Market Closed -
Nyse
01:30:02 27/06/2024 am IST
|
5-day change
|
1st Jan Change
|
197.6
USD
|
+0.60%
|
|
-6.26%
|
+8.10%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,057
|
3,015
|
4,123
|
2,435
|
5,164
|
5,589
|
-
|
-
|
Enterprise Value (EV)
1 |
2,430
|
3,354
|
4,657
|
3,075
|
5,654
|
5,892
|
5,674
|
5,385
|
P/E ratio
|
30.2
x
|
31.2
x
|
34.8
x
|
11.1
x
|
21.2
x
|
20.3
x
|
18.6
x
|
-
|
Yield
|
-
|
-
|
0.86%
|
2.52%
|
1.21%
|
1.23%
|
0.98%
|
0.75%
|
Capitalization / Revenue
|
1.36
x
|
1.82
x
|
2.09
x
|
0.91
x
|
1.86
x
|
1.86
x
|
1.76
x
|
1.57
x
|
EV / Revenue
|
1.61
x
|
2.03
x
|
2.37
x
|
1.15
x
|
2.03
x
|
1.96
x
|
1.79
x
|
1.51
x
|
EV / EBITDA
|
12.3
x
|
13.7
x
|
16.3
x
|
7
x
|
11.6
x
|
10.9
x
|
9.95
x
|
8.34
x
|
EV / FCF
|
33.3
x
|
22.8
x
|
46
x
|
13.2
x
|
20.3
x
|
19.7
x
|
16.6
x
|
-
|
FCF Yield
|
3%
|
4.39%
|
2.18%
|
7.55%
|
4.93%
|
5.09%
|
6.01%
|
-
|
Price to Book
|
8.23
x
|
9.46
x
|
9.96
x
|
5.01
x
|
7.74
x
|
5.9
x
|
4.36
x
|
-
|
Nbr of stocks (in thousands)
|
29,863
|
29,583
|
29,507
|
28,443
|
28,245
|
28,282
|
-
|
-
|
Reference price
2 |
68.87
|
101.9
|
139.7
|
85.60
|
182.8
|
197.6
|
197.6
|
197.6
|
Announcement Date
|
27/02/20
|
24/02/21
|
24/02/22
|
22/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,512
|
1,653
|
1,969
|
2,670
|
2,779
|
3,005
|
3,177
|
3,561
|
EBITDA
1 |
196.8
|
245.6
|
285.4
|
439.3
|
485.9
|
539.1
|
570.5
|
646
|
EBIT
1 |
121.2
|
161.9
|
187.9
|
345.4
|
369.1
|
430.3
|
459.7
|
531.4
|
Operating Margin
|
8.02%
|
9.79%
|
9.54%
|
12.94%
|
13.28%
|
14.32%
|
14.47%
|
14.92%
|
Earnings before Tax (EBT)
1 |
92.6
|
131.2
|
155.5
|
303.3
|
333.1
|
384.9
|
416.7
|
502.5
|
Net income
1 |
68.16
|
97.24
|
118.8
|
223.4
|
243.7
|
276.4
|
302.4
|
-
|
Net margin
|
4.51%
|
5.88%
|
6.03%
|
8.37%
|
8.77%
|
9.2%
|
9.52%
|
-
|
EPS
2 |
2.280
|
3.270
|
4.010
|
7.740
|
8.610
|
9.741
|
10.62
|
-
|
Free Cash Flow
1 |
72.9
|
147.2
|
101.3
|
232.3
|
278.6
|
299.8
|
341
|
-
|
FCF margin
|
4.82%
|
8.9%
|
5.15%
|
8.7%
|
10.03%
|
9.98%
|
10.73%
|
-
|
FCF Conversion (EBITDA)
|
37.04%
|
59.94%
|
35.5%
|
52.87%
|
57.34%
|
55.61%
|
59.77%
|
-
|
FCF Conversion (Net income)
|
106.96%
|
151.38%
|
85.33%
|
103.95%
|
114.32%
|
108.48%
|
112.75%
|
-
|
Dividend per Share
2 |
-
|
-
|
1.200
|
2.160
|
2.220
|
2.440
|
1.943
|
1.480
|
Announcement Date
|
27/02/20
|
24/02/21
|
24/02/22
|
22/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
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
|
2025 Q2
|
---|
Net sales
1 |
533.7
|
587.5
|
676.7
|
719.1
|
686.5
|
659.3
|
692.1
|
706.5
|
720.7
|
692.9
