Market Closed -
Nyse
01:30:02 03/05/2024 am IST
|
After market
02:01:51 am
|
22.5
USD
|
+1.31%
|
|
22.5
|
0.00%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
51,457
|
26,041
|
28,944
|
39,695
|
-
|
-
|
Enterprise Value (EV)
1 |
48,602
|
23,198
|
24,715
|
35,042
|
33,582
|
32,079
|
P/E ratio
|
-27.2
x
|
-294
x
|
21.6
x
|
78.3
x
|
35.9
x
|
21.8
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
2.8
x
|
1.27
x
|
1.19
x
|
1.37
x
|
1.19
x
|
1.01
x
|
EV / Revenue
|
2.64
x
|
1.13
x
|
1.01
x
|
1.21
x
|
1.01
x
|
0.82
x
|
EV / EBITDA
|
-65
x
|
195
x
|
33
x
|
28.9
x
|
18.6
x
|
11.5
x
|
EV / FCF
|
-44.8
x
|
-89.6
x
|
14.1
x
|
24.2
x
|
20.9
x
|
13.3
x
|
FCF Yield
|
-2.23%
|
-1.12%
|
7.1%
|
4.12%
|
4.78%
|
7.54%
|
Price to Book
|
19.2
x
|
10.8
x
|
7.09
x
|
8.35
x
|
6.74
x
|
5.06
x
|
Nbr of stocks (in thousands)
|
17,51,442
|
17,70,298
|
17,87,787
|
17,87,269
|
-
|
-
|
Reference price
2 |
29.38
|
14.71
|
16.19
|
22.21
|
22.21
|
22.21
|
Announcement Date
|
02/03/22
|
28/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
11,967
|
18,406
|
20,583
|
24,383
|
28,905
|
33,219
|
39,152
|
EBITDA
1 |
-
|
-747.6
|
118.9
|
748
|
1,212
|
1,806
|
2,798
|
EBIT
1 |
-
|
-1,198
|
-112
|
473
|
815.5
|
1,376
|
2,297
|
Operating Margin
|
-
|
-6.51%
|
-0.54%
|
1.94%
|
2.82%
|
4.14%
|
5.87%
|
Earnings before Tax (EBT)
1 |
-
|
-1,542
|
-93.1
|
584
|
983.4
|
1,599
|
2,496
|
Net income
1 |
-
|
-1,543
|
-92.04
|
1,360
|
588.4
|
1,119
|
1,922
|
Net margin
|
-
|
-8.38%
|
-0.45%
|
5.58%
|
2.04%
|
3.37%
|
4.91%
|
EPS
2 |
-7.230
|
-1.080
|
-0.0500
|
0.7500
|
0.2837
|
0.6185
|
1.019
|
Free Cash Flow
1 |
-
|
-1,084
|
-258.8
|
1,756
|
1,445
|
1,606
|
2,420
|
FCF margin
|
-
|
-5.89%
|
-1.26%
|
7.2%
|
5%
|
4.84%
|
6.18%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
234.76%
|
119.26%
|
88.91%
|
86.48%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
129.12%
|
245.65%
|
143.57%
|
125.94%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
12/02/21
|
02/03/22
|
28/02/23
|
27/02/24
|
-
|
-
|
-
|
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 |
4,645
|
5,077
|
5,117
|
5,038
|
5,101
|
5,327
|
5,801
|
5,838
|
6,184
|
6,561
|
7,005
|
7,114
|
7,504
|
7,985
|
8,048
|
EBITDA
1 |
-207.4
|
-285.1
|
-146.5
|
66.17
|
131.8
|
140.3
|
171
|
213.8
|
238.7
|
208
|
221.7
|
257.5
|
290.2
|
334.9
|
337.3
|
EBIT
1 |
-315.1
|
-396.6
|
-205.7
|
-67.14
|
77.42
|
83.41
|
106.8
|
147.6
|
87.48
|
130
|
112.9
|
144.3
|
194.7
|
253.9
|
202
|
Operating Margin
|
-6.78%
|
-7.81%
|
-4.02%
|
-1.33%
|
1.52%
|
1.57%
|
1.84%
|
2.53%
|
1.41%
|
1.98%
|
1.61%
|
2.03%
|
2.59%
|
3.18%
|
2.51%
|
Earnings before Tax (EBT)
1 |
-323.9
|
-404.1
|
-209
|
-75.15
|
97.56
|
93.53
|
123.8
|
171.2
|
116.6
|
171
|
147.6
|
172.7
|
222.7
|
337.7
|
-
|
Net income
1 |
-324
|
-405
|
-209.3
|
-75.49
|
90.68
|
102.1
|
90.86
|
145.2
|
91.3
|
1,032
|
81.15
|
94.99
|
122.5
|
186.7
|
-
|
Net margin
|
-6.98%
|
-7.98%
|
-4.09%
|
-1.5%
|
1.78%
|
1.92%
|
1.57%
|
2.49%
|
1.48%
|
15.73%
|
1.16%
|
1.34%
|
1.63%
|
2.34%
|
-
|
EPS
2 |
-0.1900
|
-0.2300
|
-0.1200
|
-0.0400
|
0.0500
|
0.0600
|
0.0500
|
0.0800
|
0.0500
|
0.5700
|
0.0517
|
0.0614
|
0.0800
|
0.0956
|
0.1100
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
12/11/21
|
02/03/22
|
11/05/22
|
10/08/22
|
09/11/22
|
28/02/23
|
09/05/23
|
08/08/23
|
07/11/23
|
27/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
2,855
|
2,843
|
4,229
|
4,664
|
6,133
|
7,565
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-1,084
|
-259
|
1,756
|
1,531
|
1,652
|
2,564
|
ROE (net income / shareholders' equity)
|
-
|
-196%
|
-4.01%
|
41.8%
|
11.6%
|
20.9%
|
26.4%
|
ROA (Net income/ Total Assets)
|
-
|
-22.5%
|
-1.01%
|
11.9%
|
3.67%
|
7.42%
|
9.84%
|
Assets
1 |
-
|
6,855
|
9,077
|
11,430
|
16,115
|
15,141
|
19,957
|
Book Value Per Share
2 |
-
|
1.530
|
1.360
|
2.280
|
2.660
|
3.290
|
4.390
|
Cash Flow per Share
2 |
-
|
-0.2900
|
0.3200
|
1.470
|
1.000
|
1.350
|
1.270
|
Capex
1 |
-
|
674
|
824
|
896
|
1,131
|
1,078
|
1,275
|
Capex / Sales
|
-
|
3.66%
|
4%
|
3.67%
|
3.91%
|
3.24%
|
3.24%
|
Announcement Date
|
12/02/21
|
02/03/22
|
28/02/23
|
27/02/24
|
-
|
-
|
-
|
Last Close Price
22.21
USD Average target price
22.64
USD Spread / Average Target +1.95% Consensus |