Market Closed -
Nyse
01:30:02 27/06/2024 am IST
|
5-day change
|
1st Jan Change
|
31.62
USD
|
+0.83%
|
|
+0.70%
|
-4.38%
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
877.4
|
850.7
|
922.7
|
556.8
|
1,344
|
1,600
|
-
|
-
|
Enterprise Value (EV)
1 |
955.1
|
1,097
|
1,474
|
998
|
1,423
|
1,562
|
1,593
|
1,600
|
P/E ratio
|
23.1
x
|
14
x
|
8.28
x
|
3.12
x
|
8.09
x
|
8.25
x
|
7.65
x
|
7.03
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
2.05
x
|
0.91
x
|
0.7
x
|
0.37
x
|
0.94
x
|
1.06
x
|
0.93
x
|
0.88
x
|
EV / Revenue
|
2.23
x
|
1.18
x
|
1.11
x
|
0.66
x
|
0.99
x
|
1.04
x
|
0.93
x
|
0.88
x
|
EV / EBITDA
|
22
x
|
14.2
x
|
9.01
x
|
4.28
x
|
6.8
x
|
6.29
x
|
5.76
x
|
5.29
x
|
EV / FCF
|
-2.44
x
|
-6.49
x
|
-4.84
x
|
9.49
x
|
3.92
x
|
20
x
|
-34.6
x
|
-
|
FCF Yield
|
-41.1%
|
-15.4%
|
-20.7%
|
10.5%
|
25.5%
|
4.99%
|
-2.89%
|
-
|
Price to Book
|
1.09
x
|
0.98
x
|
0.91
x
|
0.46
x
|
0.98
x
|
1.01
x
|
0.89
x
|
-
|
Nbr of stocks (in thousands)
|
47,997
|
48,060
|
49,527
|
49,759
|
49,904
|
50,603
|
-
|
-
|
Reference price
2 |
18.28
|
17.70
|
18.63
|
11.19
|
26.94
|
31.62
|
31.62
|
31.62
|
Announcement Date
|
07/11/19
|
05/11/20
|
04/11/21
|
09/11/22
|
07/11/23
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
428.3
|
931.8
|
1,326
|
1,519
|
1,437
|
1,509
|
1,722
|
1,817
|
EBITDA
1 |
43.4
|
77.3
|
163.5
|
233.1
|
209.4
|
248.5
|
276.6
|
302.3
|
EBIT
1 |
36.7
|
72.4
|
160.8
|
230.4
|
206.4
|
235.5
|
261.4
|
302.3
|
Operating Margin
|
8.57%
|
7.77%
|
12.13%
|
15.17%
|
14.36%
|
15.61%
|
15.18%
|
16.64%
|
Earnings before Tax (EBT)
1 |
45.7
|
78.1
|
146.6
|
235.8
|
221.6
|
254.7
|
273.4
|
302.3
|
Net income
1 |
33
|
60.8
|
110.2
|
178.8
|
166.9
|
192.6
|
206.3
|
227.6
|
Net margin
|
7.7%
|
6.53%
|
8.31%
|
11.77%
|
11.62%
|
12.77%
|
11.98%
|
12.53%
|
EPS
2 |
0.7900
|
1.260
|
2.250
|
3.590
|
3.330
|
3.832
|
4.131
|
4.501
|
Free Cash Flow
1 |
-392.1
|
-169
|
-304.7
|
105.2
|
362.8
|
78
|
-46
|
-
|
FCF margin
|
-91.55%
|
-18.14%
|
-22.98%
|
6.93%
|
25.25%
|
5.17%
|
-2.67%
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
45.13%
|
173.26%
|
31.38%
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
58.84%
|
217.38%
|
40.51%
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
07/11/19
|
05/11/20
|
04/11/21
|
09/11/22
|
07/11/23
|
-
|
-
|
-
|
Fiscal Period: September |
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
|
2025 Q3
|
---|
Net sales
1 |
407.6
|
421.6
|
308.5
|
381.4
|
216.7
|
301.5
|
368.9
|
549.7
|
305.9
