Delayed
Bombay S.E.
10:43:54 16/07/2024 am IST
|
5-day change
|
1st Jan Change
|
363.3
INR
|
+1.16%
|
|
-2.45%
|
-0.53%
|
Fiscal Period: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
19,342
|
6,570
|
23,881
|
37,519
|
36,511
|
50,144
|
-
|
-
|
Enterprise Value (EV)
1 |
24,802
|
12,483
|
27,604
|
44,350
|
43,069
|
56,751
|
58,524
|
56,843
|
P/E ratio
|
-78
x
|
-6.15
x
|
-11.2
x
|
68
x
|
125
x
|
98.5
x
|
56
x
|
36.4
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1.98
x
|
0.6
x
|
2.36
x
|
2.68
x
|
2.15
x
|
2.47
x
|
2.28
x
|
2.03
x
|
EV / Revenue
|
2.53
x
|
1.14
x
|
2.72
x
|
3.17
x
|
2.54
x
|
2.97
x
|
2.67
x
|
2.31
x
|
EV / EBITDA
|
19.8
x
|
7.81
x
|
21.8
x
|
18.6
x
|
14.4
x
|
17.2
x
|
14.6
x
|
12
x
|
EV / FCF
|
-27.5
x
|
55.9
x
|
32.4
x
|
29.8
x
|
36.4
x
|
57.4
x
|
29.6
x
|
24
x
|
FCF Yield
|
-3.64%
|
1.79%
|
3.08%
|
3.36%
|
2.75%
|
1.74%
|
3.38%
|
4.16%
|
Price to Book
|
3.54
x
|
1.72
x
|
3.43
x
|
4.31
x
|
4.24
x
|
5.7
x
|
5.51
x
|
4.79
x
|
Nbr of stocks (in thousands)
|
87,919
|
88,666
|
1,25,359
|
1,39,012
|
1,39,116
|
1,39,348
|
-
|
-
|
Reference price
2 |
220.0
|
74.10
|
190.5
|
269.9
|
262.4
|
359.8
|
359.8
|
359.8
|
Announcement Date
|
23/05/19
|
28/07/20
|
17/06/21
|
26/05/22
|
25/05/23
|
29/05/24
|
-
|
-
|
Fiscal Period: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
9,787
|
10,923
|
10,134
|
13,978
|
16,944
|
19,079
|
21,960
|
24,654
|
EBITDA
1 |
1,252
|
1,599
|
1,266
|
2,380
|
2,987
|
3,296
|
4,006
|
4,741
|
EBIT
1 |
401
|
114.2
|
-326.3
|
797
|
1,352
|
1,552
|
2,126
|
2,712
|
Operating Margin
|
4.1%
|
1.05%
|
-3.22%
|
5.7%
|
7.98%
|
8.14%
|
9.68%
|
11%
|
Earnings before Tax (EBT)
1 |
-333.8
|
-1,193
|
-2,287
|
877.7
|
448.7
|
677.2
|
1,214
|
1,849
|
Net income
1 |
-248
|
-1,067
|
-1,935
|
537.3
|
293.4
|
481.4
|
843.3
|
1,334
|
Net margin
|
-2.53%
|
-9.77%
|
-19.09%
|
3.84%
|
1.73%
|
2.52%
|
3.84%
|
5.41%
|
EPS
2 |
-2.820
|
-12.05
|
-17.02
|
3.970
|
2.100
|
3.430
|
6.428
|
9.892
|
Free Cash Flow
1 |
-902.8
|
223.3
|
851
|
1,489
|
1,184
|
989
|
1,976
|
2,366
|
FCF margin
|
-9.22%
|
2.04%
|
8.4%
|
10.65%
|
6.98%
|
5.18%
|
9%
|
9.6%
|
FCF Conversion (EBITDA)
|
-
|
13.97%
|
67.22%
|
62.56%
|
39.62%
|
30.01%
|
49.32%
|
49.9%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
277.11%
|
403.37%
|
205.44%
|
234.25%
|
177.39%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
