Real-time Estimate
Cboe BZX
10:27:53 02/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
55.52
USD
|
-0.44%
|
|
+0.14%
|
+3.95%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,655
|
7,695
|
8,385
|
8,531
|
6,970
|
7,232
|
-
|
-
|
Enterprise Value (EV)
1 |
7,655
|
7,695
|
8,385
|
8,531
|
6,970
|
7,232
|
7,232
|
7,232
|
P/E ratio
|
19
x
|
22.6
x
|
15.9
x
|
17.7
x
|
14.7
x
|
14.8
x
|
16
x
|
12.8
x
|
Yield
|
1.46%
|
1.57%
|
1.45%
|
1.48%
|
1.93%
|
1.96%
|
2.12%
|
2.67%
|
Capitalization / Revenue
|
5.63
x
|
5.71
x
|
5.96
x
|
5.62
x
|
4.41
x
|
4.48
x
|
4.43
x
|
4.14
x
|
EV / Revenue
|
5.63
x
|
5.71
x
|
5.96
x
|
5.62
x
|
4.41
x
|
4.48
x
|
4.43
x
|
4.14
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2.54
x
|
2.26
x
|
2.42
x
|
3.43
x
|
2.35
x
|
2.22
x
|
2.13
x
|
1.68
x
|
Nbr of stocks (in thousands)
|
1,36,964
|
1,35,583
|
1,34,483
|
1,31,586
|
1,30,503
|
1,29,695
|
-
|
-
|
Reference price
2 |
55.89
|
56.75
|
62.35
|
64.83
|
53.41
|
55.76
|
55.76
|
55.76
|
Announcement Date
|
22/01/20
|
20/01/21
|
19/01/22
|
19/01/23
|
18/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,360
|
1,349
|
1,408
|
1,519
|
1,580
|
1,614
|
1,633
|
1,748
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
581.2
|
580.3
|
601.6
|
670.1
|
573
|
663.6
|
629.2
|
-
|
Operating Margin
|
42.73%
|
43.03%
|
42.74%
|
44.12%
|
36.28%
|
41.12%
|
38.52%
|
-
|
Earnings before Tax (EBT)
1 |
531.8
|
441.2
|
686.3
|
632.4
|
619.7
|
587.4
|
567.5
|
-
|
Net income
1 |
412.2
|
342.1
|
530.8
|
488.4
|
477.1
|
484.2
|
439.7
|
-
|
Net margin
|
30.31%
|
25.37%
|
37.71%
|
32.16%
|
30.2%
|
30.01%
|
26.92%
|
-
|
EPS
2 |
2.945
|
2.514
|
3.909
|
3.667
|
3.640
|
3.770
|
3.484
|
4.350
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.8145
|
0.8889
|
0.9070
|
0.9619
|
1.029
|
1.094
|
1.182
|
1.490
|
Announcement Date
|
22/01/20
|
20/01/21
|
19/01/22
|
19/01/23
|
18/01/24
|
-
|
-
|
-
|
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 |
354.4
|
358.1
|
343.2
|
374.4
|
387.3
|
402.4
|
390.7
|
402.8
|
393.9
|
395.4
|
399.9
|
400.9
|
403.9
|
405.4
|
401.9
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
142.7
|
154.5
|
137.5
|
160.9
|
174.4
|
185.7
|
166.6
|
175.1
|
165.9
|
144.9
|
154.2
|
166.2
|
165.6
|
164.6
|
156.4
|
Operating Margin
|
40.28%
|
43.15%
|
40.07%
|
42.98%
|
45.03%
|
46.14%
|
42.64%
|
43.49%
|
42.12%
|
36.64%
|
38.56%
|
41.46%
|
40.99%
|
40.61%
|
38.9%
|
Earnings before Tax (EBT)
1 |
160.4
|
149.1
|
151.9
|
152.2
|
160.1
|
168.2
|
153.4
|
166.5
|
156.1
|
143.8
|
147.1
|
144
|
145.7
|
144.8
|
137.6
|
Net income
1 |
122.6
|
114.9
|
118.2
|
115.8
|
122.8
|
131.6
|
119.5
|
127.8
|
120.6
|
109.2
|
112.7
|
140.2
|
113.7
|
112.3
|
107.5
|
Net margin
|
34.59%
|
32.09%
|
34.43%
|
30.92%
|
31.72%
|
32.71%
|
30.57%
|
31.73%
|
30.62%
|
27.62%
|
28.17%
|
34.98%
|
28.16%
|
27.71%
|
26.75%
|
EPS
2 |
0.9070
|
0.8526
|
0.8798
|
0.8708
|
0.9252
|
0.9905
|
0.9048
|
0.9714
|
0.9143
|
0.8400
|
0.8600
|
1.161
|
0.8771
|
0.8643
|
0.8217
|
Dividend per Share
2 |
0.2272
|
0.2268
|
0.2404
|
0.2404
|
0.2404
|
0.2400
|
0.2571
|
0.2571
|
0.2571
|
0.2570
|
0.2700
|
0.2700
|
0.2700
|
0.2700
|
0.2933
|
Announcement Date
|
19/10/21
|
19/01/22
|
19/04/22
|
21/07/22
|
18/10/22
|
19/01/23
|
18/04/23
|
19/07/23
|
18/10/23
|
18/01/24
|
16/04/24
|
-
|
-
|
-
|
-
|
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)
|
14.1%
|
10.6%
|
15.4%
|
17.3%
|
17.9%
|
15%
|
13.7%
|
13.9%
|
ROA (Net income/ Total Assets)
|
1.67%
|
1.2%
|
1.55%
|
1.45%
|
1.49%
|
1.51%
|
1.42%
|
-
|
Assets
1 |
24,684
|
28,508
|
34,243
|
33,683
|
32,017
|
32,109
|
30,928
|
-
|
Book Value Per Share
2 |
22.00
|
25.10
|
25.80
|
18.90
|
22.80
|
25.10
|
26.20
|
33.20
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
22/01/20
|
20/01/21
|
19/01/22
|
19/01/23
|
18/01/24
|
-
|
-
|
-
|
Last Close Price
55.76
USD Average target price
55.75
USD Spread / Average Target -0.02% Consensus |
1st Jan change
|
Capi.
|
---|
| +3.95% | 7.23B | | +11.87% | 551B | | +9.09% | 291B | | +10.73% | 249B | | +20.82% | 208B | | +16.78% | 171B | | +10.32% | 166B | | +10.94% | 162B | | -10.36% | 138B | | +0.84% | 138B |
Other Banks
|