Real-time Estimate
Cboe BZX
08:50:07 29/04/2024 pm IST
|
5-day change
|
1st Jan Change
|
30.74
USD
|
+0.54%
|
|
+1.60%
|
-13.30%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
12,586
|
11,444
|
12,196
|
6,843
|
7,540
|
6,347
|
-
|
-
|
Enterprise Value (EV)
1 |
13,617
|
13,283
|
13,952
|
8,422
|
9,324
|
7,895
|
8,050
|
7,541
|
P/E ratio
|
48.4
x
|
-138
x
|
29.2
x
|
-7.22
x
|
-57.4
x
|
23.3
x
|
19.8
x
|
15.3
x
|
Yield
|
0.66%
|
0.76%
|
0.77%
|
1.57%
|
1.57%
|
2.02%
|
2.16%
|
2.25%
|
Capitalization / Revenue
|
3.12
x
|
3.42
x
|
2.87
x
|
1.74
x
|
1.9
x
|
1.59
x
|
1.53
x
|
1.47
x
|
EV / Revenue
|
3.38
x
|
3.97
x
|
3.28
x
|
2.15
x
|
2.35
x
|
1.98
x
|
1.94
x
|
1.75
x
|
EV / EBITDA
|
15.6
x
|
19.6
x
|
14
x
|
10.9
x
|
13.5
x
|
10.7
x
|
9.82
x
|
8.3
x
|
EV / FCF
|
26.7
x
|
24.2
x
|
27.1
x
|
22.9
x
|
40.9
x
|
24.8
x
|
15.4
x
|
14.4
x
|
FCF Yield
|
3.74%
|
4.13%
|
3.69%
|
4.37%
|
2.45%
|
4.03%
|
6.5%
|
6.93%
|
Price to Book
|
2.46
x
|
2.31
x
|
2.41
x
|
1.8
x
|
2.29
x
|
1.9
x
|
1.79
x
|
1.72
x
|
Nbr of stocks (in thousands)
|
2,22,414
|
2,18,555
|
2,18,607
|
2,14,912
|
2,11,860
|
2,07,627
|
-
|
-
|
Reference price
2 |
56.59
|
52.36
|
55.79
|
31.84
|
35.59
|
30.57
|
30.57
|
30.57
|
Announcement Date
|
02/03/20
|
01/03/21
|
28/02/22
|
28/02/23
|
29/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,029
|
3,342
|
4,251
|
3,922
|
3,965
|
3,995
|
4,151
|
4,319
|
EBITDA
1 |
875.3
|
679
|
995
|
776
|
691
|
735.1
|
820.1
|
908.1
|
EBIT
1 |
742.1
|
537
|
871
|
657
|
571
|
605.7
|
687
|
775.3
|
Operating Margin
|
18.42%
|
16.07%
|
20.49%
|
16.75%
|
14.4%
|
15.16%
|
16.55%
|
17.95%
|
Earnings before Tax (EBT)
1 |
345.4
|
-60
|
559
|
-1,055
|
-175
|
334.2
|
425
|
548.2
|
Net income
1 |
262.9
|
-83
|
421
|
-950
|
-132
|
236.8
|
294.7
|
361.2
|
Net margin
|
6.52%
|
-2.48%
|
9.9%
|
-24.22%
|
-3.33%
|
5.93%
|
7.1%
|
8.36%
|
EPS
2 |
1.170
|
-0.3800
|
1.910
|
-4.410
|
-0.6200
|
1.313
|
1.547
|
1.992
|
Free Cash Flow
1 |
509.9
|
548
|
515
|
368
|
228
|
318
|
523.5
|
522.3
|
FCF margin
|
12.66%
|
16.4%
|
12.11%
|
9.38%
|
5.75%
|
7.96%
|
12.61%
|
12.09%
|
FCF Conversion (EBITDA)
|
58.25%
|
80.71%
|
51.76%
|
47.42%
|
33%
|
43.26%
|
63.84%
|
57.52%
|
FCF Conversion (Net income)
|
193.95%
|
-
|
122.33%
|
-
|
-
|
134.3%
|
177.66%
|
144.63%
|
Dividend per Share
2 |
0.3750
|
0.4000
|
0.4300
|
0.5000
|
0.5600
|
0.6190
|
0.6605
|
0.6867
|
Announcement Date
|
02/03/20
|
01/03/21
|
28/02/22
|
28/02/23
|
29/02/24
|
-
|
