Delayed
NSE India S.E.
01:43:02 02/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
323.4
INR
|
+1.59%
|
|
+5.13%
|
+4.13%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,42,451
|
1,30,965
|
2,46,369
|
2,36,894
|
1,86,380
|
2,04,765
|
-
|
-
|
Enterprise Value (EV)
1 |
1,39,101
|
1,26,873
|
2,45,117
|
2,43,817
|
1,94,507
|
2,09,101
|
2,04,214
|
1,98,006
|
P/E ratio
|
35.7
x
|
26.6
x
|
40.3
x
|
40.8
x
|
40.3
x
|
46.7
x
|
36.2
x
|
29.3
x
|
Yield
|
0.88%
|
-
|
1.4%
|
0.67%
|
1.02%
|
0.95%
|
1.12%
|
1.28%
|
Capitalization / Revenue
|
3.18
x
|
2.9
x
|
5.13
x
|
4.39
x
|
2.71
x
|
2.79
x
|
2.48
x
|
2.2
x
|
EV / Revenue
|
3.11
x
|
2.81
x
|
5.1
x
|
4.52
x
|
2.83
x
|
2.85
x
|
2.47
x
|
2.13
x
|
EV / EBITDA
|
23.8
x
|
21.2
x
|
34
x
|
31.7
x
|
25.2
x
|
29.1
x
|
23.2
x
|
19.2
x
|
EV / FCF
|
49.2
x
|
35.1
x
|
30.3
x
|
44.2
x
|
41.1
x
|
40.2
x
|
35.6
x
|
29.5
x
|
FCF Yield
|
2.03%
|
2.85%
|
3.3%
|
2.26%
|
2.43%
|
2.49%
|
2.81%
|
3.39%
|
Price to Book
|
13
x
|
8.92
x
|
12.8
x
|
9.66
x
|
7.01
x
|
6.81
x
|
6.12
x
|
5.39
x
|
Nbr of stocks (in thousands)
|
6,26,986
|
6,27,227
|
6,27,691
|
6,33,406
|
6,36,110
|
6,43,107
|
-
|
-
|
Reference price
2 |
227.2
|
208.8
|
392.5
|
374.0
|
293.0
|
318.4
|
318.4
|
318.4
|
Announcement Date
|
21/05/19
|
15/05/20
|
21/05/21
|
27/05/22
|
19/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
44,789
|
45,203
|
48,035
|
53,941
|
68,696
|
73,322
|
82,514
|
92,880
|
EBITDA
1 |
5,843
|
5,991
|
7,205
|
7,694
|
7,705
|
7,179
|
8,796
|
10,339
|
EBIT
1 |
5,714
|
5,723
|
6,910
|
7,272
|
6,546
|
5,985
|
7,471
|
9,048
|
Operating Margin
|
12.76%
|
12.66%
|
14.39%
|
13.48%
|
9.53%
|
8.16%
|
9.05%
|
9.74%
|
Earnings before Tax (EBT)
1 |
5,598
|
5,907
|
7,236
|
7,515
|
6,122
|
5,841
|
7,614
|
9,334
|
Net income
1 |
4,014
|
4,964
|
6,166
|
5,784
|
4,632
|
4,346
|
5,695
|
6,959
|
Net margin
|
8.96%
|
10.98%
|
12.84%
|
10.72%
|
6.74%
|
5.93%
|
6.9%
|
7.49%
|
EPS
2 |
6.360
|
7.850
|
9.750
|
9.170
|
7.270
|
6.824
|
8.802
|
10.87
|
Free Cash Flow
1 |
2,830
|
3,615
|
8,101
|
5,522
|
4,735
|
5,203
|
5,739
|
6,709
|
FCF margin
|
6.32%
|
8%
|
16.86%
|
10.24%
|
6.89%
|
7.1%
|
6.95%
|
7.22%
|
FCF Conversion (EBITDA)
|
48.43%
|
60.34%
|
112.44%
|
71.77%
|
61.45%
|
72.48%
|
65.24%
|
64.89%
|
FCF Conversion (Net income)
|
70.5%
|
72.83%
|
131.37%
|
95.48%
|
102.22%
|
119.71%
|
100.78%
|
96.4%
|
Dividend per Share
2 |
2.000
|
-
|
5.500
|
2.500
|
3.000
|
3.010
|
3.555
|
4.084
|
Announcement Date
|
21/05/19
|
15/05/20
|
21/05/21
|
27/05/22
|
19/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 S1
|
---|
Net sales
1 |
13,482
|
15,220
|
10,505
|
13,851
|
24,356
|
14,106
|
15,479
|
18,629
|
16,995
|
35,624
|
