Real-time
BOERSE MUENCHEN
06:13:50 05/07/2024 pm IST
|
5-day change
|
1st Jan Change
|
9.1
EUR
|
0.00%
|
|
+4.60%
|
0.00%
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
45,32,289
|
37,37,546
|
39,88,674
|
36,91,869
|
39,94,661
|
57,51,491
|
-
|
-
|
Enterprise Value (EV)
1 |
45,32,289
|
37,37,546
|
39,88,674
|
36,91,869
|
39,94,661
|
58,79,864
|
57,51,491
|
57,51,491
|
P/E ratio
|
17
x
|
13.7
x
|
14.2
x
|
10.4
x
|
12.5
x
|
16.5
x
|
15.7
x
|
14.2
x
|
Yield
|
4.14%
|
5.02%
|
4.7%
|
5.08%
|
4.62%
|
3.14%
|
3.4%
|
3.54%
|
Capitalization / Revenue
|
2.46
x
|
2.08
x
|
2.05
x
|
1.87
x
|
1.94
x
|
2.22
x
|
5.87
x
|
5.02
x
|
EV / Revenue
|
2.46
x
|
2.08
x
|
2.05
x
|
1.87
x
|
1.94
x
|
2.22
x
|
5.87
x
|
5.02
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-38,73,493
x
|
12,83,656
x
|
4,24,777
x
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
0%
|
0%
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.4
x
|
0.42
x
|
0.35
x
|
0.36
x
|
0.41
x
|
0.61
x
|
0.59
x
|
0.57
x
|
Nbr of stocks (in thousands)
|
37,48,792
|
37,48,793
|
37,48,754
|
37,48,090
|
36,88,514
|
36,16,153
|
-
|
-
|
Reference price
2 |
1,209
|
997.0
|
1,064
|
985.0
|
1,083
|
1,590
|
1,590
|
1,590
|
Announcement Date
|
15/05/19
|
15/05/20
|
14/05/21
|
13/05/22
|
15/05/23
|
15/05/24
|
-
|
-
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
18,45,413
|
17,99,544
|
19,46,728
|
19,77,640
|
20,64,251
|
26,51,706
|
9,80,563
|
11,45,724
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
3,70,421
|
2,94,000
|
3,93,660
|
3,08,787
|
-
|
-1,95,500
|
1,25,075
|
2,73,200
|
Operating Margin
|
20.07%
|
16.34%
|
20.22%
|
15.61%
|
-
|
-7.37%
|
12.76%
|
23.85%
|
Earnings before Tax (EBT)
1 |
3,69,870
|
3,78,631
|
3,92,654
|
4,96,574
|
4,54,373
|
4,94,060
|
5,20,950
|
5,88,759
|
Net income
1 |
2,66,189
|
2,73,435
|
2,80,130
|
3,55,070
|
3,25,070
|
3,56,133
|
3,67,720
|
4,04,838
|
Net margin
|
14.42%
|
15.19%
|
14.39%
|
17.95%
|
15.75%
|
13.43%
|
37.5%
|
35.33%
|
EPS
2 |
71.00
|
72.94
|
74.72
|
94.71
|
86.84
|
98.43
|
101.4
|
112.2
|
Free Cash Flow
|
-11,70,078
|
29,11,641
|
93,90,034
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-63.4%
|
161.8%
|
482.35%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
1,064.84%
|
3,352.03%
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
50.00
|
50.00
|
50.00
|
50.00
|
50.00
|
51.00
|
54.00
|
56.30
|
Announcement Date
|
15/05/19
|
15/05/20
|
14/05/21
|
13/05/22
|
15/05/23
|
15/05/24
|
-
|
-
|
Fiscal Period: März |
2020 S1
