Real-time Estimate
Cboe BZX
08:39:30 29/04/2024 pm IST
|
5-day change
|
1st Jan Change
|
38.85
USD
|
+0.13%
|
|
-2.39%
|
-13.19%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
1,278
|
916
|
1,807
|
1,822
|
1,669
|
1,455
|
-
|
Enterprise Value (EV)
1 |
1,278
|
916
|
1,807
|
1,822
|
1,669
|
1,455
|
1,455
|
P/E ratio
|
13.6
x
|
12.7
x
|
12.2
x
|
9.22
x
|
8.81
x
|
8.92
x
|
8.74
x
|
Yield
|
1.29%
|
2.06%
|
1.59%
|
1.84%
|
2.24%
|
2.67%
|
2.76%
|
Capitalization / Revenue
|
4.44
x
|
2.82
x
|
4.22
x
|
3.42
x
|
2.64
x
|
2.33
x
|
2.3
x
|
EV / Revenue
|
4.44
x
|
2.82
x
|
4.22
x
|
3.42
x
|
2.64
x
|
2.33
x
|
2.3
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.48
x
|
1.01
x
|
1.22
x
|
1.26
x
|
1.02
x
|
0.83
x
|
0.77
x
|
Nbr of stocks (in thousands)
|
26,519
|
26,210
|
38,372
|
37,223
|
37,386
|
37,492
|
-
|
Reference price
2 |
48.21
|
34.95
|
47.09
|
48.96
|
44.65
|
38.80
|
38.80
|
Announcement Date
|
20/01/20
|
25/01/21
|
24/01/22
|
23/01/23
|
22/01/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
287.9
|
324.5
|
427.9
|
533.1
|
631.3
|
623.2
|
632.9
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
140.4
|
164.1
|
206.7
|
258.8
|
284.8
|
243.2
|
240
|
Operating Margin
|
48.76%
|
50.56%
|
48.29%
|
48.56%
|
45.1%
|
39.02%
|
37.92%
|
Earnings before Tax (EBT)
1 |
116
|
91.95
|
168.6
|
259.5
|
246.5
|
216.4
|
215.7
|
Net income
1 |
92.74
|
74.38
|
133.1
|
199
|
190.3
|
162.7
|
164
|
Net margin
|
32.21%
|
22.92%
|
31.09%
|
37.33%
|
30.14%
|
26.11%
|
25.92%
|
EPS
2 |
3.550
|
2.760
|
3.860
|
5.310
|
5.070
|
4.350
|
4.438
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.6200
|
0.7200
|
0.7500
|
0.9000
|
1.000
|
1.036
|
1.072
|
Announcement Date
|
20/01/20
|
25/01/21
|
24/01/22
|
23/01/23
|
22/01/24
|
-
|
-
|
Fiscal Period: December |
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
|
2025 Q2
|
---|
Net sales
1 |
124.7
|
119.8
|
123.8
|
133.7
|
155.7
|
156.4
|
155
|
153.7
|
166.2
|
149.9
|
154.9
|
156.7
|
160.8
|
154.3
|
155.4
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
63.32
|
57.01
|
58.47
|
64.9
|
78.56
|
75.44
|
69.03
|
65.08
|
75.77
|
57.36
|
59.98
|
59.92
|
64.08
|
55.79
|
57.11
|
Operating Margin
|
50.78%
|
47.58%
|
47.23%
|
48.53%
|
50.45%
|
48.23%
|
44.54%
|
42.34%
|
45.6%
|
38.27%
|
38.73%
|
38.25%
|
39.86%
|
36.17%
|
36.75%
|
Earnings before Tax (EBT)
1 |
64.66
|
61.07
|
57.72
|
64.22
|
76.44
|
71.26
|
62.69
|
57.05
|
55.53
|
50.63
|
52.54
|
52.61
|
56.87
|
49.2
|
51.39
|
Net income
1 |
50.81
|
46.46
|
44.21
|
49.26
|
59.06
|
54.8
|
48.19
|
43.73
|
43.59
|
39.46
|
39.92
|
40.09
|
43.37
|
37.41
|
39.03
|
Net margin
|
40.75%
|
38.78%
|
35.71%
|
36.83%
|
37.93%
|
35.03%
|
31.09%
|
28.45%
|
26.23%
|
26.33%
|
25.78%
|
25.59%
|
26.98%
|
24.25%
|
25.11%
|
EPS
2 |
1.330
|
1.230
|
1.190
|
1.320
|
1.580
|
1.460
|
1.290
|
1.170
|
1.160
|
1.050
|
1.066
|
1.072
|
1.162
|
1.006
|
1.054
|
Dividend per Share
2 |
0.2000
|
0.2100
|
0.2200
|
0.2300
|
0.2400
|
0.2500
|
0.2500
|
0.2500
|
0.2500
|
-
|
0.2580
|
0.2640
|
0.2640
|
0.2640
|
0.2680
|
Announcement Date
|
24/01/22
|
25/04/22
|
25/07/22
|
24/10/22
|
23/01/23
|
24/04/23
|
24/07/23
|
23/10/23
|
22/01/24
|
22/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
11.7%
|
8.24%
|
10.5%
|
14%
|
12.4%
|
9.6%
|
9.1%
|
ROA (Net income/ Total Assets)
|
1.35%
|
0.9%
|
1.16%
|
1.52%
|
1.42%
|
1.1%
|
1.05%
|
Assets
1 |
6,870
|
8,265
|
11,470
|
13,092
|
13,402
|
14,767
|
15,622
|
Book Value Per Share
2 |
32.70
|
34.60
|
38.50
|
38.90
|
43.90
|
47.00
|
50.70
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20/01/20
|
25/01/21
|
24/01/22
|
23/01/23
|
22/01/24
|
-
|
-
|
Last Close Price
38.8
USD Average target price
46.5
USD Spread / Average Target +19.85% Consensus |
1st Jan change
|
Capi.
|
---|
| -13.19% | 1.45B | | +18.60% | 210B | | +2.39% | 73.14B | | +8.29% | 54.82B | | +1.36% | 47.1B | | +21.47% | 44.81B | | +10.93% | 36.6B | | -16.21% | 35.14B | | -96.60% | 32.24B | | +7.47% | 25.23B |
Commercial Banks
|