|
333.8
|
377.3
|
491.6
|
338.9
|
386.1
|
479
|
EBITDA
1 |
61.7
|
67.5
|
50.5
|
66.2
|
25.3
|
34.7
|
59.4
|
89.9
|
45.7
|
54.5
|
58.8
|
84.96
|
49.61
|
60.05
|
78.6
|
EBIT
1 |
51.9
|
67
|
49.8
|
65.5
|
24.6
|
33.9
|
58.6
|
89.2
|
44.9
|
53.9
|
55.52
|
81.27
|
46.21
|
56.65
|
73.8
|
Operating Margin
|
12.73%
|
15.89%
|
16.14%
|
17.17%
|
11.35%
|
11.24%
|
15.89%
|
16.23%
|
14.68%
|
16.15%
|
14.72%
|
16.53%
|
13.63%
|
14.67%
|
15.41%
|
Earnings before Tax (EBT)
1 |
53.5
|
63.2
|
52.7
|
66.4
|
27.9
|
35.9
|
62.4
|
95.4
|
51.2
|
58.9
|
59.4
|
85.27
|
48.21
|
58.65
|
77.8
|
Net income
1 |
40.5
|
47.8
|
39.7
|
50.8
|
20.8
|
26.9
|
46.8
|
72.4
|
38.2
|
45
|
44.8
|
64.42
|
36.49
|
44.37
|
58.6
|
Net margin
|
9.94%
|
11.34%
|
12.87%
|
13.32%
|
9.6%
|
8.92%
|
12.69%
|
13.17%
|
12.49%
|
13.48%
|
11.87%
|
13.1%
|
10.77%
|
11.49%
|
12.23%
|
EPS
2 |
0.8100
|
0.9600
|
0.8000
|
1.020
|
0.4200
|
0.5400
|
0.9300
|
1.440
|
0.7600
|
0.8900
|
0.8890
|
1.283
|
0.7184
|
0.8726
|
1.140
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
27/01/22
|
21/04/22
|
19/07/22
|
09/11/22
|
24/01/23
|
20/04/23
|
20/07/23
|
07/11/23
|
23/01/24
|
18/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
77.7
|
247
|
551
|
441
|
79
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
37.8
|
7.3
|
-
|
Leverage (Debt/EBITDA)
|
1.79
x
|
3.193
x
|
3.369
x
|
1.893
x
|
0.3773
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
-392
|
-169
|
-305
|
105
|
363
|
78
|
-46
|
-
|
ROE (net income / shareholders' equity)
|
4.46%
|
7.24%
|
12.9%
|
16.4%
|
13%
|
13%
|
12.3%
|
12%
|
ROA (Net income/ Total Assets)
|
2.81%
|
3.8%
|
6.35%
|
8.18%
|
6.93%
|
7.49%
|
7.37%
|
-
|
Assets
1 |
1,174
|
1,600
|
1,736
|
2,187
|
2,407
|
2,571
|
2,799
|
-
|
Book Value Per Share
2 |
16.80
|
18.10
|
20.50
|
24.10
|
27.40
|
31.40
|
35.40
|
-
|
Cash Flow per Share
|
1.020
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
0.9
|
0.6
|
1.6
|
3.5
|
1.3
|
5.07
|
5.67
|
-
|
Capex / Sales
|
0.21%
|
0.06%
|
0.12%
|
0.23%
|
0.09%
|
0.34%
|
0.33%
|
-
|
Announcement Date
|
07/11/19
|
05/11/20
|
04/11/21
|
09/11/22
|
07/11/23
|
-
|
-
|
-
|
Last Close Price
31.62
USD Average target price
40.88
USD Spread / Average Target +29.27% Consensus |
1st Jan change
|
Capi.
|
---|
| -4.38% | 160.01Cr | | -5.96% | 103.74Cr | | -10.02% | 72Cr | | +430.79% | 24Cr | | -31.58% | 24Cr | | +17.27% | 14Cr | | -31.13% | 12Cr | | -15.34% | 9.75Cr | | +16.00% | 6.78Cr | | +32.44% | 6.5Cr |
Land Division & Subdivision
|