Delayed
NSE India S.E.
04:57:50 05/10/2021 pm IST
|
5-day change
|
1st Jan Change
|
469.6
INR
|
+1.51%
|
|
+0.87%
|
+55.95%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
25,220
|
9,860
|
13,655
|
14,859
|
13,377
|
55,784
|
-
|
-
|
Enterprise Value (EV)
1 |
25,220
|
9,860
|
13,655
|
14,859
|
13,377
|
31,351
|
55,084
|
54,427
|
P/E ratio
|
31
x
|
-6.15
x
|
9.11
x
|
15.4
x
|
22.8
x
|
29.4
x
|
37.2
x
|
27.8
x
|
Yield
|
0.37%
|
1.18%
|
1.7%
|
1.56%
|
1.73%
|
0.46%
|
0.51%
|
0.59%
|
Capitalization / Revenue
|
1
x
|
0.36
x
|
0.55
x
|
0.55
x
|
0.41
x
|
0.83
x
|
1.33
x
|
1.16
x
|
EV / Revenue
|
1
x
|
0.36
x
|
0.55
x
|
0.55
x
|
0.41
x
|
0.83
x
|
1.31
x
|
1.13
x
|
EV / EBITDA
|
13.6
x
|
7.63
x
|
5.04
x
|
7.77
x
|
9.66
x
|
15.4
x
|
21.2
x
|
16.6
x
|
EV / FCF
|
120
x
|
210
x
|
16.8
x
|
14.6
x
|
-9.3
x
|
26.8
x
|
72.3
x
|
38.8
x
|
FCF Yield
|
0.83%
|
0.48%
|
5.96%
|
6.83%
|
-10.8%
|
3.72%
|
1.38%
|
2.57%
|
Price to Book
|
3.14
x
|
2.15
x
|
2.29
x
|
2.26
x
|
0.92
x
|
6.91
x
|
5.98
x
|
5.07
x
|
Nbr of stocks (in thousands)
|
46,398
|
46,398
|
46,398
|
46,398
|
92,796
|
92,796
|
-
|
-
|
Reference price
2 |
543.6
|
212.5
|
294.3
|
320.2
|
144.2
|
601.2
|
601.2
|
601.2
|
Announcement Date
|
22/05/19
|
27/05/20
|
19/05/21
|
27/05/22
|
25/05/23
|
29/05/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
25,148
|
27,259
|
24,731
|
26,813
|
32,407
|
37,939
|
42,007
|
47,979
|
EBITDA
1 |
1,850
|
1,293
|
2,712
|
1,913
|
1,385
|
2,037
|
2,593
|
3,277
|
EBIT
1 |
1,404
|
791.5
|
2,249
|
1,387
|
821.1
|
1,422
|
1,893
|
2,511
|
Operating Margin
|
5.58%
|
2.9%
|
9.1%
|
5.17%
|
2.53%
|
3.75%
|
4.51%
|
5.23%
|
Earnings before Tax (EBT)
1 |
1,275
|
-1,534
|
2,025
|
1,307
|
817.4
|
1,451
|
2,017
|
2,696
|
Net income
1 |
814.3
|
-1,603
|
1,500
|
965.7
|
579.8
|
1,065
|
1,498
|
2,007
|
Net margin
|
3.24%
|
-5.88%
|
6.07%
|
3.6%
|
1.79%
|
2.81%
|
3.57%
|
4.18%
|
EPS
2 |
17.55
|
-34.55
|
32.32
|
20.81
|
6.330
|
11.48
|
16.17
|
21.63
|
Free Cash Flow
1 |
209.5
|
47.06
|
813.2
|
1,014
|
-1,439
|
2,070
|
761.7
|
1,401
|
FCF margin
|
0.83%
|
0.17%
|
3.29%
|
3.78%
|
-4.44%
|
5.48%
|
1.81%
|
2.92%
|
FCF Conversion (EBITDA)
|
11.32%
|
3.64%
|
29.99%
|
53.04%
|
-
|
104.75%
|
29.37%
|
42.75%
|
FCF Conversion (Net income)
|
25.72%
|
-
|
54.22%
|
105.05%
|
-
|
204.9%
|
50.83%
|
69.82%
|
Dividend per Share
2 |
2.000
|
2.500
|
5.000
|
5.000
|
2.500
|
2.750
|
3.067
|
3.533
|
Announcement Date
|
22/05/19
|
27/05/20
|
19/05/21
|
27/05/22
|
25/05/23
|
29/05/24
|
-
|
-
|
Fiscal Period: March |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2024 Q1
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
6,049
|
6,194
|
6,481
|
6,703
|
6,670
|
6,959
|
8,209
|
8,162
|
7,860
|
-
|
9,580
|
9,430
|
EBITDA
|
778
|
478.3
|
533.6
|
637.4
|
407.8
|
319.9
|
239.1
|
-
|
326
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
263.5
|
-
|
303
|
327.7
|
208.2
|
-
|
72.76
|
190.4
|
137.2
|
167.4
|
-
|
-
|
Net margin
|
4.36%
|
-
|
4.68%
|
4.89%
|
3.12%
|
-
|
0.89%
|
2.33%
|
1.75%
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.800
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
29/01/21
|
19/05/21
|
28/07/21
|
21/10/21
|
21/01/22
|
27/05/22
|
29/07/22
|
18/10/22
|
20/01/23
|
31/07/23
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
225
|
700
|
1,357
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
209
|
47.1
|
813
|
1,014
|
-1,439
|
2,070
|
762
|
1,401
|
ROE (net income / shareholders' equity)
|
10.3%
|
9.12%
|
29.7%
|
16.5%
|
8.38%
|
12.8%
|
17.4%
|
19.5%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
9%
|
9%
|
12%
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
11,222
|
16,648
|
16,722
|
Book Value Per Share
2 |
173.0
|
99.10
|
128.0
|
142.0
|
156.0
|
87.00
|
101.0
|
119.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
1,270
|
1,120
|
926
|
465
|
834
|
974
|
1,225
|
1,176
|
Capex / Sales
|
5.05%
|
4.11%
|
3.75%
|
1.73%
|
2.57%
|
2.58%
|
2.92%
|
2.45%
|
Announcement Date
|
22/05/19
|
27/05/20
|
19/05/21
|
27/05/22
|
25/05/23
|
29/05/24
|
-
|
-
|
Last Close Price
601.2
INR Average target price
431.5
INR Spread / Average Target -28.22% Consensus |
1st Jan change
|
Capi.
|
---|
| +2.69% | 24.05B | | -31.90% | 7.4B | | 0.00% | 7.09B | | +6.12% | 6.23B | | -0.59% | 5.52B | | +27.57% | 5.36B | | -1.76% | 5.34B | | -7.26% | 4.64B | | +9.31% | 4.06B |
Dairy Products
|