Market Closed -
London S.E.
09:05:25 14/06/2024 pm IST
|
5-day change
|
1st Jan Change
|
2,235
GBX
|
+0.04%
|
|
-2.99%
|
-16.90%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,39,218
|
1,16,017
|
1,69,397
|
1,43,969
|
1,51,748
|
1,44,445
|
-
|
-
|
Enterprise Value (EV)
1 |
1,48,433
|
1,29,555
|
1,74,904
|
1,44,302
|
1,62,914
|
1,55,501
|
1,54,771
|
1,54,646
|
P/E ratio
|
18.1
x
|
15.7
x
|
16.3
x
|
4.67
x
|
11.8
x
|
20.1
x
|
10.9
x
|
12
x
|
Yield
|
4.6%
|
4.86%
|
8.27%
|
11.4%
|
5.67%
|
5.2%
|
5.35%
|
4.86%
|
Capitalization / Revenue
|
3.14
x
|
2.7
x
|
2.79
x
|
2.21
x
|
2.82
x
|
2.61
x
|
2.59
x
|
2.72
x
|
EV / Revenue
|
3.35
x
|
3.02
x
|
2.88
x
|
2.22
x
|
3.03
x
|
2.81
x
|
2.78
x
|
2.92
x
|
EV / EBITDA
|
6.41
x
|
5.87
x
|
4.68
x
|
3.55
x
|
5.83
x
|
5.42
x
|
5.29
x
|
5.55
x
|
EV / FCF
|
13.8
x
|
16.1
x
|
8.7
x
|
5.72
x
|
13.6
x
|
16.1
x
|
14.7
x
|
15.6
x
|
FCF Yield
|
7.24%
|
6.23%
|
11.5%
|
17.5%
|
7.35%
|
6.22%
|
6.83%
|
6.39%
|
Price to Book
|
3.17
x
|
2.61
x
|
3.59
x
|
3.2
x
|
3.41
x
|
3.27
x
|
2.93
x
|
2.73
x
|
Nbr of stocks (in thousands)
|
50,57,685
|
50,56,735
|
50,57,690
|
50,61,151
|
50,64,466
|
50,69,816
|
-
|
-
|
Reference price
2 |
28.89
|
24.72
|
36.41
|
28.45
|
29.96
|
28.49
|
28.49
|
28.49
|
Announcement Date
|
19/08/19
|
17/08/20
|
17/08/21
|
15/08/22
|
21/08/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
44,288
|
42,931
|
60,817
|
65,098
|
53,817
|
55,299
|
55,743
|
53,038
|
EBITDA
1 |
23,158
|
22,071
|
37,379
|
40,634
|
27,956
|
28,666
|
29,284
|
27,843
|
EBIT
1 |
17,065
|
15,874
|
30,291
|
34,400
|
22,820
|
23,438
|
24,013
|
22,008
|
Operating Margin
|
38.53%
|
36.98%
|
49.81%
|
52.84%
|
42.4%
|
42.38%
|
43.08%
|
41.49%
|
Earnings before Tax (EBT)
1 |
15,049
|
13,510
|
24,601
|
33,137
|
21,401
|
17,345
|
21,365
|
19,384
|
Net income
1 |
8,306
|
7,956
|
11,304
|
30,900
|
12,921
|
7,952
|
13,415
|
12,839
|
Net margin
|
18.75%
|
18.53%
|
18.59%
|
47.47%
|
24.01%
|
14.38%
|
24.07%
|
24.21%
|
EPS
2 |
1.599
|
1.570
|
2.235
|
6.093
|
2.547
|
1.417
|
2.608
|
2.378
|
Free Cash Flow
1 |
10,748
|
8,066
|
20,114
|
25,215
|
11,968
|
9,664
|
10,563
|
9,890
|
FCF margin
|
24.27%
|
18.79%
|
33.07%
|
38.73%
|
22.24%
|
17.48%
|
18.95%
|
18.65%
|
FCF Conversion (EBITDA)
|
46.41%
|
36.55%
|
53.81%
|
62.05%
|
42.81%
|
33.71%
|
36.07%
|
35.52%
|
FCF Conversion (Net income)
|
129.4%
|
101.38%
|
177.94%
|
81.6%
|
92.62%
|
121.54%
|
78.74%
|
77.03%
|
Dividend per Share
2 |
1.330
|
1.200
|
3.010
|
3.250
|
1.700
|
1.480
|
1.524
|
1.384
|
Announcement Date
|
19/08/19
|
17/08/20
|
17/08/21
|
15/08/22
|
21/08/23
|
-
|
-
|
-
|
Fiscal Period: June |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 Q1
