Market Closed -
Bombay S.E.
03:30:51 16/07/2024 pm IST
|
5-day change
|
1st Jan Change
|
174.5
INR
|
+2.50%
|
|
+4.84%
|
-9.80%
|
Fiscal Period: March |
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
2,10,874
|
1,74,298
|
1,81,421
|
2,10,333
|
-
|
-
|
Enterprise Value (EV)
1 |
2,23,059
|
1,89,094
|
1,81,421
|
2,34,108
|
2,32,581
|
2,25,820
|
P/E ratio
|
133
x
|
66.1
x
|
386
x
|
139
x
|
86.1
x
|
64
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
10.1
x
|
5.81
x
|
5.1
x
|
4.11
x
|
3.51
x
|
2.96
x
|
EV / Revenue
|
10.7
x
|
6.31
x
|
5.1
x
|
4.58
x
|
3.89
x
|
3.18
x
|
EV / EBITDA
|
46.9
x
|
28.9
x
|
27.8
x
|
25.8
x
|
20.6
x
|
16.9
x
|
EV / FCF
|
142
x
|
88.8
x
|
-
|
63.6
x
|
50.3
x
|
35.3
x
|
FCF Yield
|
0.71%
|
1.13%
|
-
|
1.57%
|
1.99%
|
2.83%
|
Price to Book
|
30.8
x
|
18
x
|
-
|
16.4
x
|
13.8
x
|
10.5
x
|
Nbr of stocks (in thousands)
|
12,03,274
|
12,04,961
|
12,05,859
|
12,06,244
|
-
|
-
|
Reference price
2 |
175.2
|
144.6
|
150.4
|
174.4
|
174.4
|
174.4
|
Announcement Date
|
02/05/22
|
17/05/23
|
14/05/24
|
-
|
-
|
-
|
Fiscal Period: March |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
-
|
20,840
|
29,977
|
35,563
|
51,145
|
59,858
|
71,014
|
EBITDA
1 |
-
|
4,760
|
6,551
|
6,524
|
9,068
|
11,286
|
13,347
|
EBIT
1 |
-
|
2,511
|
3,769
|
2,617
|
4,090
|
5,616
|
6,838
|
Operating Margin
|
-
|
12.05%
|
12.57%
|
7.36%
|
8%
|
9.38%
|
9.63%
|
Earnings before Tax (EBT)
1 |
-
|
1,231
|
2,419
|
36.76
|
2,473
|
3,167
|
4,519
|
Net income
1 |
-552.1
|
1,563
|
2,650
|
472.6
|
1,468
|
2,391
|
3,228
|
Net margin
|
-
|
7.5%
|
8.84%
|
1.33%
|
2.87%
|
3.99%
|
4.54%
|
EPS
2 |
-
|
1.320
|
2.190
|
0.3900
|
1.257
|
2.025
|
2.727
|
Free Cash Flow
1 |
-
|
1,576
|
2,130
|
-
|
3,684
|
4,621
|
6,393
|
FCF margin
|
-
|
7.56%
|
7.1%
|
-
|
7.2%
|
7.72%
|
9%
|
FCF Conversion (EBITDA)
|
-
|
33.11%
|
32.51%
|
-
|
40.62%
|
40.94%
|
47.9%
|
FCF Conversion (Net income)
|
-
|
100.82%
|
80.37%
|
-
|
250.91%
|
193.26%
|
198.08%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
14/05/21
|
02/05/22
|
17/05/23
|
14/05/24
|
-
|
-
|
-
|
Fiscal Period: March |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
6,244
|
5,907
|
7,047
|
7,474
|
7,906
|
7,550
|
8,466
|
8,195
|
8,431
|
10,471
|
11,897
|
12,515
|
13,264
|
12,452
|
EBITDA
1 |
1,478
|
1,433
|
1,647
|
1,664
|
1,739
|
1,513
|
1,734
|
1,544
|
1,463
|
1,739
|
2,021
|
2,093
|
2,402
|
2,633
|
EBIT
1 |
-
|
-
|
1,010
|
1,003
|
1,033
|
722.5
|
938.4
|
680.9
|
533.1
|
464.3
|
1,020
|
1,108
|
1,613
|
951.6
|
Operating Margin
|
-
|
-
|
14.33%
|
13.43%
|
13.07%
|
9.57%
|
11.08%
|
8.31%
|
6.32%
|
4.43%
|
8.57%
|
8.86%
|
12.16%
|
7.64%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
771.4
|
587.6
|
647.9
|
412.3
|
129.6
|
190.2
|
96.84
|
-379.9
|
338
|
-
|
-
|
-
|
Net income
1 |
631.2
|
763.9
|
738.5
|
587.6
|
716.7
|
607.2
|
117.6
|
333.5
|
96.18
|
-74.65
|
253
|
-
|
-
|
-
|
Net margin
|
10.11%
|
12.93%
|
10.48%
|
7.86%
|
9.06%
|
8.04%
|
1.39%
|
4.07%
|
1.14%
|
-0.71%
|
2.13%
|
-
|
-
|
-
|
EPS
2 |
-
|
-
|
0.6100
|
0.4900
|
0.5900
|
0.5000
|
0.1000
|
0.2800
|
-
|
-0.0600
|
0.2000
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
04/02/22
|
02/05/22
|
03/08/22
|
03/11/22
|
09/02/23
|
17/05/23
|
04/08/23
|
07/11/23
|
02/02/24
|
14/05/24
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
-
|
12,186
|
14,797
|
-
|
23,775
|
22,249
|
15,487
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
2.56
x
|
2.259
x
|
-
|
2.622
x
|
1.971
x
|
1.16
x
|
Free Cash Flow
1 |
-
|
1,576
|
2,130
|
-
|
3,684
|
4,621
|
6,393
|
ROE (net income / shareholders' equity)
|
-
|
43.4%
|
32%
|
-
|
12.1%
|
17.4%
|
19.3%
|
ROA (Net income/ Total Assets)
|
-
|
8.82%
|
10.1%
|
-
|
7%
|
8.77%
|
7.11%
|
Assets
1 |
-
|
17,716
|
26,255
|
-
|
20,989
|
27,272
|
45,366
|
Book Value Per Share
2 |
-
|
5.700
|
8.020
|
-
|
10.60
|
12.60
|
16.60
|
Cash Flow per Share
2 |
-
|
3.740
|
5.260
|
-
|
4.000
|
7.500
|
10.80
|
Capex
1 |
-
|
2,930
|
4,240
|
-
|
5,284
|
4,898
|
5,570
|
Capex / Sales
|
-
|
14.06%
|
14.14%
|
-
|
10.33%
|
8.18%
|
7.84%
|
Announcement Date
|
14/05/21
|
02/05/22
|
17/05/23
|
14/05/24
|
-
|
-
|
-
|
Last Close Price
174.4
INR Average target price
177.7
INR Spread / Average Target +1.89% Consensus |
1st Jan change
|
Capi.
|
---|
| -11.84% | 19TCr | | +21.17% | 7.93TCr | | -0.90% | 3.63TCr | | -4.22% | 2.36TCr | | -3.56% | 2.31TCr | | +15.66% | 1.71TCr | | -26.60% | 1.21TCr | | +43.02% | 1.14TCr | | -1.60% | 715.46Cr |
Quick Service Restaurants
|