-
|
-
|
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 |
1,069
|
1,088
|
965
|
1,023
|
947
|
983
|
978
|
1,028
|
947
|
1,012
|
968.8
|
1,020
|
970.2
|
1,035
|
1,004
|
EBITDA
1 |
246
|
247
|
185
|
210
|
166
|
183
|
161
|
184
|
170
|
173
|
162.4
|
189
|
185
|
196.5
|
194.7
|
EBIT
1 |
216
|
217
|
153
|
180
|
139
|
154
|
133
|
160
|
135
|
143
|
130.4
|
156.7
|
152.4
|
164.1
|
156.8
|
Operating Margin
|
20.21%
|
19.94%
|
15.85%
|
17.6%
|
14.68%
|
15.67%
|
13.6%
|
15.56%
|
14.26%
|
14.13%
|
13.46%
|
15.37%
|
15.7%
|
15.86%
|
15.61%
|
Earnings before Tax (EBT)
1 |
138
|
138
|
83
|
91
|
-1,241
|
8
|
-28
|
46
|
-250
|
57
|
59.92
|
89.6
|
88.28
|
96.26
|
77.03
|
Net income
1 |
103
|
102
|
65
|
73
|
-1,077
|
-15
|
-19
|
86
|
-266
|
67
|
46
|
63.39
|
62.01
|
68.42
|
60.83
|
Net margin
|
9.64%
|
9.38%
|
6.74%
|
7.14%
|
-113.73%
|
-1.53%
|
-1.94%
|
8.37%
|
-28.09%
|
6.62%
|
4.75%
|
6.21%
|
6.39%
|
6.61%
|
6.06%
|
EPS
2 |
0.4700
|
0.4700
|
0.3000
|
0.3400
|
-5.010
|
-0.0700
|
-0.0900
|
0.4000
|
-1.250
|
0.3200
|
0.2543
|
0.3843
|
0.3614
|
0.4214
|
0.3575
|
Dividend per Share
2 |
0.1100
|
0.1100
|
0.1250
|
0.1250
|
0.1250
|
0.1250
|
0.1400
|
0.1400
|
0.1250
|
0.1400
|
0.1600
|
0.1600
|
0.1600
|
0.1600
|
0.1600
|
Announcement Date
|
04/11/21
|
28/02/22
|
10/05/22
|
07/11/22
|
14/11/22
|
28/02/23
|
03/05/23
|
02/08/23
|
02/11/23
|
29/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,031
|
1,839
|
1,756
|
1,579
|
1,784
|
1,548
|
1,703
|
1,194
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.177
x
|
2.708
x
|
1.765
x
|
2.035
x
|
2.582
x
|
2.106
x
|
2.077
x
|
1.315
x
|
Free Cash Flow
1 |
510
|
548
|
515
|
368
|
228
|
318
|
524
|
522
|
ROE (net income / shareholders' equity)
|
10.8%
|
7.83%
|
12.6%
|
10.3%
|
11%
|
12.8%
|
14.7%
|
16%
|
ROA (Net income/ Total Assets)
|
6.36%
|
4.39%
|
6.8%
|
5.35%
|
5.18%
|
4.18%
|
5.22%
|
-
|
Assets
1 |
4,132
|
-1,890
|
6,192
|
-17,741
|
-2,547
|
5,659
|
5,642
|
-
|
Book Value Per Share
2 |
23.00
|
22.70
|
23.20
|
17.70
|
15.50
|
16.10
|
17.10
|
17.80
|
Cash Flow per Share
2 |
2.820
|
2.900
|
2.980
|
2.400
|
1.780
|
2.550
|
3.040
|
3.500
|
Capex
1 |
123
|
87
|
142
|
149
|
149
|
185
|
172
|
171
|
Capex / Sales
|
3.05%
|
2.6%
|
3.34%
|
3.8%
|
3.76%
|
4.63%
|
4.14%
|
3.95%
|
Announcement Date
|
02/03/20
|
01/03/21
|
28/02/22
|
28/02/23
|
29/02/24
|
-
|
-
|
-
|
Last Close Price
30.57
USD Average target price
36.47
USD Spread / Average Target +19.30% Consensus |