|
745.3
|
775.8
|
797.9
|
735.9
|
776
|
EBITDA
1 |
74.79
|
84.2
|
119.5
|
120.2
|
115.4
|
105
|
122.2
|
130.5
|
128.3
|
117.3
|
133
|
142
|
143.6
|
118.6
|
136.6
|
EBIT
1 |
48.76
|
56.97
|
92.05
|
93.91
|
102.5
|
76.88
|
92.33
|
102.3
|
97.6
|
87.9
|
107.7
|
116.2
|
117.2
|
96.73
|
111.6
|
Operating Margin
|
9.14%
|
9.7%
|
13.6%
|
13.06%
|
14.93%
|
11.66%
|
13.34%
|
14.48%
|
13.54%
|
12.69%
|
14.46%
|
14.98%
|
14.69%
|
13.14%
|
14.38%
|
Earnings before Tax (EBT)
1 |
38.65
|
46.22
|
81.28
|
83.06
|
92.75
|
67.36
|
82.69
|
92.8
|
90.3
|
76.4
|
94.99
|
103
|
103.8
|
84
|
103.7
|
Net income
1 |
29.37
|
33.82
|
59.9
|
60.98
|
68.72
|
49.27
|
61.6
|
67.99
|
64.9
|
55.9
|
71.59
|
78.51
|
78.99
|
62.32
|
76.92
|
Net margin
|
5.5%
|
5.76%
|
8.85%
|
8.48%
|
10.01%
|
7.47%
|
8.9%
|
9.62%
|
9.01%
|
8.07%
|
9.61%
|
10.12%
|
9.9%
|
8.47%
|
9.91%
|
EPS
2 |
0.9900
|
1.140
|
2.070
|
2.130
|
2.420
|
1.740
|
2.180
|
2.400
|
2.290
|
1.970
|
2.480
|
2.712
|
2.726
|
2.180
|
2.687
|
Dividend per Share
|
-
|
-
|
-
|
0.3200
|
0.3150
|
0.3300
|
0.3300
|
0.3300
|
0.3300
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
24/02/22
|
05/05/22
|
04/08/22
|
03/11/22
|
22/02/23
|
04/05/23
|
02/08/23
|
08/11/23
|
22/02/24
|
09/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
373
|
338
|
535
|
640
|
490
|
302
|
84.8
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
204
|
Leverage (Debt/EBITDA)
|
1.898
x
|
1.378
x
|
1.873
x
|
1.458
x
|
1.009
x
|
0.561
x
|
0.1486
x
|
-
|
Free Cash Flow
1 |
72.9
|
147
|
101
|
232
|
279
|
300
|
341
|
-
|
ROE (net income / shareholders' equity)
|
45.5%
|
34.2%
|
43.8%
|
56.7%
|
50%
|
39.7%
|
32.5%
|
-
|
ROA (Net income/ Total Assets)
|
10.2%
|
8.5%
|
11.3%
|
15.1%
|
15.5%
|
15.8%
|
14.9%
|
-
|
Assets
1 |
670.5
|
1,144
|
1,048
|
1,484
|
1,576
|
1,755
|
2,026
|
-
|
Book Value Per Share
2 |
8.370
|
10.80
|
14.00
|
17.10
|
23.60
|
33.50
|
45.30
|
-
|
Cash Flow per Share
|
4.120
|
6.080
|
4.670
|
9.630
|
12.00
|
-
|
-
|
-
|
Capex
1 |
50.2
|
33.6
|
37
|
45.6
|
61.6
|
62.3
|
58.5
|
-
|
Capex / Sales
|
3.32%
|
2.03%
|
1.88%
|
1.71%
|
2.22%
|
2.07%
|
1.84%
|
-
|
Announcement Date
|
27/02/20
|
24/02/21
|
24/02/22
|
22/02/23
|
22/02/24
|
-
|
-
|
-
|
Last Close Price
197.6
USD Average target price
255.5
USD Spread / Average Target +29.26% Consensus |
1st Jan change
|
Capi.
|
---|
| +8.10% | 558.93Cr | | +1.90% | 1.21TCr | | +28.05% | 434.88Cr | | -0.93% | 101.32Cr | | +121.95% | 74Cr | | +17.42% | 49Cr | | +26.98% | 45Cr | | +18.77% | 36Cr | | -29.46% | 35Cr | | -18.01% | 34Cr |
Building Contractors
|