Market Closed -
Bombay S.E.
03:30:50 02/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
1,275
INR
|
+0.28%
|
|
+5.67%
|
+2.89%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,38,159
|
1,08,994
|
2,77,561
|
3,26,797
|
3,58,550
|
5,93,463
|
-
|
-
|
Enterprise Value (EV)
1 |
2,71,133
|
1,42,027
|
3,18,630
|
3,77,312
|
4,10,786
|
6,47,518
|
6,34,988
|
6,33,771
|
P/E ratio
|
23.1
x
|
31.2
x
|
-220
x
|
30.2
x
|
67.9
x
|
53.6
x
|
36.5
x
|
29.7
x
|
Yield
|
0.98%
|
1.5%
|
-
|
1%
|
0.91%
|
0.58%
|
0.63%
|
0.67%
|
Capitalization / Revenue
|
2.35
x
|
1.35
x
|
4.38
x
|
3.12
x
|
2.78
x
|
3.79
x
|
3.39
x
|
3.05
x
|
EV / Revenue
|
2.67
x
|
1.76
x
|
5.03
x
|
3.61
x
|
3.18
x
|
4.13
x
|
3.63
x
|
3.25
x
|
EV / EBITDA
|
13.3
x
|
12.7
x
|
37
x
|
18.7
x
|
23.2
x
|
24.5
x
|
19.7
x
|
17.1
x
|
EV / FCF
|
-102
x
|
25.4
x
|
301
x
|
-67.1
x
|
138
x
|
61.8
x
|
40.6
x
|
33.5
x
|
FCF Yield
|
-0.98%
|
3.94%
|
0.33%
|
-1.49%
|
0.73%
|
1.62%
|
2.46%
|
2.99%
|
Price to Book
|
4.43
x
|
2.09
x
|
5.13
x
|
4.97
x
|
5.35
x
|
8.08
x
|
7.02
x
|
6.02
x
|
Nbr of stocks (in thousands)
|
4,65,518
|
4,65,589
|
4,65,589
|
4,65,589
|
4,65,589
|
4,65,589
|
-
|
-
|
Reference price
2 |
511.6
|
234.1
|
596.2
|
701.9
|
770.1
|
1,275
|
1,275
|
1,275
|
Announcement Date
|
20/05/19
|
29/06/20
|
04/06/21
|
16/05/22
|
05/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,01,457
|
80,558
|
63,363
|
1,04,611
|
1,29,103
|
1,56,630
|
1,74,997
|
1,94,780
|
EBITDA
1 |
20,442
|
11,147
|
8,617
|
20,159
|
17,675
|
26,417
|
32,241
|
37,168
|
EBIT
1 |
15,234
|
5,670
|
2,496
|
12,856
|
10,319
|
18,158
|
23,584
|
28,060
|
Operating Margin
|
15.02%
|
7.04%
|
3.94%
|
12.29%
|
7.99%
|
11.59%
|
13.48%
|
14.41%
|
Earnings before Tax (EBT)
1 |
15,990
|
4,617
|
-254.5
|
13,805
|
8,269
|
15,405
|
21,610
|
26,977
|
Net income
1 |
10,326
|
3,498
|
-1,264
|
10,818
|
5,284
|
10,583
|
15,868
|
19,850
|
Net margin
|
10.18%
|
4.34%
|
-1.99%
|
10.34%
|
4.09%
|
6.76%
|
9.07%
|
10.19%
|
EPS
2 |
22.17
|
7.510
|
-2.710
|
23.23
|
11.35
|
23.78
|
34.91
|
42.93
|
Free Cash Flow
1 |
-2,656
|
5,602
|
1,058
|
-5,625
|
2,983
|
10,476
|
15,638
|
18,946
|
FCF margin
|
-2.62%
|
6.95%
|
1.67%
|
-5.38%
|
2.31%
|
6.69%
|
8.94%
|
9.73%
|
FCF Conversion (EBITDA)
|
-
|
50.25%
|
12.27%
|
-
|
16.88%
|
39.66%
|
48.5%
|
50.98%
|
FCF Conversion (Net income)
|
-
|
160.13%
|
-
|
-
|
56.45%
|
98.99%
|
98.55%
|
95.45%
|
Dividend per Share
2 |
5.000
|
3.500
|
-
|
7.000
|
7.000
|
7.388
|
7.985
|
8.599
|
Announcement Date
|
20/05/19
|
29/06/20
|
04/06/21
|
16/05/22
|
05/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2021 Q3
|
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
|
---|
Net sales
1 |
17,231
|
20,828
|
