Real-time Estimate
Cboe BZX
12:04:01 30/04/2024 am IST
|
5-day change
|
1st Jan Change
|
82.5
USD
|
+0.41%
|
|
+8.88%
|
+19.07%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
418
|
948
|
2,018
|
974.7
|
3,114
|
3,708
|
-
|
-
|
Enterprise Value (EV)
1 |
418
|
948
|
2,018
|
974.7
|
3,114
|
3,708
|
3,708
|
3,708
|
P/E ratio
|
19
x
|
40.6
x
|
34.4
x
|
13.2
x
|
43.1
x
|
39.9
x
|
33
x
|
31.2
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
3.12
x
|
6.08
x
|
7.49
x
|
3.04
x
|
9.87
x
|
9.45
x
|
8.11
x
|
7.93
x
|
EV / Revenue
|
3.12
x
|
6.08
x
|
7.49
x
|
3.04
x
|
9.87
x
|
9.45
x
|
8.11
x
|
7.93
x
|
EV / EBITDA
|
-
|
32.6
x
|
25.4
x
|
10.1
x
|
34.9
x
|
32.6
x
|
26
x
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
3.89
x
|
7.06
x
|
2.76
x
|
6.54
x
|
6.87
x
|
5.52
x
|
-
|
Nbr of stocks (in thousands)
|
38,597
|
43,267
|
43,842
|
44,385
|
44,880
|
45,130
|
-
|
-
|
Reference price
2 |
10.83
|
21.91
|
46.04
|
21.96
|
69.38
|
82.16
|
82.16
|
82.16
|
Announcement Date
|
20/02/20
|
09/02/21
|
10/02/22
|
16/02/23
|
20/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
134
|
155.9
|
269.7
|
320.9
|
315.4
|
392.2
|
457.1
|
467.8
|
EBITDA
1 |
-
|
29.08
|
79.52
|
96.12
|
89.13
|
113.9
|
142.6
|
-
|
EBIT
1 |
25
|
26.85
|
76.71
|
92.02
|
83.34
|
109.7
|
134.4
|
131.8
|
Operating Margin
|
18.65%
|
17.23%
|
28.45%
|
28.68%
|
26.43%
|
27.98%
|
29.4%
|
28.17%
|
Earnings before Tax (EBT)
1 |
22.77
|
23.4
|
71.93
|
88.19
|
87.63
|
114.4
|
137.7
|
-
|
Net income
1 |
21.99
|
21.78
|
60.28
|
79.95
|
78.63
|
104.3
|
128.6
|
-
|
Net margin
|
16.41%
|
13.97%
|
22.35%
|
24.91%
|
24.93%
|
26.6%
|
28.13%
|
-
|
EPS
2 |
0.5700
|
0.5400
|
1.340
|
1.660
|
1.610
|
2.060
|
2.493
|
2.630
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20/02/20
|
09/02/21
|
10/02/22
|
16/02/23
|
20/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
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 |
70.69
|
74.17
|
77.17
|
79.58
|
81.99
|
82.18
|
72.46
|
73.76
|
80.47
|
88.69
|
93.52
|
95.57
|
99.17
|
103.9
|
108.7
|
EBITDA
1 |
22.36
|
21.76
|
20.23
|
21.58
|
21.34
|
-
|
-
|
-
|
-
|
-
|
26.77
|
27.28
|
29.23
|
30.62
|
32.6
|
EBIT
1 |
21.66
|
20.94
|
22.19
|
23.8
|
23.2
|
22.83
|
17.39
|
18.26
|
22.2
|
25.49
|
25.74
|
26.46
|
27.95
|
29.58
|
30.47
|
Operating Margin
|
30.64%
|
28.23%
|
28.76%
|
29.91%
|
28.29%
|
27.78%
|
24%
|
24.76%
|
27.59%
|
28.74%
|
27.53%
|
27.69%
|
28.19%
|
28.46%
|
28.03%
|
Earnings before Tax (EBT)
1 |
20.49
|
19.43
|
20.16
|
21.1
|
22.66
|
24.26
|
19.3
|
20.69
|
24.74
|
22.9
|
27.9
|
28.9
|
30.2
|
32
|
32.1
|
Net income
1 |
18.5
|
12.76
|
18.38
|
19.18
|
20.72
|
21.67
|
17.24
|
18.54
|
22.06
|
20.79
|
24.37
|
25.16
|
26.64
|
28.15
|
30.35
|
Net margin
|
26.18%
|
17.2%
|
23.82%
|
24.11%
|
25.27%
|
26.37%
|
23.8%
|
25.13%
|
27.41%
|
23.44%
|
26.06%
|
26.32%
|
26.86%
|
27.08%
|
27.93%
|
EPS
2 |
0.4100
|
0.2800
|
0.3900
|
0.4000
|
0.4300
|
0.4500
|
0.3600
|
0.3800
|
0.4600
|
0.4200
|
0.4850
|
0.4967
|
0.5233
|
0.5550
|
0.5775
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
27/10/21
|
10/02/22
|
12/05/22
|
27/07/22
|
17/11/22
|
16/02/23
|
10/05/23
|
31/07/23
|
14/11/23
|
20/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
14.3%
|
27.4%
|
26.7%
|
22.3%
|
22.1%
|
22.6%
|
-
|
ROA (Net income/ Total Assets)
|
15.3%
|
11.3%
|
16.4%
|
14.4%
|
13.1%
|
13.8%
|
15.1%
|
-
|
Assets
1 |
143.8
|
191.9
|
368
|
557.1
|
601.7
|
755.9
|
851.5
|
-
|
Book Value Per Share
2 |
-
|
5.630
|
6.520
|
7.950
|
10.60
|
12.00
|
14.90
|
-
|
Cash Flow per Share
2 |
-
|
-
|
1.350
|
1.200
|
1.620
|
2.390
|
2.850
|
-
|
Capex
1 |
-
|
-
|
-
|
-
|
8.1
|
18.5
|
21.5
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
2.57%
|
4.72%
|
4.7%
|
-
|
Announcement Date
|
20/02/20
|
09/02/21
|
10/02/22
|
16/02/23
|
20/02/24
|
-
|
-
|
-
|
Last Close Price
82.16
USD Average target price
93.71
USD Spread / Average Target +14.06% Consensus |