23/05/19
|
28/07/20
|
17/06/21
|
26/05/22
|
25/05/23
|
29/05/24
|
-
|
-
|
Fiscal Period: Marzo |
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 |
2,740
|
2,980
|
3,231
|
3,520
|
3,581
|
3,646
|
4,080
|
4,200
|
4,247
|
4,417
|
4,607
|
4,799
|
4,886
|
4,961
|
5,170
|
EBITDA
1 |
378.4
|
393.6
|
512.3
|
617.4
|
618.6
|
631.5
|
721.6
|
746.9
|
755.1
|
763.2
|
743.1
|
835.2
|
873
|
872
|
925.8
|
EBIT
1 |
-39.9
|
9.8
|
134.5
|
237.2
|
204.8
|
220.5
|
324.9
|
338.6
|
347.4
|
341.2
|
333
|
479.6
|
466.6
|
458.6
|
453.8
|
Operating Margin
|
-1.46%
|
0.33%
|
4.16%
|
6.74%
|
5.72%
|
6.05%
|
7.96%
|
8.06%
|
8.18%
|
7.72%
|
7.23%
|
9.99%
|
9.55%
|
9.24%
|
8.78%
|
Earnings before Tax (EBT)
1 |
-353.9
|
-1,044
|
-89.2
|
1,419
|
-
|
-
|
104.2
|
100.2
|
-
|
131.3
|
105.2
|
293
|
170
|
216
|
219
|
Net income
1 |
-347.3
|
-1,022
|
-95.7
|
1,031
|
-
|
59.9
|
60.5
|
73.8
|
75.4
|
83.7
|
76.1
|
183.8
|
157.8
|
147
|
200.7
|
Net margin
|
-12.67%
|
-34.28%
|
-2.96%
|
29.29%
|
-
|
1.64%
|
1.48%
|
1.76%
|
1.78%
|
1.89%
|
1.65%
|
3.83%
|
3.23%
|
2.96%
|
3.88%
|
EPS
2 |
-2.330
|
-8.140
|
-0.7600
|
7.690
|
-3.550
|
-
|
0.4300
|
-
|
0.5400
|
0.6000
|
0.5400
|
2.070
|
1.940
|
1.425
|
1.675
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/02/21
|
17/06/21
|
12/08/21
|
11/11/21
|
10/02/22
|
26/05/22
|
10/08/22
|
10/11/22
|
09/02/23
|
25/05/23
|
10/08/23
|
-
|
-
|
-
|
-
|
Fiscal Period: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
5,460
|
5,913
|
3,723
|
6,830
|
6,558
|
9,695
|
8,380
|
6,698
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.362
x
|
3.698
x
|
2.941
x
|
2.87
x
|
2.195
x
|
2.942
x
|
2.092
x
|
1.413
x
|
Free Cash Flow
1 |
-903
|
223
|
851
|
1,489
|
1,184
|
989
|
1,976
|
2,366
|
ROE (net income / shareholders' equity)
|
-4.67%
|
-24.9%
|
-19.1%
|
6.86%
|
3.39%
|
5.71%
|
9.14%
|
11.7%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
62.10
|
43.00
|
55.60
|
62.60
|
61.90
|
59.30
|
65.40
|
75.10
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
1,888
|
1,078
|
354
|
712
|
1,332
|
1,857
|
2,318
|
1,536
|
Capex / Sales
|
19.29%
|
9.87%
|
3.5%
|
5.1%
|
7.86%
|
9.73%
|
10.55%
|
6.23%
|
Announcement Date
|
23/05/19
|
28/07/20
|
17/06/21
|
26/05/22
|
25/05/23
|
29/05/24
|
-
|
-
|
Last Close Price
359.8
INR Average target price
432.1
INR Spread / Average Target +20.08% Consensus |