Real-time Estimate
Cboe BZX
08:46:26 29/04/2024 pm IST
|
5-day change
|
1st Jan Change
|
49.26
USD
|
+0.29%
|
|
+5.88%
|
-1.32%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
192.7
|
142.1
|
235.2
|
333.4
|
385.8
|
382
|
-
|
Enterprise Value (EV)
1 |
192.7
|
142.1
|
235.2
|
333.4
|
385.8
|
382
|
382
|
P/E ratio
|
14.3
x
|
11.6
x
|
13.9
x
|
12.5
x
|
10.2
x
|
9.91
x
|
8.9
x
|
Yield
|
-
|
-
|
-
|
0.65%
|
0.95%
|
1.22%
|
1.26%
|
Capitalization / Revenue
|
5.65
x
|
3.79
x
|
5.38
x
|
5.62
x
|
4.6
x
|
3.94
x
|
3.4
x
|
EV / Revenue
|
5.65
x
|
3.79
x
|
5.38
x
|
5.62
x
|
4.6
x
|
3.94
x
|
3.4
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
1.19
x
|
1.77
x
|
2.24
x
|
2.09
x
|
1.76
x
|
1.51
x
|
Nbr of stocks (in thousands)
|
7,393
|
7,404
|
7,467
|
7,706
|
7,721
|
7,778
|
-
|
Reference price
2 |
26.07
|
19.19
|
31.50
|
43.26
|
49.96
|
49.12
|
49.12
|
Announcement Date
|
24/01/20
|
25/01/21
|
25/01/22
|
25/01/23
|
25/01/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
34.11
|
37.44
|
43.7
|
59.35
|
83.77
|
96.95
|
112.4
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
-
|
42.29
|
60.41
|
62.32
|
71.41
|
Operating Margin
|
-
|
-
|
-
|
71.26%
|
72.11%
|
64.28%
|
63.53%
|
Earnings before Tax (EBT)
1 |
-
|
17.17
|
22.71
|
38.8
|
55.88
|
56.87
|
64.74
|
Net income
1 |
-
|
12.62
|
17.92
|
28.52
|
41.01
|
41.94
|
47.45
|
Net margin
|
-
|
33.7%
|
41.02%
|
48.05%
|
48.95%
|
43.26%
|
42.21%
|
EPS
2 |
1.820
|
1.650
|
2.260
|
3.470
|
4.910
|
4.955
|
5.517
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
0.2800
|
0.4750
|
0.6000
|
0.6167
|
Announcement Date
|
24/01/20
|
25/01/21
|
25/01/22
|
25/01/23
|
25/01/24
|
-
|
-
|
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 |
11.28
|
11.7
|
11.79
|
13.67
|
15.55
|
18.34
|
-
|
20.09
|
21.72
|
22.67
|
22.86
|
23.54
|
24.73
|
25.84
|
26.35
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
-
|
-
|
11.14
|
13.75
|
-
|
13.81
|
14.49
|
15.04
|
14.68
|
15.1
|
15.87
|
16.95
|
16.43
|
Operating Margin
|
-
|
-
|
-
|
-
|
71.66%
|
74.98%
|
-
|
68.73%
|
66.72%
|
66.32%
|
64.23%
|
64.14%
|
64.19%
|
65.6%
|
62.34%
|
Earnings before Tax (EBT)
1 |
3.451
|
7.562
|
7.268
|
8.641
|
10.49
|
12.4
|
-
|
12.48
|
13.29
|
13.54
|
13.68
|
13.87
|
14.44
|
14.97
|
15.18
|
Net income
1 |
2.519
|
6.73
|
5.342
|
6.351
|
7.711
|
9.115
|
-
|
9.113
|
9.837
|
9.882
|
10.06
|
10.34
|
10.45
|
11.08
|
11.27
|
Net margin
|
22.32%
|
57.53%
|
45.32%
|
46.45%
|
49.6%
|
49.7%
|
-
|
45.36%
|
45.28%
|
43.59%
|
43.99%
|
43.94%
|
42.27%
|
42.9%
|
42.75%
|
EPS
2 |
0.3200
|
0.8300
|
0.6600
|
0.7800
|
0.9400
|
1.100
|
1.470
|
1.100
|
1.170
|
1.180
|
1.200
|
1.210
|
1.250
|
1.295
|
1.297
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
0.0900
|
0.1000
|
0.1000
|
0.1250
|
0.1250
|
0.1250
|
0.1367
|
0.1500
|
0.1500
|
0.1500
|
0.1467
|
Announcement Date
|
25/10/21
|
25/01/22
|
25/04/22
|
25/07/22
|
25/10/22
|
25/01/23
|
25/04/23
|
25/07/23
|
23/10/23
|
25/01/24
|
25/04/24
|
-
|
-
|
-
|
-
|
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)
|
-
|
10.7%
|
12.5%
|
19.4%
|
23.2%
|
19.1%
|
18.3%
|
ROA (Net income/ Total Assets)
|
-
|
1.45%
|
1.66%
|
2.31%
|
2.89%
|
2.5%
|
2.34%
|
Assets
1 |
-
|
870.2
|
1,080
|
1,235
|
1,419
|
1,681
|
2,031
|
Book Value Per Share
2 |
-
|
16.20
|
17.80
|
19.30
|
24.00
|
27.90
|
32.60
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
24/01/20
|
25/01/21
|
25/01/22
|
25/01/23
|
25/01/24
|
-
|
-
|
Last Close Price
49.12
USD Average target price
62
USD Spread / Average Target +26.22% Consensus |
1st Jan change
|
Capi.
|
---|
| -1.32% | 382M | | +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 | | +7.45% | 25.23B |
Commercial Banks
|