Market Closed -
Nyse
01:30:02 04/05/2024 am IST
|
5-day change
|
1st Jan Change
|
35.2
USD
|
+1.06%
|
|
+12.75%
|
+3.62%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,133
|
6,723
|
7,563
|
5,619
|
7,476
|
7,767
|
-
|
-
|
Enterprise Value (EV)
1 |
9,950
|
9,255
|
10,552
|
8,678
|
10,280
|
10,224
|
10,064
|
9,983
|
P/E ratio
|
28.7
x
|
54.9
x
|
29.1
x
|
29.6
x
|
28.1
x
|
21.5
x
|
16.5
x
|
16.4
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
0.34%
|
0.43%
|
Capitalization / Revenue
|
1.59
x
|
1.8
x
|
1.71
x
|
1.15
x
|
1.44
x
|
1.46
x
|
1.42
x
|
1.37
x
|
EV / Revenue
|
2.22
x
|
2.48
x
|
2.39
x
|
1.78
x
|
1.98
x
|
1.93
x
|
1.84
x
|
1.76
x
|
EV / EBITDA
|
10.6
x
|
12.2
x
|
12.4
x
|
10.7
x
|
10.8
x
|
9.56
x
|
9.01
x
|
8.56
x
|
EV / FCF
|
21.6
x
|
21.7
x
|
24.1
x
|
60.7
x
|
23.5
x
|
23.4
x
|
21.8
x
|
20
x
|
FCF Yield
|
4.63%
|
4.62%
|
4.14%
|
1.65%
|
4.25%
|
4.27%
|
4.6%
|
5%
|
Price to Book
|
5.27
x
|
4.69
x
|
5.04
x
|
3.87
x
|
4.33
x
|
3.78
x
|
3.34
x
|
2.99
x
|
Nbr of stocks (in thousands)
|
2,34,650
|
2,35,477
|
2,28,351
|
2,20,609
|
2,20,083
|
2,20,646
|
-
|
-
|
Reference price
2 |
30.40
|
28.55
|
33.12
|
25.47
|
33.97
|
35.20
|
35.20
|
35.20
|
Announcement Date
|
30/01/20
|
17/02/21
|
31/01/22
|
25/01/23
|
08/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,482
|
3,738
|
4,416
|
4,884
|
5,184
|
5,309
|
5,478
|
5,675
|
EBITDA
1 |
938.9
|
760.1
|
847.8
|
810.8
|
951.4
|
1,070
|
1,117
|
1,166
|
EBIT
1 |
706
|
536.9
|
623.2
|
565.3
|
673.7
|
790.8
|
837.7
|
889.5
|
Operating Margin
|
15.75%
|
14.36%
|
14.11%
|
11.57%
|
13%
|
14.9%
|
15.29%
|
15.67%
|
Earnings before Tax (EBT)
1 |
330
|
122.2
|
340.5
|
257.3
|
354.7
|
495.7
|
646
|
-
|
Net income
1 |
249
|
121.6
|
263.9
|
191.6
|
267.4
|
363.1
|
466.9
|
501.4
|
Net margin
|
5.56%
|
3.25%
|
5.98%
|
3.92%
|
5.16%
|
6.84%
|
8.52%
|
8.83%
|
EPS
2 |
1.060
|
0.5200
|
1.140
|
0.8600
|
1.210
|
1.637
|
2.136
|
2.149
|
Free Cash Flow
1 |
460.6
|
427.2
|
437
|
142.9
|
437.4
|
436.3
|
462.5
|
499.3
|
FCF margin
|
10.28%
|
11.43%
|
9.9%
|
2.93%
|
8.44%
|
8.22%
|
8.44%
|
8.8%
|
FCF Conversion (EBITDA)
|
49.06%
|
56.2%
|
51.55%
|
17.62%
|
45.97%
|
40.78%
|
41.4%
|
42.83%
|
FCF Conversion (Net income)
|
184.98%
|
351.32%
|
165.59%
|
74.58%
|
163.58%
|
120.16%
|
99.06%
|
99.59%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
0.1200
|
0.1500
|
Announcement Date
|
30/01/20
|
17/02/21
|
31/01/22
|
25/01/23
|
08/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
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
|
2025 Q2
