Delayed
Bombay S.E.
12:27:27 18/06/2024 pm IST
|
5-day change
|
1st Jan Change
|
432.5
INR
|
+0.32%
|
|
+0.05%
|
-6.39%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
36,43,878
|
21,10,576
|
26,89,714
|
30,89,102
|
47,66,145
|
53,82,788
|
-
|
-
|
Enterprise Value (EV)
1 |
34,81,204
|
18,73,691
|
25,12,522
|
29,37,177
|
45,64,294
|
51,69,604
|
50,82,491
|
50,65,687
|
P/E ratio
|
29.3
x
|
13.9
x
|
20.6
x
|
20.5
x
|
25.4
x
|
26.2
x
|
24.6
x
|
22.3
x
|
Yield
|
1.93%
|
5.91%
|
4.92%
|
4.59%
|
3.32%
|
3.21%
|
3.52%
|
3.87%
|
Capitalization / Revenue
|
8.1
x
|
4.51
x
|
5.91
x
|
5.48
x
|
6.78
x
|
8.17
x
|
7.45
x
|
6.76
x
|
EV / Revenue
|
7.74
x
|
4
x
|
5.52
x
|
5.21
x
|
6.5
x
|
7.9
x
|
7.03
x
|
6.36
x
|
EV / EBITDA
|
20.1
x
|
10.5
x
|
16.2
x
|
15.5
x
|
19.1
x
|
21.1
x
|
18.9
x
|
16.9
x
|
EV / FCF
|
38.8
x
|
16.1
x
|
25.3
x
|
22.6
x
|
28.4
x
|
38.4
x
|
24.5
x
|
23.6
x
|
FCF Yield
|
2.58%
|
6.23%
|
3.94%
|
4.42%
|
3.52%
|
2.61%
|
4.09%
|
4.24%
|
Price to Book
|
6.29
x
|
3.3
x
|
4.56
x
|
5.03
x
|
7.04
x
|
7.4
x
|
7.1
x
|
6.71
x
|
Nbr of stocks (in thousands)
|
1,22,58,632
|
1,22,92,231
|
1,23,09,904
|
1,23,24,363
|
1,24,28,018
|
1,24,84,721
|
-
|
-
|
Reference price
2 |
297.2
|
171.7
|
218.5
|
250.6
|
383.5
|
431.2
|
431.2
|
431.2
|
Announcement Date
|
13/05/19
|
26/06/20
|
01/06/21
|
18/05/22
|
18/05/23
|
23/05/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,49,956
|
4,68,073
|
4,54,851
|
5,63,413
|
7,02,513
|
6,54,408
|
7,22,467
|
7,96,100
|
EBITDA
1 |
1,73,055
|
1,79,042
|
1,55,225
|
1,89,337
|
2,39,445
|
2,44,786
|
2,69,594
|
2,99,999
|
EBIT
1 |
1,59,938
|
1,63,410
|
1,39,606
|
1,72,815
|
2,22,817
|
2,28,308
|
2,52,167
|
2,81,581
|
Operating Margin
|
35.55%
|
34.91%
|
30.69%
|
30.67%
|
31.72%
|
34.89%
|
34.9%
|
35.37%
|
Earnings before Tax (EBT)
1 |
1,84,442
|
1,91,668
|
1,71,642
|
1,98,295
|
2,47,504
|
2,63,158
|
2,90,154
|
3,21,035
|
Net income
1 |
1,24,643
|
1,51,360
|
1,30,316
|
1,50,578
|
1,87,533
|
2,04,220
|
2,17,985
|
2,40,850
|
Net margin
|
27.7%
|
32.34%
|
28.65%
|
26.73%
|
26.69%
|
31.21%
|
30.17%
|
30.25%
|
EPS
2 |
10.13
|
12.31
|
10.59
|
12.22
|
15.11
|
16.35
|
17.55
|
19.38
|
Free Cash Flow
1 |
89,804
|
1,16,658
|
99,119
|
1,29,958
|
1,60,534
|
1,34,710
|
2,07,664
|
2,14,731
|
FCF margin
|
19.96%
|
24.92%
|
21.79%
|
23.07%
|
22.85%
|
20.59%
|
28.74%
|
26.97%
|
FCF Conversion (EBITDA)
|
51.89%
|
65.16%
|
63.85%
|
68.64%
|
67.04%
|
55.03%
|
77.03%
|
71.58%
|
FCF Conversion (Net income)
|
72.05%
|
77.07%
|
76.06%
|
86.31%
|
85.6%
|
65.96%
|
95.27%
|
89.16%
|
Dividend per Share
2 |
5.750
|
10.15
|
10.75
|
11.50
|
12.75
|
13.75
|
15.17
|
16.69
|
Announcement Date
|
13/05/19
|
26/06/20
|
01/06/21
|
18/05/22
|
18/05/23
|
23/05/24
|
-
|
-
|
Fiscal Period: March |
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 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
