Real-time Estimate
Cboe BZX
10:17:23 04/06/2024 pm IST
|
5-day change
|
1st Jan Change
|
37.24
USD
|
-1.13%
|
|
-0.13%
|
+12.34%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,888
|
5,544
|
8,231
|
4,910
|
5,631
|
6,358
|
-
|
-
|
Enterprise Value (EV)
1 |
6,751
|
6,121
|
8,761
|
5,540
|
6,624
|
7,234
|
7,182
|
6,842
|
P/E ratio
|
23.3
x
|
-24.5
x
|
13.8
x
|
9.33
x
|
10.9
x
|
12.9
x
|
11.7
x
|
11
x
|
Yield
|
1.88%
|
0.55%
|
1.09%
|
-
|
2.25%
|
2.18%
|
2.38%
|
2.52%
|
Capitalization / Revenue
|
2.09
x
|
2.8
x
|
2.82
x
|
1.52
x
|
1.76
x
|
1.95
x
|
1.87
x
|
1.83
x
|
EV / Revenue
|
2.39
x
|
3.09
x
|
3
x
|
1.71
x
|
2.07
x
|
2.22
x
|
2.12
x
|
1.97
x
|
EV / EBITDA
|
12.3
x
|
37.1
x
|
12.1
x
|
7.25
x
|
9.82
x
|
8.96
x
|
8.58
x
|
8.08
x
|
EV / FCF
|
29.1
x
|
17.2
x
|
17.9
x
|
31.8
x
|
16.9
x
|
16.6
x
|
15.3
x
|
12.9
x
|
FCF Yield
|
3.44%
|
5.83%
|
5.59%
|
3.15%
|
5.91%
|
6.04%
|
6.55%
|
7.78%
|
Price to Book
|
3.2
x
|
3.55
x
|
4.25
x
|
2.61
x
|
2.97
x
|
3.17
x
|
2.9
x
|
2.59
x
|
Nbr of stocks (in thousands)
|
1,99,374
|
1,98,406
|
1,94,051
|
1,79,561
|
1,70,357
|
1,68,590
|
-
|
-
|
Reference price
2 |
29.53
|
27.94
|
42.42
|
27.35
|
33.05
|
37.71
|
37.71
|
37.71
|
Announcement Date
|
20/02/20
|
25/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,824
|
1,981
|
2,923
|
3,240
|
3,196
|
3,262
|
3,394
|
3,469
|
EBITDA
1 |
548.1
|
165.1
|
726.8
|
764.2
|
674.5
|
807.4
|
837.2
|
846.6
|
EBIT
1 |
391.3
|
18
|
591.4
|
639.3
|
552.9
|
676.4
|
704.8
|
705.9
|
Operating Margin
|
13.86%
|
0.91%
|
20.24%
|
19.73%
|
17.3%
|
20.74%
|
20.76%
|
20.35%
|
Earnings before Tax (EBT)
1 |
249.8
|
-229.4
|
624.6
|
566.4
|
564.2
|
559.5
|
593
|
591.3
|
Net income
1 |
259.8
|
-225.3
|
607.2
|
541.5
|
533.6
|
483.5
|
521.8
|
535.9
|
Net margin
|
9.2%
|
-11.37%
|
20.78%
|
16.71%
|
16.7%
|
14.82%
|
15.37%
|
15.45%
|
EPS
2 |
1.270
|
-1.140
|
3.070
|
2.930
|
3.030
|
2.914
|
3.215
|
3.435
|
Free Cash Flow
1 |
232.4
|
356.7
|
490.1
|
174.4
|
391.7
|
436.6
|
470.6
|
532
|
FCF margin
|
8.23%
|
18%
|
16.77%
|
5.38%
|
12.26%
|
13.38%
|
13.87%
|
15.34%
|
FCF Conversion (EBITDA)
|
42.39%
|
216.05%
|
67.43%
|
22.82%
|
58.07%
|
54.07%
|
56.22%
|
62.84%
|
FCF Conversion (Net income)
|
89.43%
|
-
|
80.71%
|
32.2%
|
73.41%
|
90.29%
|
90.2%
|
99.26%
|
Dividend per Share
2 |
0.5560
|
0.1540
|
0.4620
|
-
|
0.7440
|
0.8228
|
0.8971
|
0.9513
|
Announcement Date
|
20/02/20
|
25/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
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
|
2025 Q2
|
---|
Net sales
1 |
784.3
|
774.9
|
895.6
|
850
|
720
|
702.9
|
840.4
|
869.9
|
782.7
|
