Real-time Estimate
Cboe BZX
10:35:51 10/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
5.25
USD
|
-5.41%
|
|
-9.47%
|
-45.66%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
777
|
892.5
|
1,403
|
808
|
546.4
|
313.6
|
-
|
Enterprise Value (EV)
1 |
777
|
892.5
|
1,403
|
808
|
546.4
|
313.6
|
313.6
|
P/E ratio
|
13.9
x
|
10.6
x
|
10.3
x
|
7.31
x
|
-2.74
x
|
32.6
x
|
6.74
x
|
Yield
|
1.15%
|
1.4%
|
1.45%
|
3.07%
|
1.65%
|
0.72%
|
0.72%
|
Capitalization / Revenue
|
3.67
x
|
3.55
x
|
4.62
x
|
2.2
x
|
2.17
x
|
1.38
x
|
1.07
x
|
EV / Revenue
|
3.67
x
|
3.55
x
|
4.62
x
|
2.2
x
|
2.17
x
|
1.38
x
|
1.07
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.27
x
|
1.28
x
|
1.32
x
|
0.71
x
|
0.59
x
|
0.34
x
|
0.32
x
|
Nbr of stocks (in thousands)
|
44,654
|
44,626
|
56,424
|
56,388
|
56,444
|
56,512
|
-
|
Reference price
2 |
17.40
|
20.00
|
24.86
|
14.33
|
9.680
|
5.550
|
5.550
|
Announcement Date
|
28/01/20
|
26/01/21
|
31/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
211.7
|
251.3
|
303.7
|
366.9
|
251.7
|
226.9
|
292.6
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
82.14
|
125.5
|
155.7
|
154.2
|
16.62
|
17.91
|
71.41
|
Operating Margin
|
38.79%
|
49.95%
|
51.25%
|
42.02%
|
6.61%
|
7.9%
|
24.4%
|
Earnings before Tax (EBT)
1 |
79.5
|
118.8
|
151.8
|
149.8
|
-200.1
|
12.4
|
64.55
|
Net income
1 |
56.24
|
84.37
|
109.5
|
110.5
|
-199.1
|
9.634
|
46.59
|
Net margin
|
26.56%
|
33.57%
|
36.05%
|
30.12%
|
-79.1%
|
4.25%
|
15.92%
|
EPS
2 |
1.250
|
1.880
|
2.410
|
1.960
|
-3.530
|
0.1700
|
0.8240
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.2000
|
0.2800
|
0.3600
|
0.4400
|
0.1600
|
0.0400
|
0.0400
|
Announcement Date
|
28/01/20
|
26/01/21
|
31/01/22
|
26/01/23
|
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 |
89.87
|
75.79
|
89.92
|
95.2
|
99.86
|
81.94
|
70.45
|
61.06
|
63.77
|
56.37
|
51.07
|
54.7
|
58.73
|
62.77
|
66.2
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
51.47
|
36.22
|
42.3
|
46.4
|
39.51
|
25.19
|
10.52
|
-211.7
|
-0.185
|
0.866
|
0.46
|
2.484
|
5.65
|
9.215
|
11.82
|
Operating Margin
|
57.28%
|
47.8%
|
47.04%
|
48.74%
|
39.57%
|
30.74%
|
14.93%
|
-346.69%
|
-0.29%
|
1.54%
|
0.9%
|
4.54%
|
9.62%
|
14.68%
|
17.85%
|
Earnings before Tax (EBT)
1 |
51.89
|
32.34
|
43.1
|
46.23
|
39.54
|
20.94
|
10.7
|
-212.6
|
1.58
|
0.248
|
-0.117
|
1.09
|
2.945
|
8.122
|
10.06
|
Net income
1 |
37.23
|
23.88
|
30.84
|
33.32
|
29.01
|
17.35
|
8.496
|
-212.3
|
2.18
|
2.548
|
0.793
|
0.7616
|
2.152
|
5.882
|
7.202
|
Net margin
|
41.42%
|
31.5%
|
34.29%
|
34.99%
|
29.05%
|
21.18%
|
12.06%
|
-347.65%
|
3.42%
|
4.52%
|
1.55%
|
1.39%
|
3.66%
|
9.37%
|
10.88%
|
EPS
2 |
0.8300
|
0.5100
|
0.5500
|
0.5900
|
0.5100
|
0.3100
|
0.1500
|
-3.760
|
0.0400
|
0.0500
|
0.0100
|
0.0140
|
0.0380
|
0.1040
|
0.1300
|
Dividend per Share
2 |
0.0900
|
0.0900
|
0.1100
|
0.1100
|
0.1100
|
0.1100
|
0.0200
|
0.0200
|
0.0100
|
0.0100
|
0.0100
|
0.0100
|
0.0100
|
0.0100
|
0.0100
|
Announcement Date
|
26/10/21
|
31/01/22
|
26/04/22
|
26/07/22
|
25/10/22
|
26/01/23
|
27/04/23
|
27/07/23
|
26/10/23
|
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)
|
9.6%
|
13%
|
14.4%
|
10%
|
-19.6%
|
0.9%
|
4.79%
|
ROA (Net income/ Total Assets)
|
0.91%
|
1.26%
|
1.41%
|
0.96%
|
-1.51%
|
0.07%
|
0.33%
|
Assets
1 |
6,180
|
6,696
|
7,767
|
11,512
|
13,183
|
14,597
|
13,951
|
Book Value Per Share
2 |
13.70
|
15.60
|
18.90
|
20.10
|
16.40
|
16.50
|
17.20
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
28/01/20
|
26/01/21
|
31/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
Last Close Price
5.55
USD Average target price
8.4
USD Spread / Average Target +51.35% Consensus |
1st Jan change
|
Capi.
|
---|
| -45.66% | 314M | | +14.17% | 299B | | +18.59% | 249B | | +25.48% | 214B | | +21.29% | 172B | | +25.50% | 169B | | +9.52% | 160B | | +5.90% | 146B | | -15.88% | 132B | | +5.13% | 129B |
Other Banks
|