Market Closed -
Nasdaq
01:30:01 02/05/2024 am IST
|
5-day change
|
1st Jan Change
|
13.64
USD
|
+1.26%
|
|
+0.07%
|
+7.23%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
15,574
|
12,849
|
22,304
|
20,343
|
18,420
|
19,521
|
-
|
-
|
Enterprise Value (EV)
1 |
15,574
|
12,849
|
22,304
|
20,343
|
18,420
|
19,521
|
19,521
|
19,521
|
P/E ratio
|
11.9
x
|
18.3
x
|
17.1
x
|
9.72
x
|
10.3
x
|
11.4
x
|
9.49
x
|
8.33
x
|
Yield
|
3.85%
|
4.75%
|
3.92%
|
4.4%
|
4.87%
|
4.64%
|
4.75%
|
5.17%
|
Capitalization / Revenue
|
3.34
x
|
2.67
x
|
3.72
x
|
2.8
x
|
2.5
x
|
2.64
x
|
2.46
x
|
2.35
x
|
EV / Revenue
|
3.34
x
|
2.67
x
|
3.72
x
|
2.8
x
|
2.5
x
|
2.64
x
|
2.46
x
|
2.35
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.45
x
|
0.99
x
|
1.15
x
|
1.15
x
|
1.09
x
|
1.11
x
|
1.03
x
|
0.99
x
|
Nbr of stocks (in thousands)
|
10,32,755
|
10,17,311
|
14,46,461
|
14,42,734
|
14,48,075
|
14,49,254
|
-
|
-
|
Reference price
2 |
15.08
|
12.63
|
15.42
|
14.10
|
12.72
|
13.64
|
13.64
|
13.64
|
Announcement Date
|
23/01/20
|
22/01/21
|
21/01/22
|
20/01/23
|
19/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,667
|
4,815
|
5,991
|
7,254
|
7,360
|
7,397
|
7,930
|
8,305
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,946
|
2,020
|
1,616
|
3,053
|
2,786
|
2,898
|
3,262
|
-
|
Operating Margin
|
41.7%
|
41.95%
|
26.97%
|
42.09%
|
37.85%
|
39.17%
|
41.13%
|
-
|
Earnings before Tax (EBT)
1 |
1,659
|
972
|
1,591
|
2,764
|
2,384
|
2,362
|
2,784
|
2,922
|
Net income
1 |
1,337
|
717
|
1,153
|
2,125
|
1,817
|
1,756
|
2,102
|
2,365
|
Net margin
|
28.65%
|
14.89%
|
19.25%
|
29.29%
|
24.69%
|
23.74%
|
26.51%
|
28.48%
|
EPS
2 |
1.270
|
0.6900
|
0.9000
|
1.450
|
1.240
|
1.197
|
1.437
|
1.637
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.5800
|
0.6000
|
0.6050
|
0.6200
|
0.6200
|
0.6328
|
0.6482
|
0.7050
|
Announcement Date
|
23/01/20
|
22/01/21
|
21/01/22
|
20/01/23
|
19/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
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 |
1,695
|
1,647
|
1,645
|
1,746
|
1,902
|
1,961
|
1,921
|
1,841
|
1,877
|
1,721
|
1,754
|
1,821
|
1,884
|
1,936
|
1,899
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
406
|
426
|
592
|
728
|
849
|
884
|
835
|
791
|
787
|
373
|
617
|
704.6
|
763.6
|
807.2
|
770.3
|
Operating Margin
|
23.95%
|
25.87%
|
35.99%
|
41.7%
|
44.64%
|
45.08%
|
43.47%
|
42.97%
|
41.93%
|
21.67%
|
35.18%
|
38.7%
|
40.53%
|
41.7%
|
40.56%
|
Earnings before Tax (EBT)
1 |
468
|
490
|
567
|
661
|
743
|
793
|
750
|
699
|
688
|
247
|
510
|
574.9
|
629
|
667.6
|
626.7
|
Net income
1 |
333
|
377
|
432
|
511
|
565
|
617
|
573
|
519
|
510
|
215
|
383
|
427.1
|
466.9
|
497.1
|
473.1
|
Net margin
|
19.65%
|
22.89%
|
26.26%
|
29.27%
|
29.71%
|
31.46%
|
29.83%
|
28.19%
|
27.17%
|
12.49%
|
21.84%
|
23.46%
|
24.78%
|
25.68%
|
24.91%
|
EPS
2 |
0.2200
|
0.2600
|
0.2900
|
0.3500
|
0.3900
|
0.4200
|
0.3900
|
0.3500
|
0.3500
|
0.1500
|
0.2600
|
0.2890
|
0.3162
|
0.3369
|
0.3194
|
Dividend per Share
2 |
0.1500
|
0.1550
|
0.1550
|
0.1550
|
0.1550
|
0.1550
|
0.1550
|
0.1550
|
0.1550
|
0.1550
|
0.1550
|
0.1604
|
0.1639
|
0.1654
|
0.1644
|
Announcement Date
|
28/10/21
|
21/01/22
|
21/04/22
|
21/07/22
|
21/10/22
|
20/01/23
|
20/04/23
|
21/07/23
|
20/10/23
|
19/01/24
|
19/04/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
12.9%
|
6.8%
|
7.9%
|
13.2%
|
11.2%
|
10%
|
11.1%
|
12%
|
ROA (Net income/ Total Assets)
|
1.31%
|
0.7%
|
0.85%
|
1.25%
|
1.04%
|
0.95%
|
1.06%
|
-
|
Assets
1 |
1,02,061
|
1,02,429
|
1,35,647
|
1,70,000
|
1,74,712
|
1,83,947
|
1,97,946
|
-
|
Book Value Per Share
2 |
10.40
|
12.80
|
13.40
|
12.30
|
11.70
|
12.30
|
13.20
|
13.80
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
23/01/20
|
22/01/21
|
21/01/22
|
20/01/23
|
19/01/24
|
-
|
-
|
-
|
Last Close Price
13.64
USD Average target price
15.47
USD Spread / Average Target +13.40% Consensus |
1st Jan change
|
Capi.
|
---|
| +7.23% | 19.52B | | +12.79% | 551B | | +9.71% | 291B | | +10.73% | 249B | | +20.93% | 208B | | +18.46% | 171B | | +9.68% | 166B | | +9.76% | 162B | | -11.07% | 138B | | -0.02% | 137B |
Other Banks
|