15,162
|
17,910
|
18,768
|
17,921
|
36,800
|
17,203
|
19,596
|
-
|
EBITDA
1 |
2,000
|
2,280
|
1,250
|
2,141
|
-
|
2,015
|
2,288
|
2,199
|
1,931
|
4,130
|
1,524
|
2,114
|
1,858
|
1,815
|
3,600
|
1,750
|
1,973
|
-
|
EBIT
1 |
1,932
|
2,210
|
1,175
|
2,040
|
-
|
1,914
|
2,143
|
1,924
|
1,648
|
-
|
1,227
|
1,810
|
1,566
|
1,641
|
-
|
1,382
|
1,632
|
-
|
Operating Margin
|
14.33%
|
14.52%
|
11.18%
|
14.73%
|
-
|
13.57%
|
13.84%
|
10.33%
|
9.7%
|
-
|
8.09%
|
10.11%
|
8.34%
|
9.16%
|
-
|
8.03%
|
8.33%
|
-
|
Earnings before Tax (EBT)
1 |
2,025
|
2,310
|
1,270
|
2,129
|
-
|
1,987
|
2,129
|
1,739
|
1,533
|
-
|
1,146
|
1,704
|
1,558
|
1,503
|
-
|
1,244
|
1,708
|
-
|
Net income
1 |
1,511
|
2,491
|
947.6
|
1,588
|
2,536
|
1,483
|
1,766
|
1,210
|
1,258
|
-
|
852.5
|
1,312
|
1,184
|
1,106
|
2,200
|
1,040
|
1,203
|
-
|
Net margin
|
11.21%
|
16.36%
|
9.02%
|
11.47%
|
10.41%
|
10.51%
|
11.41%
|
6.5%
|
7.4%
|
-
|
5.62%
|
7.32%
|
6.31%
|
6.17%
|
5.98%
|
6.05%
|
6.14%
|
-
|
EPS
2 |
2.390
|
3.940
|
1.500
|
2.510
|
-
|
2.340
|
2.790
|
1.980
|
2.050
|
-
|
1.380
|
2.060
|
1.850
|
1.760
|
-
|
1.547
|
1.917
|
11.50
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
22/01/21
|
21/05/21
|
23/07/21
|
22/10/21
|
22/10/21
|
29/01/22
|
27/05/22
|
22/07/22
|
26/10/22
|
26/10/22
|
02/02/23
|
19/05/23
|
12/08/23
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
6,923
|
8,127
|
4,336
|
-
|
-
|
Net Cash position
1 |
3,350
|
4,092
|
1,252
|
-
|
-
|
-
|
551
|
6,760
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
0.8998
x
|
1.055
x
|
0.604
x
|
-
|
-
|
Free Cash Flow
1 |
2,830
|
3,615
|
8,101
|
5,522
|
4,735
|
5,203
|
5,739
|
6,709
|
ROE (net income / shareholders' equity)
|
42.5%
|
38.7%
|
36.3%
|
26.4%
|
18.1%
|
15%
|
17.6%
|
19.3%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
13.6%
|
11.5%
|
7.65%
|
7.77%
|
9.73%
|
11.1%
|
Assets
1 |
-
|
-
|
45,476
|
50,230
|
60,515
|
55,963
|
58,507
|
62,898
|
Book Value Per Share
2 |
17.50
|
23.40
|
30.80
|
38.70
|
41.80
|
46.70
|
52.10
|
59.10
|
Cash Flow per Share
2 |
-
|
-
|
12.90
|
11.40
|
8.690
|
9.270
|
10.00
|
11.90
|
Capex
1 |
160
|
494
|
202
|
1,712
|
791
|
880
|
883
|
933
|
Capex / Sales
|
0.36%
|
1.09%
|
0.42%
|
3.17%
|
1.15%
|
1.2%
|
1.07%
|
1%
|
Announcement Date
|
21/05/19
|
15/05/20
|
21/05/21
|
27/05/22
|
19/05/23
|
-
|
-
|
-
|
Last Close Price
318.4
INR Average target price
327.4
INR Spread / Average Target +2.83% Consensus |
1st Jan change
|
Capi.
|
---|
| +4.13% | 2.45B | | -0.64% | 20.37B | | -8.74% | 11.47B | | +27.48% | 5.98B | | +23.17% | 3.89B | | +12.00% | 3.91B | | +5.48% | 3.56B | | -17.01% | 3.41B | | -2.69% | 3.4B | | +38.44% | 2.11B |
Other Household Electronics
|