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
2026 S1
|
---|
Net sales
1 |
22,294
|
20,637
|
25,639
|
35,178
|
30,527
|
34,571
|
12,992
|
25,713
|
28,104
|
27,232
|
28,962
|
-
|
-
|
28,005
|
EBITDA
|
12,084
|
9,987
|
14,680
|
22,699
|
18,463
|
22,171
|
-
|
13,230
|
14,726
|
13,875
|
15,333
|
-
|
-
|
-
|
EBIT
|
9,041
|
6,833
|
11,292
|
18,999
|
15,574
|
18,826
|
-
|
10,753
|
12,067
|
11,233
|
12,056
|
11,357
|
10,863
|
11,062
|
Operating Margin
|
40.55%
|
33.11%
|
44.04%
|
54.01%
|
51.02%
|
54.46%
|
-
|
41.82%
|
42.94%
|
41.25%
|
41.63%
|
-
|
-
|
39.5%
|
Earnings before Tax (EBT)
|
7,790
|
5,720
|
8,826
|
15,775
|
14,493
|
18,644
|
-
|
10,181
|
11,220
|
3,982
|
12,985
|
-
|
-
|
-
|
Net income
|
4,868
|
3,088
|
3,876
|
7,428
|
9,443
|
21,457
|
-
|
6,457
|
6,464
|
927
|
7,694
|
-
|
-
|
-
|
Net margin
|
21.84%
|
14.96%
|
15.12%
|
21.12%
|
30.93%
|
62.07%
|
-
|
25.11%
|
23%
|
3.4%
|
26.57%
|
-
|
-
|
-
|
EPS
|
0.9602
|
-
|
-
|
-
|
1.866
|
-
|
-
|
1.273
|
1.274
|
0.1830
|
1.570
|
-
|
-
|
-
|
Dividend per Share
|
0.6500
|
-
|
1.010
|
-
|
1.500
|
1.750
|
-
|
0.9000
|
0.8000
|
0.7200
|
0.8800
|
-
|
-
|
-
|
Announcement Date
|
17/02/20
|
17/08/20
|
15/02/21
|
17/08/21
|
14/02/22
|
15/08/22
|
20/02/23
|
20/02/23
|
21/08/23
|
19/02/24
|
-
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
9,215
|
13,538
|
5,507
|
333
|
11,166
|
11,057
|
10,326
|
10,201
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.3979
x
|
0.6134
x
|
0.1473
x
|
0.008195
x
|
0.3994
x
|
0.3857
x
|
0.3526
x
|
0.3664
x
|
Free Cash Flow
1 |
10,748
|
8,066
|
20,114
|
25,215
|
11,968
|
9,664
|
10,563
|
9,890
|
ROE (net income / shareholders' equity)
|
17.7%
|
19%
|
31.7%
|
49.5%
|
28.9%
|
29.8%
|
29.1%
|
24.1%
|
ROA (Net income/ Total Assets)
|
8.57%
|
8.81%
|
15.9%
|
30.3%
|
13.2%
|
12.7%
|
13.8%
|
12.3%
|
Assets
1 |
96,886
|
90,306
|
71,047
|
1,02,047
|
98,231
|
62,414
|
97,210
|
1,04,198
|
Book Value Per Share
2 |
9.120
|
9.480
|
10.10
|
8.880
|
8.790
|
8.700
|
9.720
|
10.40
|
Cash Flow per Share
2 |
3.440
|
3.100
|
5.370
|
5.780
|
3.690
|
3.990
|
4.250
|
3.940
|
Capex
1 |
6,250
|
7,640
|
6,606
|
5,855
|
6,733
|
9,507
|
9,608
|
9,389
|
Capex / Sales
|
14.11%
|
17.8%
|
10.86%
|
8.99%
|
12.51%
|
17.19%
|
17.24%
|
17.7%
|
Announcement Date
|
19/08/19
|
17/08/20
|
17/08/21
|
15/08/22
|
21/08/23
|
-
|
-
|
-
|
Last Close Price
28.49
USD Average target price
31.02
USD Spread / Average Target +8.87% Consensus |
1st Jan change
|
Capi.
|
---|
| -10.66% | 112B | | -3.72% | 70.06B | | -7.72% | 43.67B | | -1.05% | 39.36B | | +108.18% | 33.48B | | +17.14% | 24.77B | | +73.12% | 19.9B | | +36.03% | 16.33B | | +9.91% | 10.92B |
Integrated Mining
|