21,077
|
23,856
|
23,947
|
35,731
|
28,515
|
30,764
|
33,534
|
36,290
|
38,773
|
39,666
|
34,944
|
37,814
|
-
|
EBITDA
1 |
2,838
|
4,258
|
4,503
|
5,099
|
5,018
|
5,539
|
4,278
|
4,320
|
4,693
|
4,385
|
5,954
|
6,468
|
6,623
|
7,102
|
-
|
EBIT
1 |
1,228
|
2,651
|
-
|
-
|
-
|
3,401
|
2,446
|
2,439
|
2,837
|
2,573
|
3,893
|
4,100
|
5,667
|
6,054
|
-
|
Operating Margin
|
7.13%
|
12.73%
|
-
|
-
|
-
|
9.52%
|
8.58%
|
7.93%
|
8.46%
|
7.09%
|
10.04%
|
10.34%
|
16.22%
|
16.01%
|
-
|
Earnings before Tax (EBT)
1 |
-1,760
|
2,693
|
-
|
3,406
|
5,000
|
3,366
|
2,346
|
2,348
|
2,110
|
1,768
|
3,415
|
4,045
|
4,230
|
4,207
|
-
|
Net income
1 |
-2,092
|
2,086
|
1,536
|
2,712
|
4,212
|
2,357
|
1,645
|
1,459
|
825
|
1,355
|
2,234
|
3,079
|
3,532
|
2,933
|
-
|
Net margin
|
-12.14%
|
10.02%
|
7.29%
|
11.37%
|
17.59%
|
6.6%
|
5.77%
|
4.74%
|
2.46%
|
3.73%
|
5.76%
|
7.76%
|
10.11%
|
7.76%
|
-
|
EPS
2 |
-4.490
|
4.480
|
-
|
5.820
|
9.050
|
5.060
|
3.530
|
3.130
|
1.780
|
2.910
|
4.800
|
6.733
|
8.012
|
6.800
|
13.52
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5.500
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
12/02/21
|
04/06/21
|
12/08/21
|
12/11/21
|
10/02/22
|
16/05/22
|
11/08/22
|
14/11/22
|
14/02/23
|
05/05/23
|
09/08/23
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
32,974
|
33,032
|
41,069
|
50,515
|
52,237
|
54,055
|
41,525
|
40,309
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.613
x
|
2.963
x
|
4.766
x
|
2.506
x
|
2.955
x
|
2.046
x
|
1.288
x
|
1.085
x
|
Free Cash Flow
1 |
-2,656
|
5,602
|
1,058
|
-5,625
|
2,983
|
10,476
|
15,638
|
18,946
|
ROE (net income / shareholders' equity)
|
20.6%
|
7.72%
|
5.2%
|
16.8%
|
7.9%
|
15.1%
|
19.8%
|
20.9%
|
ROA (Net income/ Total Assets)
|
9.54%
|
3.52%
|
1.45%
|
7.01%
|
3.11%
|
6.55%
|
9.18%
|
9.99%
|
Assets
1 |
1,08,293
|
99,255
|
-86,926
|
1,54,211
|
1,69,966
|
1,61,497
|
1,72,794
|
1,98,774
|
Book Value Per Share
2 |
115.0
|
112.0
|
116.0
|
141.0
|
144.0
|
158.0
|
182.0
|
212.0
|
Cash Flow per Share
2 |
19.60
|
32.70
|
21.90
|
10.90
|
27.80
|
43.20
|
54.90
|
61.20
|
Capex
1 |
11,771
|
9,618
|
9,143
|
10,683
|
9,962
|
7,113
|
7,419
|
7,544
|
Capex / Sales
|
11.6%
|
11.94%
|
14.43%
|
10.21%
|
7.72%
|
4.54%
|
4.24%
|
3.87%
|
Announcement Date
|
20/05/19
|
29/06/20
|
04/06/21
|
16/05/22
|
05/05/23
|
-
|
-
|
-
|
Last Close Price
1,271
INR Average target price
1,176
INR Spread / Average Target -7.47% Consensus |
1st Jan change
|
Capi.
|
---|
| +2.89% | 7.09B | | +1.16% | 25.72B | | +17.20% | 20.83B | | -7.96% | 11.89B | | +25.90% | 11.16B | | +10.90% | 10.85B | | +9.59% | 10.03B | | -4.47% | 8.38B | | +28.33% | 6.97B | | -4.79% | 6.41B |
Iron, Steel Mills & Foundries
|