Market Closed -
OTC Markets
01:29:39 29/05/2024 am IST
|
5-day change
|
1st Jan Change
|
25.49
USD
|
+0.28%
|
|
-5.40%
|
+16.21%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,24,850
|
2,18,948
|
1,73,875
|
1,01,256
|
78,570
|
93,537
|
-
|
-
|
Enterprise Value (EV)
1 |
1,09,782
|
2,03,923
|
1,50,369
|
78,735
|
50,924
|
56,842
|
50,489
|
42,270
|
P/E ratio
|
15.3
x
|
39.8
x
|
36.2
x
|
19.9
x
|
15.3
x
|
13.2
x
|
10.1
x
|
8.41
x
|
Yield
|
1.68%
|
0.75%
|
0.99%
|
1.83%
|
2.59%
|
2.67%
|
3.33%
|
4.04%
|
Capitalization / Revenue
|
1.28
x
|
2.38
x
|
1.71
x
|
0.68
x
|
0.44
x
|
0.43
x
|
0.38
x
|
0.34
x
|
EV / Revenue
|
1.13
x
|
2.21
x
|
1.48
x
|
0.53
x
|
0.28
x
|
0.26
x
|
0.2
x
|
0.15
x
|
EV / EBITDA
|
8.84
x
|
19.5
x
|
14.7
x
|
7.6
x
|
4.33
x
|
3.67
x
|
2.67
x
|
2.01
x
|
EV / FCF
|
22.1
x
|
-169
x
|
16.3
x
|
13.9
x
|
7.25
x
|
3.73
x
|
2.94
x
|
1.87
x
|
FCF Yield
|
4.52%
|
-0.59%
|
6.15%
|
7.22%
|
13.8%
|
26.8%
|
34%
|
53.5%
|
Price to Book
|
2.29
x
|
3.44
x
|
2.53
x
|
1.35
x
|
0.98
x
|
1.06
x
|
0.97
x
|
0.88
x
|
Nbr of stocks (in thousands)
|
91,66,998
|
98,16,627
|
1,00,18,442
|
1,00,56,974
|
1,00,63,382
|
1,00,63,382
|
-
|
-
|
Reference price
2 |
13.62
|
22.30
|
17.36
|
10.07
|
7.808
|
9.295
|
9.295
|
9.295
|
Announcement Date
|
30/03/20
|
23/03/21
|
23/03/22
|
21/03/23
|
20/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
97,401
|
92,114
|
1,01,611
|
1,47,965
|
1,79,204
|
2,16,474
|
2,49,115
|
2,75,209
|
EBITDA
1 |
12,414
|
10,465
|
10,202
|
10,360
|
11,766
|
15,496
|
18,887
|
21,054
|
EBIT
1 |
8,681
|
4,974
|
3,308
|
2,042
|
3,563
|
6,159
|
8,089
|
9,876
|
Operating Margin
|
8.91%
|
5.4%
|
3.26%
|
1.38%
|
1.99%
|
2.85%
|
3.25%
|
3.59%
|
Earnings before Tax (EBT)
1 |
9,636
|
6,441
|
4,665
|
4,682
|
4,950
|
7,201
|
9,658
|
11,752
|
Net income
1 |
8,190
|
5,534
|
4,847
|
5,260
|
5,308
|
7,127
|
9,323
|
11,284
|
Net margin
|
8.41%
|
6.01%
|
4.77%
|
3.56%
|
2.96%
|
3.29%
|
3.74%
|
4.1%
|
EPS
2 |
0.8900
|
0.5600
|
0.4800
|
0.5049
|
0.5100
|
0.7032
|
0.9193
|
1.105
|
Free Cash Flow
1 |
4,963
|
-1,210
|
9,248
|
5,681
|
7,020
|
15,244
|
17,173
|
22,609
|
FCF margin
|
5.1%
|
-1.31%
|
9.1%
|
3.84%
|
3.92%
|
7.04%
|
6.89%
|
8.22%
|
FCF Conversion (EBITDA)
|
39.98%
|
-
|
90.65%
|
54.84%
|
59.66%
|
98.37%
|
90.92%
|
107.39%
|
FCF Conversion (Net income)
|
60.6%
|
-
|
190.78%
|
108%
|
132.24%
|
213.87%
|
184.19%
