Delayed
NSE India S.E.
01:03:54 29/04/2024 pm IST
|
5-day change
|
1st Jan Change
|
349.9
INR
|
-0.96%
|
|
+0.10%
|
+75.91%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,79,459
|
2,95,851
|
6,60,244
|
5,98,306
|
3,85,337
|
9,51,756
|
-
|
-
|
Enterprise Value (EV)
1 |
5,48,365
|
2,76,718
|
8,11,648
|
7,69,243
|
5,74,206
|
11,44,098
|
11,29,219
|
10,98,750
|
P/E ratio
|
23.2
x
|
8.97
x
|
13.3
x
|
9.39
x
|
18.9
x
|
17.2
x
|
15.7
x
|
14.2
x
|
Yield
|
4.79%
|
6.56%
|
8.21%
|
4.95%
|
-
|
1.07%
|
3.25%
|
4.3%
|
Capitalization / Revenue
|
3.97
x
|
2.02
x
|
2.57
x
|
2.16
x
|
1.36
x
|
3.3
x
|
3.08
x
|
2.88
x
|
EV / Revenue
|
3.76
x
|
1.89
x
|
3.16
x
|
2.78
x
|
2.02
x
|
3.97
x
|
3.66
x
|
3.33
x
|
EV / EBITDA
|
9.03
x
|
3.72
x
|
6.12
x
|
5.15
x
|
5.88
x
|
8.04
x
|
7.22
x
|
6.55
x
|
EV / FCF
|
40.2
x
|
6.41
x
|
11.3
x
|
13.2
x
|
13.4
x
|
102
x
|
25.3
x
|
20.7
x
|
FCF Yield
|
2.48%
|
15.6%
|
8.83%
|
7.59%
|
7.46%
|
0.98%
|
3.95%
|
4.82%
|
Price to Book
|
3.99
x
|
2.19
x
|
4.16
x
|
2.7
x
|
1.83
x
|
3.77
x
|
3.36
x
|
3.16
x
|
Nbr of stocks (in thousands)
|
18,48,944
|
18,49,070
|
26,94,872
|
26,94,467
|
26,94,668
|
26,93,904
|
-
|
-
|
Reference price
2 |
313.4
|
160.0
|
245.0
|
222.0
|
143.0
|
353.3
|
353.3
|
353.3
|
Announcement Date
|
24/04/19
|
23/04/20
|
22/04/21
|
05/05/22
|
26/04/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,45,823
|
1,46,472
|
2,56,729
|
2,77,172
|
2,83,818
|
2,88,048
|
3,08,944
|
3,30,116
|
EBITDA
1 |
60,733
|
74,422
|
1,32,575
|
1,49,429
|
97,670
|
1,42,317
|
1,56,355
|
1,67,853
|
EBIT
1 |
37,773
|
43,929
|
77,575
|
95,207
|
43,447
|
81,484
|
90,436
|
99,832
|
Operating Margin
|
25.9%
|
29.99%
|
30.22%
|
34.35%
|
15.31%
|
28.29%
|
29.27%
|
30.24%
|
Earnings before Tax (EBT)
1 |
41,021
|
40,834
|
66,537
|
84,307
|
27,593
|
74,029
|
82,717
|
92,809
|
Net income
1 |
24,938
|
32,987
|
49,751
|
63,731
|
20,400
|
55,159
|
60,999
|
68,371
|
Net margin
|
17.1%
|
22.52%
|
19.38%
|
22.99%
|
7.19%
|
19.15%
|
19.74%
|
20.71%
|
EPS
2 |
13.49
|
17.84
|
18.46
|
23.65
|
7.570
|
20.60
|
22.45
|
24.92
|
Free Cash Flow
1 |
13,626
|
43,155
|
71,695
|
58,361
|
42,822
|
11,206
|
44,585
|
52,977
|
FCF margin
|
9.34%
|
29.46%
|
27.93%
|
21.06%
|
15.09%
|
3.89%
|
14.43%
|
16.05%
|
FCF Conversion (EBITDA)
|
22.44%
|
57.99%
|
54.08%
|
39.06%
|
43.84%
|
7.87%
|
28.52%
|
31.56%
|
FCF Conversion (Net income)
|
54.64%
|
130.82%
|
144.11%
|
91.57%
|
209.91%
|
20.32%
|
73.09%
|
77.48%
|
Dividend per Share
2 |
15.00
|
10.50
|
20.12
|
11.00
|
-
|
3.771
|
11.50
|
15.21
|
Announcement Date
|
24/04/19
|
23/04/20
|
22/04/21
|
05/05/22
|
26/04/23
