Market Closed -
OTC Markets
01:29:55 29/06/2024 am IST
|
5-day change
|
1st Jan Change
|
32.82
USD
|
+0.83%
|
|
+0.40%
|
+0.41%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
60,384
|
46,637
|
62,576
|
62,187
|
64,437
|
67,290
|
-
|
-
|
Enterprise Value (EV)
1 |
51,536
|
90,842
|
59,292
|
94,301
|
96,039
|
80,690
|
80,690
|
80,690
|
P/E ratio
|
16.6
x
|
15.6
x
|
8.82
x
|
9.21
x
|
9.42
x
|
8.79
x
|
8.06
x
|
7.52
x
|
Yield
|
5.69%
|
7.33%
|
5.88%
|
6.52%
|
6.71%
|
7.01%
|
7.57%
|
8.09%
|
Capitalization / Revenue
|
0.58
x
|
0.48
x
|
0.63
x
|
0.61
x
|
0.77
x
|
0.63
x
|
0.6
x
|
0.58
x
|
EV / Revenue
|
0.5
x
|
0.94
x
|
0.59
x
|
0.92
x
|
1.15
x
|
0.75
x
|
0.72
x
|
0.69
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
6.14
x
|
3.61
x
|
9.6
x
|
12.5
x
|
16
x
|
13.4
x
|
12.7
x
|
12
x
|
FCF Yield
|
16.3%
|
27.7%
|
10.4%
|
7.98%
|
6.26%
|
7.48%
|
7.9%
|
8.32%
|
Price to Book
|
0.86
x
|
0.65
x
|
0.96
x
|
1.49
x
|
1.3
x
|
1.35
x
|
1.28
x
|
1.21
x
|
Nbr of stocks (in thousands)
|
24,04,779
|
23,90,174
|
23,89,774
|
23,86,757
|
21,85,051
|
22,01,172
|
-
|
-
|
Reference price
2 |
25.11
|
19.51
|
26.18
|
26.06
|
29.49
|
30.57
|
30.57
|
30.57
|
Announcement Date
|
20/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,03,532
|
96,723
|
99,931
|
1,02,345
|
83,627
|
1,07,214
|
1,12,082
|
1,16,418
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
5,841
|
4,264
|
9,514
|
9,329
|
9,218
|
9,497
|
10,178
|
11,193
|
Operating Margin
|
5.64%
|
4.41%
|
9.52%
|
9.12%
|
11.02%
|
8.86%
|
9.08%
|
9.61%
|
Earnings before Tax (EBT)
1 |
5,014
|
4,872
|
9,196
|
8,710
|
8,886
|
8,934
|
9,396
|
10,005
|
Net income
1 |
3,860
|
3,164
|
7,294
|
6,675
|
7,189
|
7,799
|
8,342
|
8,733
|
Net margin
|
3.73%
|
3.27%
|
7.3%
|
6.52%
|
8.6%
|
7.27%
|
7.44%
|
7.5%
|
EPS
2 |
1.510
|
1.250
|
2.970
|
2.830
|
3.130
|
3.478
|
3.794
|
4.067
|
Free Cash Flow
1 |
8,399
|
25,145
|
6,176
|
7,528
|
6,010
|
6,037
|
6,375
|
6,714
|
FCF margin
|
8.11%
|
26%
|
6.18%
|
7.36%
|
7.19%
|
5.63%
|
5.69%
|
5.77%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
217.59%
|
794.72%
|
84.67%
|
112.78%
|
83.6%
|
77.41%
|
76.42%
|
76.88%
|
Dividend per Share
2 |
1.430
|
1.430
|
1.540
|
1.700
|
1.980
|
2.141
|
2.314
|
2.473
|
Announcement Date
|
20/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q1
|
2022 S1
|
2022 S2
|
2023 S1
|
2024 Q1
|
---|
Net sales
1 |
-
|
52,391
|
-
|
53,865
|
46,066
|
23,294
|
55,141
|
47,204
|
40,715
|
34,345
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
1,885
|
2,379
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
3.6%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
2,552
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
1,429
|
-
|
3,996
|
-
|
-
|
4,108
|
2,567
|
3,833
|
-
|
Net margin
|
-
|
2.73%
|
-
|
7.42%
|
-
|
-
|
7.45%
|
5.44%
|
9.41%
|
-
|
EPS
|
0.5900
|
0.5600
|
-
|
1.630
|
1.340
|
-
|
1.730
|
1.100
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20/02/20
|
06/08/20
|
25/02/21
|
02/08/21
|
24/02/22
|
03/05/22
|
03/08/22
|
23/02/23
|
03/08/23
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
44,205
|
-
|
32,114
|
31,602
|
13,400
|
13,400
|
13,400
|
Net Cash position
1 |
8,848
|
-
|
3,284
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
8,399
|
25,145
|
6,176
|
7,528
|
6,010
|
6,037
|
6,375
|
6,714
|
ROE (net income / shareholders' equity)
|
5.83%
|
4.47%
|
14.7%
|
12.8%
|
14.1%
|
15.6%
|
16%
|
16.1%
|
ROA (Net income/ Total Assets)
|
0.45%
|
0.58%
|
0.86%
|
0.99%
|
1.12%
|
1.2%
|
1.24%
|
1.32%
|
Assets
1 |
8,55,686
|
5,45,029
|
8,52,202
|
6,76,408
|
6,41,417
|
6,52,105
|
6,71,957
|
6,61,823
|
Book Value Per Share
2 |
29.30
|
30.00
|
27.40
|
17.50
|
22.70
|
22.60
|
23.80
|
25.20
|
Cash Flow per Share
|
-
|
10.70
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Last Close Price
30.57
EUR Average target price
38.25
EUR Spread / Average Target +25.12% Consensus |
1st Jan change
|
Capi.
|
---|
| +8.25% | 50.75B | | +6.14% | 49.91B | | +24.42% | 47.64B | | +13.00% | 42.08B | | +21.91% | 38.54B | | +17.16% | 33.02B | | -2.39% | 28.42B | | -9.01% | 27.19B | | +28.96% | 26.64B |
Other Life & Health Insurance
|