Market Closed -
OTC Markets
09:44:15 01/03/2024 pm IST
|
5-day change
|
1st Jan Change
|
0.66
USD
|
+1.54%
|
|
-.--%
|
-35.92%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
13,305
|
13,875
|
11,416
|
13,439
|
10,940
|
11,374
|
-
|
-
|
Enterprise Value (EV)
1 |
13,305
|
11,781
|
9,177
|
11,496
|
8,645
|
9,494
|
7,551
|
7,288
|
P/E ratio
|
23
x
|
22.4
x
|
15.8
x
|
20.4
x
|
13.8
x
|
12.6
x
|
10.7
x
|
9.69
x
|
Yield
|
1.29%
|
1.44%
|
1.84%
|
1.96%
|
3.05%
|
3.61%
|
4.03%
|
4.31%
|
Capitalization / Revenue
|
7.19
x
|
7.33
x
|
4.91
x
|
6.19
x
|
4.16
x
|
3.77
x
|
3.22
x
|
2.94
x
|
EV / Revenue
|
7.19
x
|
6.22
x
|
3.95
x
|
5.29
x
|
3.29
x
|
3.15
x
|
2.14
x
|
1.89
x
|
EV / EBITDA
|
13.4
x
|
11.1
x
|
7.37
x
|
9.69
x
|
5.62
x
|
5.49
x
|
3.79
x
|
3.14
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
3.26
x
|
3.04
x
|
2.26
x
|
2.45
x
|
1.85
x
|
1.81
x
|
1.65
x
|
1.51
x
|
Nbr of stocks (in thousands)
|
22,55,810
|
22,64,454
|
22,85,566
|
22,71,063
|
22,71,063
|
22,71,063
|
-
|
-
|
Reference price
2 |
5.898
|
6.127
|
4.995
|
5.917
|
4.817
|
5.008
|
5.008
|
5.008
|
Announcement Date
|
15/03/20
|
26/03/21
|
18/03/22
|
17/03/23
|
22/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,851
|
1,893
|
2,326
|
2,172
|
2,628
|
3,016
|
3,528
|
3,865
|
EBITDA
1 |
992.5
|
1,065
|
1,245
|
1,186
|
1,539
|
1,731
|
1,992
|
2,324
|
EBIT
1 |
869.3
|
927.9
|
1,098
|
1,030
|
1,457
|
1,592
|
1,861
|
2,148
|
Operating Margin
|
46.98%
|
49.03%
|
47.22%
|
47.44%
|
55.46%
|
52.76%
|
52.74%
|
55.57%
|
Earnings before Tax (EBT)
1 |
946.7
|
980.1
|
1,179
|
1,092
|
1,432
|
1,606
|
1,862
|
2,087
|
Net income
1 |
578.6
|
620.1
|
720
|
658.6
|
791.2
|
912
|
1,074
|
1,181
|
Net margin
|
31.26%
|
32.76%
|
30.96%
|
30.33%
|
30.11%
|
30.23%
|
30.44%
|
30.56%
|
EPS
2 |
0.2570
|
0.2730
|
0.3160
|
0.2900
|
0.3480
|
0.3966
|
0.4675
|
0.5171
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.0759
|
0.0881
|
0.0917
|
0.1160
|
0.1472
|
0.1809
|
0.2020
|
0.2159
|
Announcement Date
|
15/03/20
|
26/03/21
|
18/03/22
|
17/03/23
|
22/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2023 S1
|
---|
Net sales
1 |
1,525
|
EBITDA
|
-
|
EBIT
1 |
883.9
|
Operating Margin
|
57.98%
|
Earnings before Tax (EBT)
|
-
|
Net income
|
-
|
Net margin
|
-
|
EPS
2 |
0.2050
|
Dividend per Share
|
-
|
Announcement Date
|
18/08/23
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
2,094
|
2,239
|
1,942
|
2,295
|
1,881
|
3,823
|
4,086
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
15.3%
|
14.4%
|
15%
|
12.5%
|
13.9%
|
14.8%
|
15.9%
|
16%
|
ROA (Net income/ Total Assets)
|
10.3%
|
9.79%
|
10.2%
|
8.65%
|
9.6%
|
9.95%
|
10.8%
|
9.7%
|
Assets
1 |
5,612
|
6,332
|
7,042
|
7,611
|
8,242
|
9,166
|
9,942
|
12,179
|
Book Value Per Share
2 |
1.810
|
2.020
|
2.210
|
2.410
|
2.610
|
2.760
|
3.040
|
3.320
|
Cash Flow per Share
2 |
0.3500
|
0.4000
|
0.4500
|
-
|
0.5400
|
0.4200
|
0.7200
|
-
|
Capex
1 |
86.1
|
104
|
123
|
-
|
-
|
218
|
224
|
177
|
Capex / Sales
|
4.65%
|
5.52%
|
5.3%
|
-
|
-
|
7.22%
|
6.36%
|
4.58%
|
Announcement Date
|
15/03/20
|
26/03/21
|
18/03/22
|
17/03/23
|
22/03/24
|
-
|
-
|
-
|
Last Close Price
5.008
CNY Average target price
7.158
CNY Spread / Average Target +42.91% Consensus |
1st Jan change
|
Capi.
|
---|
| +16.04% | 607M | | +5.43% | 504M | | -12.87% | 430M | | +5.56% | 400M | | +4.59% | 153M | | -25.68% | 70.45M | | +13.21% | 69.41M | | -3.96% | 67.4M | | 0.00% | 65.73M |
Funeral Services
|