Real-time Estimate
Cboe BZX
08:03:50 06/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
18.25
USD
|
+1.67%
|
|
-4.23%
|
+22.38%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,438
|
4,718
|
6,791
|
8,991
|
-
|
-
|
Enterprise Value (EV)
1 |
6,569
|
4,718
|
8,482
|
10,172
|
8,109
|
8,991
|
P/E ratio
|
-11.7
x
|
-530
x
|
149
x
|
22.1
x
|
17.5
x
|
15
x
|
Yield
|
0.87%
|
-
|
3.76%
|
4.06%
|
5.28%
|
5.5%
|
Capitalization / Revenue
|
6.6
x
|
3.57
x
|
4.09
x
|
4.21
x
|
3.3
x
|
2.82
x
|
EV / Revenue
|
7.97
x
|
3.57
x
|
5.11
x
|
4.76
x
|
2.97
x
|
2.82
x
|
EV / EBITDA
|
14.4
x
|
5.82
x
|
-
|
7.79
x
|
4.77
x
|
4.36
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
3.63
x
|
-
|
4.54
x
|
4.45
x
|
4.1
x
|
3.38
x
|
Nbr of stocks (in thousands)
|
3,64,697
|
4,45,131
|
4,55,749
|
5,00,879
|
-
|
-
|
Reference price
2 |
14.91
|
10.60
|
14.90
|
17.95
|
17.95
|
17.95
|
Announcement Date
|
17/02/22
|
13/02/23
|
09/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
823.9
|
1,322
|
1,660
|
2,138
|
2,726
|
3,189
|
EBITDA
1 |
456.2
|
810.4
|
-
|
1,305
|
1,699
|
2,063
|
EBIT
1 |
455.5
|
792.4
|
997.7
|
1,285
|
1,664
|
1,972
|
Operating Margin
|
55.29%
|
59.95%
|
60.09%
|
60.12%
|
61.05%
|
61.84%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
-376.2
|
-9.289
|
54.34
|
1,232
|
1,556
|
-
|
Net margin
|
-45.66%
|
-0.7%
|
3.27%
|
57.62%
|
57.06%
|
-
|
EPS
2 |
-1.270
|
-0.0200
|
0.1000
|
0.8129
|
1.028
|
1.200
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.1300
|
-
|
0.5600
|
0.7286
|
0.9475
|
0.9867
|
Announcement Date
|
17/02/22
|
13/02/23
|
09/02/24
|
-
|
-
|
-
|
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 |
288.5
|
272.6
|
317.8
|
363
|
368.4
|
377.4
|
401.5
|
412.8
|
468.8
|
486.5
|
508.2
|
545.6
|
602.6
|
606
|
646.5
|
EBITDA
1 |
169.4
|
171.6
|
197.3
|
210
|
231.4
|
228.2
|
247.2
|
250.7
|
-
|
-
|
302.8
|
355.6
|
368.7
|
-
|
-
|
EBIT
1 |
165.3
|
171.4
|
195.7
|
205.4
|
220.5
|
225.9
|
244.6
|
247.8
|
279.4
|
-
|
305.8
|
331.2
|
365.5
|
365
|
394.5
|
Operating Margin
|
57.31%
|
62.87%
|
61.58%
|
56.58%
|
59.86%
|
59.86%
|
60.92%
|
60.04%
|
59.6%
|
-
|
60.18%
|
60.7%
|
60.65%
|
60.23%
|
61.02%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
0.082
|
-11.82
|
-1.126
|
2.06
|
1.592
|
8.317
|
12.86
|
15.11
|
18.06
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
0.03%
|
-4.33%
|
-0.35%
|
0.57%
|
0.43%
|
2.2%
|
3.2%
|
3.66%
|
3.85%
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
0.1220
|
-0.008450
|
-0.000800
|
-
|
-
|
0.0200
|
0.0200
|
0.0300
|
0.0300
|
0.0400
|
0.1985
|
0.2125
|
0.2348
|
0.2229
|
0.2436
|
Dividend per Share
2 |
0.1000
|
0.1000
|
0.1100
|
0.1100
|
-
|
0.1400
|
0.1400
|
0.1400
|
0.1400
|
-
|
0.1800
|
0.1833
|
0.1867
|
0.2367
|
0.2367
|
Announcement Date
|
17/02/22
|
05/05/22
|
04/08/22
|
04/11/22
|
13/02/23
|
04/05/23
|
01/08/23
|
02/11/23
|
09/02/24
|
02/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,132
|
-
|
1,691
|
1,181
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
882
|
-
|
Leverage (Debt/EBITDA)
|
2.481
x
|
-
|
-
|
0.9049
x
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
73.9%
|
-
|
59.2%
|
61.4%
|
69.7%
|
72.8%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
10.5%
|
0.01%
|
0.02%
|
-
|
Assets
1 |
-
|
-
|
518.7
|
87,99,143
|
91,51,192
|
-
|
Book Value Per Share
2 |
4.110
|
-
|
3.280
|
4.030
|
4.380
|
5.320
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
17/02/22
|
13/02/23
|
09/02/24
|
-
|
-
|
-
|
Last Close Price
17.95
USD Average target price
21.25
USD Spread / Average Target +18.38% Consensus |
1st Jan change
|
Capi.
|
---|
| +22.38% | 8.99B | | -7.48% | 84.32B | | +17.45% | 84.08B | | +12.22% | 25.67B | | -4.06% | 17.89B | | +11.44% | 14.9B | | +2.90% | 14.75B | | -20.80% | 12.3B | | +21.30% | 10.03B | | +28.43% | 7.13B |
Investment Management
|