End-of-day quote
NSE India S.E.
03:30:00 15/05/2024 am IST
|
5-day change
|
1st Jan Change
|
10,746
INR
|
+9.80%
|
|
+20.89%
|
+104.12%
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
31,774
|
57,934
|
1,49,236
|
1,41,699
|
4,14,773
|
-
|
-
|
Enterprise Value (EV)
1 |
31,774
|
57,934
|
1,49,236
|
1,41,699
|
4,17,186
|
4,21,223
|
4,26,587
|
P/E ratio
|
-
|
38.2
x
|
73.4
x
|
151
x
|
348
x
|
121
x
|
78.1
x
|
Yield
|
-
|
0.22%
|
0.09%
|
0.1%
|
0.04%
|
0.1%
|
0.13%
|
Capitalization / Revenue
|
0.92
x
|
1.54
x
|
3.06
x
|
3.17
x
|
8.17
x
|
6.32
x
|
5.16
x
|
EV / Revenue
|
0.92
x
|
1.54
x
|
3.06
x
|
3.17
x
|
8.21
x
|
6.42
x
|
5.3
x
|
EV / EBITDA
|
-
|
23.7
x
|
48
x
|
60.1
x
|
144
x
|
71.6
x
|
51.6
x
|
EV / FCF
|
-
|
-
|
-50.7
x
|
-2,147
x
|
104
x
|
146
x
|
72.8
x
|
FCF Yield
|
-
|
-
|
-1.97%
|
-0.05%
|
0.96%
|
0.68%
|
1.37%
|
Price to Book
|
-
|
-
|
13.2
x
|
11.7
x
|
31.4
x
|
25.6
x
|
20.2
x
|
Nbr of stocks (in thousands)
|
42,382
|
42,382
|
42,382
|
42,382
|
42,382
|
-
|
-
|
Reference price
2 |
749.7
|
1,367
|
3,521
|
3,343
|
9,787
|
9,787
|
9,787
|
Announcement Date
|
26/02/21
|
09/02/22
|
27/05/22
|
24/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
34,389
|
37,705
|
48,840
|
44,685
|
50,792
|
65,603
|
80,435
|
EBITDA
1 |
-
|
2,444
|
3,106
|
2,359
|
2,887
|
5,887
|
8,265
|
EBIT
1 |
-
|
1,636
|
2,152
|
1,558
|
1,996
|
4,992
|
7,672
|
Operating Margin
|
-
|
4.34%
|
4.41%
|
3.49%
|
3.93%
|
7.61%
|
9.54%
|
Earnings before Tax (EBT)
1 |
-
|
2,059
|
2,766
|
1,308
|
1,604
|
4,566
|
7,128
|
Net income
1 |
-
|
1,517
|
2,034
|
939
|
1,201
|
3,441
|
5,368
|
Net margin
|
-
|
4.02%
|
4.16%
|
2.1%
|
2.36%
|
5.24%
|
6.67%
|
EPS
2 |
-
|
35.80
|
47.99
|
22.16
|
28.15
|
81.10
|
125.2
|
Free Cash Flow
1 |
-
|
-
|
-2,941
|
-66
|
3,993
|
2,881
|
5,859
|
FCF margin
|
-
|
-
|
-6.02%
|
-0.15%
|
7.86%
|
4.39%
|
7.28%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
138.3%
|
48.94%
|
70.89%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
332.47%
|
83.73%
|
109.14%
|
Dividend per Share
2 |
-
|
3.000
|
3.000
|
3.400
|
3.997
|
9.753
|
12.72
|
Announcement Date
|
26/02/21
|
09/02/22
|
27/05/22
|
24/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2021 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
-
|
11,134
|
9,860
|
11,146
|
10,339
|
13,340
|
10,401
|
12,358
|
12,966
|
15,160
|
EBITDA
1 |
-
|
663
|
256.4
|
757.7
|
394.5
|
950.7
|
336.7
|
882.7
|
878
|
1,149
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
740.1
|
-
|
-
|
945
|
894.8
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
5.55%
|
-
|
-
|
7.29%
|
5.9%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
650.9
|
-
|
-
|
762.5
|
820.5
|
Net income
1 |
343.2
|
-
|
-
|
-
|
45.8
|
508.1
|
24.1
|
526.5
|
426
|
652.8
|
Net margin
|
-
|
-
|
-
|
-
|
0.44%
|
3.81%
|
0.23%
|
4.26%
|
3.29%
|
4.31%
|
EPS
|
8.100
|
-
|
-
|
-
|
-
|
11.99
|
-
|
-
|
16.20
|
15.50
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
22/10/21
|
27/05/22
|
21/07/22
|
04/11/22
|
06/02/23
|
24/05/23
|
25/07/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
2,414
|
6,450
|
11,814
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
0.836
x
|
1.096
x
|
1.429
x
|
Free Cash Flow
1 |
-
|
-
|
-2,941
|
-66
|
3,993
|
2,881
|
5,859
|
ROE (net income / shareholders' equity)
|
-
|
-
|
19.7%
|
8%
|
8.97%
|
21.3%
|
28.1%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
-
|
267.0
|
287.0
|
311.0
|
382.0
|
485.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
-
|
1,674
|
120
|
1,000
|
1,100
|
1,100
|
Capex / Sales
|
-
|
-
|
3.43%
|
0.27%
|
1.97%
|
1.68%
|
1.37%
|
Announcement Date
|
26/02/21
|
09/02/22
|
27/05/22
|
24/05/23
|
-
|
-
|
-
|
Last Close Price
9,787
INR Average target price
6,054
INR Spread / Average Target -38.14% Consensus |
1st Jan change
|
Capi.
|
---|
| +85.90% | 496.69Cr | | +7.61% | 1.03TCr | | +5.66% | 398.49Cr | | +84.64% | 360.37Cr | | +61.12% | 353.7Cr | | +10.71% | 322.93Cr | | +20.33% | 286.49Cr | | +24.72% | 203.22Cr | | +53.39% | 187.77Cr | | -8.39% | 189.75Cr |
Smart Grid & Electrical Transmission
|