End-of-day quote
NSE India S.E.
03:30:00 03/05/2024 am IST
|
5-day change
|
1st Jan Change
|
353.1
INR
|
-0.99%
|
|
-2.48%
|
+8.75%
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
2,70,654
|
3,08,492
|
3,52,379
|
2,95,904
|
3,50,351
|
3,34,663
|
-
|
-
|
Enterprise Value (EV)
1 |
3,09,673
|
4,05,087
|
4,67,277
|
4,35,205
|
3,50,351
|
5,06,518
|
5,18,632
|
5,27,856
|
P/E ratio
|
35.4
x
|
38.2
x
|
39.7
x
|
58.5
x
|
36.3
x
|
36.2
x
|
29.8
x
|
26.9
x
|
Yield
|
6.95%
|
6.6%
|
5.85%
|
6.95%
|
-
|
6.55%
|
7.45%
|
8.17%
|
Capitalization / Revenue
|
12.6
x
|
13.1
x
|
11.9
x
|
8.65
x
|
9.51
x
|
8.07
x
|
7.08
x
|
6.43
x
|
EV / Revenue
|
14.4
x
|
17.2
x
|
15.8
x
|
12.7
x
|
9.51
x
|
12.2
x
|
11
x
|
10.1
x
|
EV / EBITDA
|
18.6
x
|
20.6
x
|
19.3
x
|
16.2
x
|
12.7
x
|
16
x
|
14.2
x
|
13.1
x
|
EV / FCF
|
60.5
x
|
36.7
x
|
48.4
x
|
29.5
x
|
-
|
17.6
x
|
23.1
x
|
15
x
|
FCF Yield
|
1.65%
|
2.72%
|
2.07%
|
3.39%
|
-
|
5.68%
|
4.32%
|
6.68%
|
Price to Book
|
1.21
x
|
1.14
x
|
1.36
x
|
1.21
x
|
-
|
1.53
x
|
1.64
x
|
1.3
x
|
Nbr of stocks (in thousands)
|
7,71,665
|
9,47,894
|
9,47,894
|
9,47,894
|
9,47,894
|
9,47,894
|
-
|
-
|
Reference price
2 |
350.7
|
325.4
|
371.8
|
312.2
|
369.6
|
353.1
|
353.1
|
353.1
|
Announcement Date
|
19/05/20
|
29/04/21
|
28/04/22
|
27/04/23
|
25/04/24
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
21,449
|
23,603
|
29,626
|
34,195
|
36,852
|
41,460
|
47,284
|
52,011
|
EBITDA
1 |
16,656
|
19,693
|
24,250
|
26,885
|
27,693
|
31,744
|
36,420
|
40,377
|
EBIT
1 |
16,464
|
13,986
|
16,286
|
15,601
|
18,003
|
21,979
|
25,256
|
29,142
|
Operating Margin
|
76.76%
|
59.26%
|
54.97%
|
45.62%
|
48.85%
|
53.01%
|
53.41%
|
56.03%
|
Earnings before Tax (EBT)
1 |
7,955
|
7,539
|
8,962
|
6,618
|
10,891
|
10,293
|
13,383
|
16,690
|
Net income
1 |
7,655
|
6,984
|
8,884
|
5,060
|
9,640
|
9,274
|
11,459
|
13,386
|
Net margin
|
35.69%
|
29.59%
|
29.99%
|
14.8%
|
26.16%
|
22.37%
|
24.24%
|
25.74%
|
EPS
2 |
9.920
|
8.520
|
9.370
|
5.340
|
10.17
|
9.760
|
11.85
|
13.14
|
Free Cash Flow
1 |
5,117
|
11,027
|
9,660
|
14,735
|
-
|
28,752
|
22,406
|
35,266
|
FCF margin
|
23.86%
|
46.72%
|
32.61%
|
43.09%
|
-
|
69.35%
|
47.39%
|
67.8%
|
FCF Conversion (EBITDA)
|
30.72%
|
56%
|
39.84%
|
54.81%
|
-
|
90.58%
|
61.52%
|
87.34%
|
FCF Conversion (Net income)
|
66.84%
|
157.9%
|
108.74%
|
291.22%
|
-
|
310.04%
|
195.52%
|
263.45%
|
Dividend per Share
2 |
24.39
|
21.48
|
21.76
|
21.71
|
-