|
-
|
-
|
-
|
Fiscal Period: März |
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
68,765
|
69,274
|
71,163
|
68,973
|
79,666
|
68,548
|
67,529
|
70,759
|
71,325
|
71,990
|
73,943
|
-
|
-
|
-
|
-
|
EBITDA
1 |
36,405
|
37,243
|
40,698
|
23,222
|
28,124
|
11,626
|
34,466
|
35,138
|
34,559
|
35,840
|
36,816
|
39,065
|
39,664
|
40,271
|
40,579
|
EBIT
1 |
23,007
|
23,743
|
26,792
|
9,466
|
15,045
|
-1,951
|
21,127
|
21,145
|
19,030
|
19,883
|
20,580
|
-
|
-
|
-
|
-
|
Operating Margin
|
33.46%
|
34.27%
|
37.65%
|
13.72%
|
18.89%
|
-2.85%
|
31.29%
|
29.88%
|
26.68%
|
27.62%
|
27.83%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
20,334
|
20,889
|
24,314
|
6,431
|
11,750
|
-9,521
|
18,933
|
18,103
|
17,467
|
20,765
|
19,819
|
-
|
-
|
-
|
-
|
Net income
1 |
15,585
|
15,708
|
18,285
|
4,773
|
8,718
|
-7,082
|
13,991
|
13,479
|
12,947
|
15,405
|
14,958
|
-
|
-
|
-
|
-
|
Net margin
|
22.66%
|
22.68%
|
25.69%
|
6.92%
|
10.94%
|
-10.33%
|
20.72%
|
19.05%
|
18.15%
|
21.4%
|
20.23%
|
-
|
-
|
-
|
-
|
EPS
2 |
5.789
|
5.830
|
6.786
|
1.771
|
3.235
|
-2.628
|
5.190
|
5.000
|
4.800
|
5.720
|
5.579
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
11.00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.0450
|
-
|
-
|
-
|
19.25
|
Announcement Date
|
25/10/21
|
27/01/22
|
05/05/22
|
02/08/22
|
27/10/22
|
24/01/23
|
26/04/23
|
27/07/23
|
25/10/23
|
23/01/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
1,51,404
|
1,70,937
|
1,88,869
|
1,92,342
|
1,77,463
|
1,46,994
|
Net Cash position
1 |
31,094
|
19,133
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
1.142
x
|
1.144
x
|
1.934
x
|
1.352
x
|
1.135
x
|
0.8757
x
|
Free Cash Flow
1 |
13,626
|
43,155
|
71,695
|
58,361
|
42,822
|
11,206
|
44,585
|
52,977
|
ROE (net income / shareholders' equity)
|
15.8%
|
24.3%
|
29.6%
|
57.5%
|
9.43%
|
23.8%
|
22.2%
|
22.5%
|
ROA (Net income/ Total Assets)
|
13.6%
|
17.7%
|
10.9%
|
13.7%
|
4.32%
|
12.5%
|
12.1%
|
12.5%
|
Assets
1 |
1,84,044
|
1,86,446
|
4,56,264
|
4,64,556
|
4,72,704
|
4,39,723
|
5,03,009
|
5,45,411
|
Book Value Per Share
2 |
78.50
|
73.20
|
58.90
|
82.20
|
78.30
|
93.70
|
105.0
|
112.0
|
Cash Flow per Share
2 |
17.10
|
12.50
|
39.90
|
33.80
|
29.30
|
39.90
|
42.80
|
46.80
|
Capex
1 |
17,961
|
18,708
|
35,868
|
32,851
|
41,210
|
88,106
|
66,431
|
55,432
|
Capex / Sales
|
12.32%
|
12.77%
|
13.97%
|
11.85%
|
14.52%
|
30.59%
|
21.5%
|
16.79%
|
Announcement Date
|
24/04/19
|
23/04/20
|
22/04/21
|
05/05/22
|
26/04/23
|
-
|
-
|
-
|
Last Close Price
353.3
INR Average target price
267.1
INR Spread / Average Target -24.39% Consensus |