|
200.37%
|
Dividend per Share
2 |
0.2289
|
0.1678
|
0.1710
|
0.1841
|
0.2024
|
0.2479
|
0.3096
|
0.3752
|
Announcement Date
|
30/03/20
|
23/03/21
|
23/03/22
|
21/03/23
|
20/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
---|
Net sales
1 |
49,843
|
36,820
|
55,294
|
45,032
|
56,579
|
58,184
|
89,781
|
73,182
|
1,06,022
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
4,314
|
2,106
|
2,868
|
2,118
|
1,190
|
554.8
|
1,487
|
-
|
2,657
|
Operating Margin
|
8.66%
|
5.72%
|
5.19%
|
4.7%
|
2.1%
|
0.95%
|
1.66%
|
-
|
2.51%
|
Earnings before Tax (EBT)
1 |
4,872
|
2,640
|
3,801
|
2,921
|
1,745
|
-
|
-
|
-
|
3,476
|
Net income
1 |
4,180
|
2,297
|
3,237
|
2,381
|
2,466
|
1,552
|
3,708
|
1,571
|
3,738
|
Net margin
|
8.39%
|
6.24%
|
5.85%
|
5.29%
|
4.36%
|
2.67%
|
4.13%
|
2.15%
|
3.53%
|
EPS
2 |
0.4508
|
0.2470
|
0.3130
|
0.2359
|
0.2441
|
0.1471
|
0.3578
|
-
|
0.3625
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
30/03/20
|
17/08/20
|
23/03/21
|
18/08/21
|
23/03/22
|
18/08/22
|
21/03/23
|
22/08/23
|
20/03/24
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
15,068
|
15,025
|
23,505
|
22,521
|
27,646
|
36,694
|
43,048
|
51,267
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
4,963
|
-1,210
|
9,248
|
5,681
|
7,020
|
15,244
|
17,173
|
22,609
|
ROE (net income / shareholders' equity)
|
16.5%
|
9.37%
|
7.33%
|
3.66%
|
6.82%
|
8.08%
|
9.77%
|
10.6%
|
ROA (Net income/ Total Assets)
|
8.21%
|
5.06%
|
3.95%
|
2.51%
|
3.3%
|
3.34%
|
3.98%
|
4.27%
|
Assets
1 |
99,694
|
1,09,372
|
1,22,577
|
2,09,939
|
1,60,798
|
2,13,606
|
2,34,095
|
2,64,210
|
Book Value Per Share
2 |
5.940
|
6.480
|
6.850
|
7.470
|
8.000
|
8.760
|
9.570
|
10.50
|
Cash Flow per Share
2 |
1.370
|
3.240
|
1.550
|
1.580
|
2.210
|
1.480
|
1.840
|
2.130
|
Capex
1 |
7,479
|
2,807
|
6,100
|
3,516
|
5,711
|
11,234
|
10,891
|
10,619
|
Capex / Sales
|
7.68%
|
3.05%
|
6%
|
2.38%
|
3.19%
|
5.19%
|
4.37%
|
3.86%
|
Announcement Date
|
30/03/20
|
23/03/21
|
23/03/22
|
21/03/23
|
20/03/24
|
-
|
-
|
-
|
Last Close Price
9.295
CNY Average target price
12.65
CNY Spread / Average Target +36.13% Consensus |
1st Jan change
|
Capi.
|
---|
| +33.10% | 296B | | +6.12% | 72.73B | | +10.29% | 72.17B | | -6.93% | 64.11B | | +19.30% | 53.66B | | +19.96% | 50.3B | | -4.18% | 48.55B | | +30.22% | 42.36B | | +47.61% | 34.15B |
Other Auto & Truck Manufacturers
|