|
23.11
|
26.31
|
28.84
|
Announcement Date
|
19/05/20
|
29/04/21
|
28/04/22
|
27/04/23
|
25/04/24
|
-
|
-
|
-
|
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 |
7,409
|
7,488
|
8,294
|
8,571
|
8,654
|
8,676
|
9,136
|
8,893
|
9,364
|
9,458
|
9,648
|
9,841
|
10,037
|
9,527
|
EBITDA
|
6,109
|
6,081
|
6,544
|
6,450
|
6,964
|
6,540
|
6,795
|
6,696
|
7,085
|
7,117
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
2,285
|
2,388
|
2,230
|
1,721
|
1,896
|
771.1
|
2,677
|
2,404
|
2,527
|
3,283
|
-
|
-
|
-
|
-
|
Net income
|
2,082
|
2,792
|
1,788
|
1,285
|
1,632
|
354.5
|
2,340
|
2,167
|
2,299
|
2,834
|
-
|
-
|
-
|
-
|
Net margin
|
28.1%
|
37.28%
|
21.56%
|
14.99%
|
18.86%
|
4.09%
|
25.62%
|
24.36%
|
24.55%
|
29.96%
|
-
|
-
|
-
|
-
|
EPS
|
2.200
|
2.940
|
1.890
|
1.360
|
1.720
|
0.3700
|
2.470
|
2.290
|
2.430
|
2.990
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5.200
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
28/01/22
|
28/04/22
|
21/07/22
|
20/10/22
|
25/01/23
|
27/04/23
|
26/07/23
|
26/10/23
|
02/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
39,019
|
96,595
|
1,14,898
|
1,39,301
|
-
|
1,71,855
|
1,83,969
|
1,93,192
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.343
x
|
4.905
x
|
4.738
x
|
5.181
x
|
-
|
5.414
x
|
5.051
x
|
4.785
x
|
Free Cash Flow
1 |
5,117
|
11,027
|
9,660
|
14,735
|
-
|
28,752
|
22,406
|
35,266
|
ROE (net income / shareholders' equity)
|
4.14%
|
2.83%
|
3.35%
|
2.01%
|
-
|
4.05%
|
5.3%
|
6.71%
|
ROA (Net income/ Total Assets)
|
2.67%
|
1.78%
|
1.97%
|
1.11%
|
-
|
2.52%
|
2.73%
|
2.81%
|
Assets
1 |
2,86,878
|
3,92,863
|
4,51,392
|
4,57,881
|
-
|
3,67,708
|
4,19,759
|
4,77,059
|
Book Value Per Share
2 |
289.0
|
286.0
|
273.0
|
257.0
|
-
|
230.0
|
215.0
|
272.0
|
Cash Flow per Share
2 |
21.90
|
19.70
|
25.00
|
27.10
|
-
|
31.70
|
35.20
|
39.00
|
Capex
1 |
11,798
|
45,212
|
14,010
|
10,921
|
-
|
11,934
|
12,545
|
3,618
|
Capex / Sales
|
55%
|
191.55%
|
47.29%
|
31.94%
|
-
|
28.78%
|
26.53%
|
6.96%
|
Announcement Date
|
19/05/20
|
29/04/21
|
28/04/22
|
27/04/23
|
25/04/24
|
-
|
-
|
-
|
Last Close Price
353.1
INR Average target price
403.6
INR Spread / Average Target +14.31% Consensus |
1st Jan change
|
Capi.
|
---|
| +8.75% | 4.01B | | -13.38% | 9.55B | | +0.49% | 6.83B | | -6.85% | 5.06B | | -2.11% | 4.23B | | -14.83% | 3.98B | | +13.95% | 3.34B | | -13.74% | 3.24B | | -0.30% | 3.09B | | +16.59% | 2.84B |
Office REITs
|