Operating Margin
|
25.71%
|
29.21%
|
26.56%
|
21.92%
|
24.96%
|
28.7%
|
29.34%
|
31.17%
|
Earnings before Tax (EBT)
1 |
650.3
|
746.8
|
819.3
|
851.9
|
999.6
|
1,158
|
1,271
|
1,408
|
Net income
1 |
511.4
|
601.4
|
665.6
|
774.4
|
885.9
|
999.2
|
1,112
|
1,244
|
Net margin
|
17.62%
|
21.32%
|
19.53%
|
18.43%
|
20.72%
|
21.66%
|
21.73%
|
22.85%
|
EPS
2 |
4.350
|
4.890
|
5.120
|
5.600
|
6.100
|
6.612
|
7.138
|
7.762
|
Free Cash Flow
1 |
-724.7
|
-897.7
|
-3,054
|
-1,467
|
653.8
|
-1,210
|
-1,072
|
-1,110
|
FCF margin
|
-24.97%
|
-31.82%
|
-89.62%
|
-34.91%
|
15.29%
|
-26.22%
|
-20.94%
|
-20.39%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
39.11%
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
73.8%
|
-
|
-
|
-
|
Dividend per Share
2 |
2.100
|
2.300
|
2.500
|
2.720
|
2.960
|
3.217
|
3.485
|
3.771
|
Announcement Date
|
06/11/19
|
11/11/20
|
10/11/21
|
09/11/22
|
08/11/23
|
-
|
-
|
-
|
Fiscal Period: September |
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 |
568.4
|
1,013
|
1,650
|
816.4
|
722.6
|
1,484
|
1,541
|
662.7
|
587.6
|
1,158
|
1,773
|
860.5
|
770
|
EBITDA
|
215.7
|
403.7
|
518.5
|
288.8
|
245.6
|
467.2
|
571
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
90.96
|
275.9
|
385.1
|
154.6
|
105.4
|
321.2
|
422.6
|
169.3
|
154.1
|
399.1
|
509
|
257.6
|
205
|
Operating Margin
|
16%
|
27.24%
|
23.34%
|
18.93%
|
14.59%
|
21.64%
|
27.43%
|
25.54%
|
26.22%
|
34.45%
|
28.71%
|
29.93%
|
26.63%
|
Earnings before Tax (EBT)
1 |
59.54
|
264.7
|
361.4
|
141.7
|
84.12
|
305.6
|
402.7
|
154.1
|
137.3
|
365.1
|
453
|
188
|
152
|
Net income
1 |
48.72
|
249.2
|
325
|
128.5
|
71.64
|
271.9
|
357.7
|
137.8
|
118.5
|
311.3
|
402
|
164
|
132
|
Net margin
|
8.57%
|
24.61%
|
19.7%
|
15.75%
|
9.91%
|
18.32%
|
23.21%
|
20.79%
|
20.17%
|
26.87%
|
22.67%
|
19.06%
|
17.14%
|
EPS
2 |
0.3700
|
1.860
|
2.370
|
0.9200
|
0.5100
|
1.910
|
2.480
|
0.9400
|
0.8000
|
2.080
|
2.643
|
1.035
|
0.8500
|
Dividend per Share
2 |
0.6250
|
0.6800
|
0.6800
|
0.6800
|
0.7400
|
0.7400
|
0.7400
|
0.7400
|
0.7400
|
0.8050
|
0.8083
|
0.8083
|
0.8083
|
Announcement Date
|
10/11/21
|
08/02/22
|
04/05/22
|
03/08/22
|
09/11/22
|
07/02/23
|
03/05/23
|
02/08/23
|
08/11/23
|
06/02/24
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
3,970
|
4,511
|
7,214
|
8,096
|
6,867
|
7,894
|
8,894
|
10,050
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.49
x
|
3.598
x
|
5.216
x
|
5.558
x
|
4.109
x
|
3.983
x
|
3.95
x
|
3.927
x
|
Free Cash Flow
1 |
-725
|
-898
|
-3,054
|
-1,467
|
654
|
-1,210
|
-1,072
|
-1,110
|
ROE (net income / shareholders' equity)
|
9.72%
|
9.59%
|
9.06%
|
8.94%
|
8.73%
|
8.72%
|
8.89%
|
9.02%
|
ROA (Net income/ Total Assets)
|
4.05%
|
4.04%
|
3.81%
|
3.71%
|
3.96%
|
4.21%
|
4.08%
|
4.18%
|
Assets
1 |
12,621
|
14,882
|
17,484
|
20,901
|
22,355
|
23,751
|
27,281
|
29,806
|
Book Value Per Share
2 |
48.20
|
53.90
|
59.70
|
66.90
|
74.90
|
78.30
|
83.50
|
88.70
|
Cash Flow per Share
|
-
|
8.450
|
-8.350
|
7.080
|
23.80
|
-
|
-
|
-
|
Capex
1 |
1,693
|
1,936
|
1,970
|
2,444
|
2,806
|
2,968
|
3,123
|
3,368
|
Capex / Sales
|
58.36%
|
68.61%
|
57.8%
|
58.18%
|
65.63%
|
64.35%
|
61.03%
|
61.86%
|
Announcement Date
|
06/11/19
|
11/11/20
|
10/11/21
|
09/11/22
|
08/11/23
|
-
|
-
|
-
|
Last Close Price
119.3
USD Average target price
122.8
USD Spread / Average Target +2.90% Consensus |
1st Jan change
|
Capi.
|
---|
| +2.95% | 18B | | -10.89% | 24.9B | | +25.72% | 16.07B | | +10.10% | 9.33B | | +18.20% | 9.31B | | +4.02% | 7.56B | | -1.87% | 7.11B | | +9.13% | 6.57B | | -3.50% | 5.18B | | +9.37% | 5.04B |
Other Natural Gas Utilities
|