Market Closed -
NSE India S.E.
05:13:53 27/06/2024 pm IST
|
5-day change
|
1st Jan Change
|
599.6
INR
|
+0.53%
|
|
-0.97%
|
+12.12%
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
5,10,736
|
6,39,870
|
7,19,947
|
6,26,786
|
8,76,831
|
8,60,096
|
-
|
-
|
Enterprise Value (EV)
1 |
5,02,617
|
6,46,287
|
7,25,237
|
6,31,033
|
8,80,454
|
8,68,597
|
8,70,165
|
8,60,096
|
P/E ratio
|
47.9
x
|
67
x
|
95.2
x
|
77.1
x
|
103
x
|
87.3
x
|
75.9
x
|
75.2
x
|
Yield
|
0.22%
|
0.45%
|
0.11%
|
0.14%
|
0.1%
|
0.31%
|
0.31%
|
0.28%
|
Capitalization / Revenue
|
1.55
x
|
1.83
x
|
1.98
x
|
1.63
x
|
2.1
x
|
1.9
x
|
1.69
x
|
1.46
x
|
EV / Revenue
|
1.53
x
|
1.85
x
|
2
x
|
1.64
x
|
2.11
x
|
1.92
x
|
1.71
x
|
1.46
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
7.08
x
|
7.03
x
|
7.86
x
|
6.21
x
|
7.97
x
|
7.31
x
|
6.81
x
|
6.42
x
|
Nbr of stocks (in thousands)
|
14,35,862
|
14,35,974
|
14,37,306
|
14,38,571
|
14,40,616
|
14,41,904
|
-
|
-
|
Reference price
2 |
355.7
|
445.6
|
500.9
|
435.7
|
608.6
|
596.5
|
596.5
|
596.5
|
Announcement Date
|
25/04/20
|
19/04/21
|
16/04/22
|
20/04/23
|
23/04/24
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
3,28,790
|
3,49,734
|
3,63,213
|
3,85,595
|
4,17,597
|
4,52,343
|
5,08,254
|
5,89,540
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
10,670
|
10,774
|
7,948
|
9,003
|
9,205
|
12,854
|
14,583
|
17,234
|
Operating Margin
|
3.25%
|
3.08%
|
2.19%
|
2.33%
|
2.2%
|
2.84%
|
2.87%
|
2.92%
|
Earnings before Tax (EBT)
1 |
10,670
|
10,774
|
7,948
|
9,003
|
9,205
|
10,965
|
13,221
|
13,241
|
Net income
1 |
10,670
|
9,562
|
7,592
|
8,135
|
8,507
|
10,072
|
11,497
|
12,280
|
Net margin
|
3.25%
|
2.73%
|
2.09%
|
2.11%
|
2.04%
|
2.23%
|
2.26%
|
2.08%
|
EPS
2 |
7.420
|
6.650
|
5.260
|
5.650
|
5.890
|
6.835
|
7.857
|
7.930
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.8000
|
2.000
|
0.5500
|
0.6000
|
0.6000
|
1.836
|
1.865
|
1.666
|
Announcement Date
|
25/04/20
|
19/04/21
|
16/04/22
|
20/04/23
|
23/04/24
|
-
|
-
|
-
|
Fiscal Period: March |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Net sales
|
-
|
1,13,589
|
68,842
|
95,817
|
-
|
1,26,291
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
2,126
|
2,548
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
3,120
|
2,224
|
1,568
|
2,002
|
2,261
|
3,172
|
2,074
|
2,477
|
-
|
2,313
|
2,341
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
1.96%
|
2.28%
|
2.09%
|
-
|
2.51%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
1,568
|
2,002
|
-
|
-
|
-
|
-
|
-
|
2,313
|
-
|
-
|
-
|
-
|
-
|
Net income
|
3,120
|
1,869
|
1,566
|
2,001
|
2,216
|
2,353
|
2,062
|
2,439
|
4,501
|
2,269
|
1,737
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
1.65%
|
2.27%
|
2.09%
|
-
|
1.86%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
2.160
|
1.290
|
-
|
1.390
|
1.540
|
1.630
|
1.430
|
1.690
|
-
|
1.570
|
1.200
|
-
|
-
|
-
|
-
|
Dividend per Share
1 |
-
|
0.5500
|
-
|
-
|
-
|
0.6000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.8000
|
Announcement Date
|
18/01/22
|
16/04/22
|
16/07/22
|
15/10/22
|
17/01/23
|
20/04/23
|
18/07/23
|
17/10/23
|
17/10/23
|
17/01/24
|
23/04/24
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
-
|
6,417
|
5,291
|
4,248
|
3,623
|
8,502
|
10,069
|
-
|
Net Cash position
1 |
8,119
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
15%
|
11.7%
|
8.31%
|
8.45%
|
8.07%
|
11.9%
|
12.1%
|
12.4%
|
ROA (Net income/ Total Assets)
|
0.67%
|
0.52%
|
0.33%
|
0.33%
|
0.31%
|
0.42%
|
0.41%
|
0.12%
|
Assets
1 |
15,95,580
|
18,31,023
|
23,08,300
|
25,01,507
|
27,18,632
|
23,93,835
|
27,92,242
|
1,01,91,203
|
Book Value Per Share
2 |
50.20
|
63.40
|
63.70
|
70.10
|
76.40
|
81.60
|
87.70
|
92.90
|
Cash Flow per Share
|
-
|
-
|
12.70
|
0.6200
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
25/04/20
|
19/04/21
|
16/04/22
|
20/04/23
|
23/04/24
|
-
|
-
|
-
|
Last Close Price
596.5
INR Average target price
645.1
INR Spread / Average Target +8.14% Consensus |
1st Jan change
|
Capi.
|
---|
| +12.12% | 1.03TCr | | +9.88% | 9.95TCr | | +3.35% | 9.62TCr | | -21.75% | 7.75TCr | | +19.13% | 7.58TCr | | +25.13% | 3.12TCr | | +20.06% | 3.11TCr | | +2.15% | 1.74TCr | | -8.27% | 1.52TCr | | +21.01% | 1.26TCr |
Life Insurance
|