Delayed
Bombay S.E.
01:22:04 29/04/2024 pm IST
|
5-day change
|
1st Jan Change
|
6,760
INR
|
+0.45%
|
|
-7.28%
|
-7.74%
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
13,28,463
|
30,89,441
|
43,95,117
|
33,88,270
|
44,70,426
|
41,59,800
|
-
|
-
|
Enterprise Value (EV)
1 |
24,05,879
|
41,27,478
|
60,10,634
|
55,12,130
|
44,70,426
|
76,38,147
|
85,30,045
|
96,46,032
|
P/E ratio
|
24.9
x
|
70.5
x
|
62.7
x
|
29.6
x
|
30.7
x
|
23.9
x
|
18.7
x
|
14.2
x
|
Yield
|
0.45%
|
-
|
0.28%
|
0.53%
|
-
|
0.63%
|
0.77%
|
0.98%
|
Capitalization / Revenue
|
7.85
x
|
17.9
x
|
20.1
x
|
11.7
x
|
12.3
x
|
9.25
x
|
7.39
x
|
6.14
x
|
EV / Revenue
|
14.2
x
|
23.9
x
|
27.5
x
|
19.1
x
|
12.3
x
|
17
x
|
15.1
x
|
14.2
x
|
EV / EBITDA
|
1,40,77,736
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
4.11
x
|
8.39
x
|
10
x
|
6.24
x
|
-
|
4.54
x
|
3.77
x
|
3.1
x
|
Nbr of stocks (in thousands)
|
5,99,541
|
5,99,909
|
6,05,392
|
6,03,244
|
6,17,015
|
6,17,988
|
-
|
-
|
Reference price
2 |
2,216
|
5,150
|
7,260
|
5,617
|
7,245
|
6,731
|
6,731
|
6,731
|
Announcement Date
|
19/05/20
|
27/04/21
|
26/04/22
|
26/04/23
|
25/04/24
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
1,69,124
|
1,72,690
|
2,18,922
|
2,88,458
|
3,62,578
|
4,49,738
|
5,63,092
|
6,77,062
|
EBITDA
|
1,70,900
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,12,516
|
1,19,608
|
1,43,072
|
1,87,175
|
2,39,403
|
2,99,433
|
3,78,964
|
4,45,387
|
Operating Margin
|
66.53%
|
69.26%
|
65.35%
|
64.89%
|
66.03%
|
66.58%
|
67.3%
|
65.78%
|
Earnings before Tax (EBT)
1 |
73,221
|
59,923
|
95,038
|
1,55,279
|
1,93,096
|
2,33,377
|
3,00,771
|
3,44,507
|
Net income
1 |
52,638
|
44,198
|
70,282
|
1,15,077
|
1,44,512
|
1,74,189
|
2,23,446
|
2,53,405
|
Net margin
|
31.12%
|
25.59%
|
32.1%
|
39.89%
|
39.86%
|
38.73%
|
39.68%
|
37.43%
|
EPS
2 |
89.07
|
73.00
|
115.8
|
189.6
|
236.0
|
281.6
|
360.9
|
473.5
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
10.00
|
-
|
20.00
|
30.00
|
-
|
42.64
|
52.14
|
66.21
|
Announcement Date
|
19/05/20
|
27/04/21
|
26/04/22
|
26/04/23
|
25/04/24
|
-
|
-
|
-
|
Fiscal Period: März |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
60,005
|
60,677
|
66,376
|
70,013
|
74,347
|
77,712
|
83,980
|
88,447
|
-
|
92,980
|
97,149
|
1,02,271
|
1,06,657
|
1,13,485
|
1,20,503
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
57,026
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
39,192
|
39,671
|
42,575
|
44,865
|
48,530
|
51,206
|
55,465
|
58,348
|
-
|
61,420
|
64,151
|
-
|
-
|
-
|
-
|
Operating Margin
|
65.31%
|
65.38%
|
64.14%
|
64.08%
|
65.27%
|
65.89%
|
66.05%
|
65.97%
|
-
|
66.06%
|
66.03%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
28,680
|
32,655
|
35,028
|
37,523
|
40,117
|
42,611
|
45,512
|
47,578
|
93,090
|
48,955
|
51,051
|
-
|
-
|
-
|
-
|
Net income
|
21,253
|
24,195
|
25,962
|
27,806
|
29,730
|
31,578
|
34,369
|
35,508
|
69,877
|
36,390
|
38,245
|
-
|
-
|
-
|
-
|
Net margin
|
35.42%
|
39.88%
|
39.11%
|
39.72%
|
39.99%
|
40.63%
|
40.93%
|
40.15%
|
-
|
39.14%
|
39.37%
|
-
|
-
|
-
|
-
|
EPS
2 |
35.02
|
39.86
|
42.78
|
45.81
|
48.96
|
52.01
|
56.60
|
58.45
|
-
|
59.20
|
61.70
|
64.94
|
65.83
|
71.20
|
76.12
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
43.49
|
Announcement Date
|
18/01/22
|
26/04/22
|
27/07/22
|
20/10/22
|
27/01/23
|
26/04/23
|
26/07/23
|
17/10/23
|
17/10/23
|
29/01/24
|
25/04/24
|
-
|
-
|
-
|
-
|
Fiscal Period: März |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
10,77,416
|
10,38,036
|
16,15,516
|
21,23,860
|
-
|
34,78,347
|
43,70,244
|
54,86,231
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
6.304
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
20.2%
|
12.8%
|
17.4%
|
23.5%
|
-
|
21.3%
|
22.3%
|
21.6%
|
ROA (Net income/ Total Assets)
|
3.65%
|
2.63%
|
3.66%
|
4.72%
|
-
|
4.16%
|
4.24%
|
3.9%
|
Assets
1 |
14,43,120
|
16,79,901
|
19,19,757
|
24,38,690
|
-
|
41,87,927
|
52,71,344
|
64,94,973
|
Book Value Per Share
2 |
539.0
|
614.0
|
725.0
|
900.0
|
-
|
1,483
|
1,787
|
2,170
|
Cash Flow per Share
|
-
|
-14.60
|
-610.0
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
19/05/20
|
27/04/21
|
26/04/22
|
26/04/23
|
25/04/24
|
-
|
-
|
-
|
Last Close Price
6,731
INR Average target price
8,365
INR Spread / Average Target +24.28% Consensus |
1st Jan change
|
Capi.
|
---|
| -5.56% | 30.53B | | +20.03% | 23.38B | | +16.97% | 17.94B | | -7.61% | 11.81B | | +21.39% | 11.27B | | -20.90% | 8.31B | | +14.48% | 8.13B | | +33.66% | 6.39B | | +3.43% | 6.09B |
Other Consumer Lending
|