695.8
|
853.7
|
900.7
|
806.6
|
708.4
|
895.1
|
EBITDA
1 |
189.9
|
191.6
|
207.9
|
201
|
163.6
|
130.4
|
170.3
|
188.3
|
185.3
|
157.2
|
217.7
|
225.6
|
203.9
|
163.8
|
218.6
|
EBIT
1 |
160.3
|
158.1
|
175.6
|
170
|
135.6
|
102.5
|
138.7
|
157
|
154.5
|
125.6
|
185
|
196
|
171
|
135.3
|
201.1
|
Operating Margin
|
20.44%
|
20.4%
|
19.61%
|
20%
|
18.83%
|
14.58%
|
16.5%
|
18.05%
|
19.74%
|
18.05%
|
21.67%
|
21.76%
|
21.2%
|
19.1%
|
22.47%
|
Earnings before Tax (EBT)
1 |
172.4
|
155.2
|
166.6
|
165.3
|
79.35
|
111
|
162
|
134.3
|
156.9
|
82.4
|
157.8
|
173.8
|
148.6
|
-
|
-
|
Net income
1 |
173.9
|
146.4
|
158.2
|
153
|
83.9
|
97.6
|
155.3
|
127.4
|
153.3
|
78.7
|
125.2
|
145.3
|
126
|
98.17
|
152.3
|
Net margin
|
22.17%
|
18.89%
|
17.66%
|
18%
|
11.65%
|
13.89%
|
18.48%
|
14.65%
|
19.59%
|
11.31%
|
14.66%
|
16.14%
|
15.62%
|
13.86%
|
17.01%
|
EPS
2 |
0.8900
|
0.7700
|
0.8500
|
0.8400
|
0.4700
|
0.5400
|
0.8700
|
0.7300
|
0.8900
|
0.4700
|
0.7482
|
0.8799
|
0.7692
|
0.6175
|
0.9366
|
Dividend per Share
2 |
0.1540
|
0.1690
|
0.1690
|
0.1690
|
-
|
-
|
0.1860
|
0.1860
|
0.1860
|
-
|
0.2070
|
0.2070
|
0.2070
|
0.2163
|
0.2163
|
Announcement Date
|
23/02/22
|
04/05/22
|
04/08/22
|
03/11/22
|
22/02/23
|
03/05/23
|
03/08/23
|
02/11/23
|
21/02/24
|
01/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
862
|
577
|
530
|
630
|
993
|
876
|
824
|
484
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.573
x
|
3.496
x
|
0.729
x
|
0.8238
x
|
1.473
x
|
1.084
x
|
0.9842
x
|
0.5714
x
|
Free Cash Flow
1 |
232
|
357
|
490
|
174
|
392
|
437
|
471
|
532
|
ROE (net income / shareholders' equity)
|
18%
|
-13.3%
|
34.9%
|
28.5%
|
27.8%
|
24.6%
|
25.2%
|
24.1%
|
ROA (Net income/ Total Assets)
|
8.36%
|
-7.23%
|
19.7%
|
16.5%
|
15.3%
|
13.8%
|
13.6%
|
13.8%
|
Assets
1 |
3,108
|
3,116
|
3,079
|
3,288
|
3,478
|
3,504
|
3,836
|
3,884
|
Book Value Per Share
2 |
9.220
|
7.860
|
9.980
|
10.50
|
11.10
|
11.90
|
13.00
|
14.50
|
Cash Flow per Share
2 |
1.760
|
2.090
|
3.130
|
2.240
|
3.100
|
3.740
|
4.120
|
-
|
Capex
1 |
129
|
58.3
|
127
|
239
|
203
|
164
|
169
|
170
|
Capex / Sales
|
4.56%
|
2.94%
|
4.36%
|
7.38%
|
6.36%
|
5.02%
|
4.99%
|
4.91%
|
Announcement Date
|
20/02/20
|
25/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Last Close Price
37.71
USD Average target price
39.33
USD Spread / Average Target +4.28% Consensus |
1st Jan change
|
Capi.
|
---|
| +0.19% | 400B | | -0.85% | 138B | | -40.07% | 38.61B | | +10.34% | 18.19B | | +26.01% | 11.58B | | +43.80% | 9.62B | | -1.80% | 6.93B | | -0.24% | 6.72B | | +29.63% | 6.34B |
Other Apparel & Accessories
|