|
---|
Net sales
1 |
1,137
|
1,174
|
1,235
|
1,239
|
1,237
|
1,284
|
1,294
|
1,309
|
1,297
|
1,294
|
1,343
|
1,345
|
1,336
|
1,336
|
1,386
|
EBITDA
1 |
180.4
|
179.6
|
212.7
|
210.3
|
208.2
|
213.1
|
226.9
|
260.5
|
250.9
|
259
|
276
|
273.4
|
263.5
|
272.7
|
289.9
|
EBIT
1 |
121
|
119.5
|
150.6
|
148
|
147.2
|
149.3
|
154.5
|
187.8
|
182.1
|
190
|
204.2
|
201.9
|
194.5
|
202.4
|
222.3
|
Operating Margin
|
10.64%
|
10.18%
|
12.2%
|
11.95%
|
11.9%
|
11.63%
|
11.94%
|
14.35%
|
14.04%
|
14.68%
|
15.21%
|
15.02%
|
14.56%
|
15.15%
|
16.04%
|
Earnings before Tax (EBT)
1 |
62.6
|
51.9
|
62.9
|
85.1
|
57.4
|
75.8
|
74.5
|
102.6
|
101.8
|
59
|
153
|
149
|
137
|
-
|
-
|
Net income
1 |
53.2
|
41.5
|
44.1
|
62.4
|
43.6
|
60.5
|
60.9
|
72.9
|
73.1
|
41
|
108.5
|
105
|
97
|
-
|
-
|
Net margin
|
4.68%
|
3.53%
|
3.57%
|
5.04%
|
3.53%
|
4.71%
|
4.71%
|
5.57%
|
5.63%
|
3.17%
|
8.08%
|
7.81%
|
7.26%
|
-
|
-
|
EPS
2 |
0.2300
|
0.1800
|
0.2000
|
0.2800
|
0.2000
|
0.2700
|
0.2700
|
0.3300
|
0.3300
|
0.1800
|
0.4996
|
0.5018
|
0.4671
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
31/01/22
|
25/04/22
|
26/07/22
|
25/10/22
|
25/01/23
|
02/05/23
|
01/08/23
|
01/11/23
|
08/02/24
|
01/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,817
|
2,532
|
2,989
|
3,059
|
2,804
|
2,457
|
2,298
|
2,216
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3
x
|
3.331
x
|
3.526
x
|
3.773
x
|
2.947
x
|
2.296
x
|
2.057
x
|
1.901
x
|
Free Cash Flow
1 |
461
|
427
|
437
|
143
|
437
|
436
|
463
|
499
|
ROE (net income / shareholders' equity)
|
33.2%
|
22.6%
|
26.5%
|
22.4%
|
21.9%
|
23.7%
|
22.2%
|
25.7%
|
ROA (Net income/ Total Assets)
|
6.29%
|
4.51%
|
5.38%
|
4.62%
|
4.86%
|
6.09%
|
6.72%
|
11%
|
Assets
1 |
3,958
|
2,697
|
4,901
|
4,148
|
5,504
|
5,963
|
6,948
|
4,577
|
Book Value Per Share
2 |
5.770
|
6.090
|
6.570
|
6.590
|
7.850
|
9.320
|
10.60
|
11.80
|
Cash Flow per Share
2 |
2.430
|
2.160
|
2.410
|
1.320
|
2.590
|
2.670
|
2.900
|
3.130
|
Capex
1 |
113
|
82.1
|
122
|
151
|
138
|
164
|
169
|
172
|
Capex / Sales
|
2.51%
|
2.2%
|
2.75%
|
3.09%
|
2.66%
|
3.08%
|
3.08%
|
3.03%
|
Announcement Date
|
30/01/20
|
17/02/21
|
31/01/22
|
25/01/23
|
08/02/24
|
-
|
-
|
-
|
Last Close Price
35.2
USD Average target price
39.11
USD Spread / Average Target +11.11% Consensus |
1st Jan change
|
Capi.
|
---|
| +3.62% | 7.77B | | -0.19% | 78.96B | | -13.89% | 33.7B | | -7.15% | 16.26B | | -2.16% | 14.06B | | -15.90% | 11.56B | | -13.48% | 7.31B | | -14.01% | 2.85B | | -13.37% | 2.79B | | -28.44% | 2.48B |
Paint & Coating
|