1,17,874
|
1,32,947
|
1,22,171
|
1,27,310
|
1,58,623
|
1,55,308
|
1,72,896
|
1,61,299
|
1,62,257
|
1,75,061
|
1,58,282
|
1,70,273
|
3,23,783
|
1,70,585
|
1,68,896
|
-
|
EBITDA
1 |
42,814
|
44,730
|
39,922
|
46,150
|
51,021
|
52,244
|
56,475
|
58,643
|
62,232
|
62,094
|
62,501
|
63,440
|
-
|
64,126
|
61,603
|
-
|
EBIT
1 |
38,904
|
40,851
|
35,967
|
42,136
|
46,928
|
47,784
|
52,360
|
54,423
|
58,160
|
57,875
|
58,476
|
58,343
|
-
|
58,396
|
60,537
|
-
|
Operating Margin
|
33.01%
|
30.73%
|
29.44%
|
33.1%
|
29.58%
|
30.77%
|
30.28%
|
33.74%
|
35.84%
|
33.06%
|
36.94%
|
34.26%
|
-
|
34.23%
|
35.84%
|
-
|
Earnings before Tax (EBT)
1 |
48,476
|
48,539
|
40,154
|
48,801
|
54,920
|
54,420
|
55,396
|
59,385
|
66,775
|
65,948
|
65,456
|
65,513
|
-
|
68,539
|
67,334
|
-
|
Net income
1 |
36,628
|
37,484
|
30,135
|
36,972
|
41,562
|
41,910
|
41,694
|
44,661
|
50,310
|
50,869
|
49,027
|
48,988
|
-
|
51,620
|
50,862
|
-
|
Net margin
|
31.07%
|
28.19%
|
24.67%
|
29.04%
|
26.2%
|
26.98%
|
24.11%
|
27.69%
|
31.01%
|
29.06%
|
30.97%
|
28.77%
|
-
|
30.26%
|
30.11%
|
-
|
EPS
2 |
2.980
|
3.040
|
2.450
|
3.000
|
3.370
|
3.400
|
3.380
|
3.600
|
4.050
|
4.080
|
3.930
|
3.966
|
-
|
4.031
|
4.092
|
-
|
Dividend per Share
2 |
-
|
10.75
|
-
|
-
|
-
|
6.250
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
13.52
|
-
|
Announcement Date
|
11/02/21
|
01/06/21
|
24/07/21
|
27/10/21
|
03/02/22
|
18/05/22
|
01/08/22
|
20/10/22
|
03/02/23
|
18/05/23
|
14/08/23
|
-
|
19/10/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
1,62,674
|
2,36,885
|
1,77,192
|
1,51,925
|
2,01,851
|
1,78,226
|
3,00,297
|
3,17,101
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
89,804
|
1,16,658
|
99,119
|
1,29,958
|
1,60,534
|
1,34,710
|
2,07,664
|
2,14,731
|
ROE (net income / shareholders' equity)
|
22.8%
|
20.4%
|
21.2%
|
25%
|
29.1%
|
29.2%
|
29.4%
|
30.9%
|
ROA (Net income/ Total Assets)
|
18.9%
|
17.2%
|
17.8%
|
20.5%
|
23.8%
|
24.1%
|
24.1%
|
25.7%
|
Assets
1 |
6,60,896
|
8,80,607
|
7,34,094
|
7,33,366
|
7,86,771
|
8,47,948
|
9,02,881
|
9,37,897
|
Book Value Per Share
2 |
47.30
|
52.10
|
47.90
|
49.80
|
54.50
|
57.90
|
60.70
|
64.30
|
Cash Flow per Share
2 |
9.550
|
11.20
|
9.340
|
12.00
|
14.40
|
12.90
|
18.70
|
20.40
|
Capex
1 |
27,686
|
21,404
|
15,821
|
18,120
|
18,583
|
26,472
|
24,972
|
24,736
|
Capex / Sales
|
6.15%
|
4.57%
|
3.48%
|
3.22%
|
2.65%
|
4.05%
|
3.46%
|
3.11%
|
Announcement Date
|
13/05/19
|
26/06/20
|
01/06/21
|
18/05/22
|
18/05/23
|
23/05/24
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| +10.81% | 7.68TCr | | +23.02% | 5.04TCr | | -0.12% | 708.91Cr | | -24.02% | 482.32Cr | | -8.50% | 232.7Cr | | -10.46% | 213.54Cr | | -38.37% | 146.79Cr | | -19.24% | 107.21Cr | | -2.92% | 98Cr |
Cigars & Cigarette Manufacturing
|