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
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 |
9,09,996
|
8,30,534
|
-
|
6,48,461
|
11,54,063
|
4,01,597
|
4,21,980
|
-
|
4,48,883
|
4,79,935
|
9,28,818
|
6,21,944
|
5,13,489
|
6,43,483
|
6,56,038
|
12,99,521
|
1,83,200
|
81,970
|
2,60,112
|
2,61,297
|
2,62,487
|
2,63,680
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
-
|
1,21,900
|
2,68,000
|
35,900
|
4,776
|
-
|
9,19,000
|
18,300
|
-
|
67,116
|
-
|
47,946
|
-
|
-
|
-49,700
|
-56,000
|
21,878
|
28,187
|
25,888
|
31,198
|
Operating Margin
|
-
|
-
|
-
|
18.8%
|
23.22%
|
8.94%
|
1.13%
|
-
|
204.73%
|
3.81%
|
-
|
10.79%
|
-
|
7.45%
|
-
|
-
|
-27.13%
|
-68.32%
|
8.41%
|
10.79%
|
9.86%
|
11.83%
|
Earnings before Tax (EBT)
1 |
2,01,039
|
1,71,799
|
-
|
1,62,866
|
3,30,832
|
69,545
|
96,197
|
-
|
1,20,344
|
-
|
2,19,954
|
1,24,257
|
1,10,162
|
1,18,258
|
1,34,955
|
2,53,213
|
1,12,678
|
1,28,169
|
-
|
-
|
-
|
-
|
Net income
1 |
1,44,879
|
1,24,224
|
1,55,906
|
1,14,501
|
2,35,320
|
52,313
|
67,437
|
1,19,750
|
88,808
|
69,837
|
1,58,645
|
88,833
|
77,592
|
86,817
|
95,370
|
1,82,187
|
81,143
|
92,803
|
-
|
-
|
-
|
-
|
Net margin
|
15.92%
|
14.96%
|
-
|
17.66%
|
20.39%
|
13.03%
|
15.98%
|
-
|
19.78%
|
14.55%
|
17.08%
|
14.28%
|
15.11%
|
13.49%
|
14.54%
|
14.02%
|
44.29%
|
113.22%
|
-
|
-
|
-
|
-
|
EPS
2 |
38.64
|
33.13
|
-
|
30.55
|
62.77
|
13.95
|
17.99
|
-
|
23.69
|
18.63
|
42.32
|
23.70
|
20.82
|
23.95
|
26.37
|
50.32
|
22.44
|
25.67
|
24.32
|
25.56
|
25.11
|
26.15
|
Dividend per Share
2 |
25.00
|
-
|
50.00
|
-
|
-
|
-
|
50.00
|
50.00
|
-
|
-
|
-
|
-
|
50.00
|
-
|
-
|
-
|
-
|
51.00
|
-
|
-
|
-
|
-
|
Announcement Date
|
14/11/19
|
13/11/20
|
14/05/21
|
12/11/21
|
12/11/21
|
14/02/22
|
13/05/22
|
13/05/22
|
10/08/22
|
11/11/22
|
11/11/22
|
14/02/23
|
15/05/23
|
10/08/23
|
13/11/23
|
13/11/23
|
14/02/24
|
15/05/24
|
-
|
-
|
-
|
-
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-11,70,078
|
29,11,641
|
93,90,034
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
2.3%
|
2.6%
|
2.7%
|
3.2%
|
3.2%
|
3.6%
|
3.85%
|
4.11%
|
ROA (Net income/ Total Assets)
|
0.18%
|
0.18%
|
0.18%
|
0.21%
|
0.2%
|
0.21%
|
0.17%
|
0.17%
|
Assets
1 |
14,93,34,642
|
15,14,12,038
|
15,44,77,777
|
16,52,17,998
|
16,50,18,529
|
16,63,78,416
|
21,40,39,812
|
24,47,62,734
|
Book Value Per Share
2 |
3,030
|
2,399
|
3,033
|
2,740
|
2,621
|
2,673
|
2,696
|
2,775
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
15/05/19
|
15/05/20
|
14/05/21
|
13/05/22
|
15/05/23
|
15/05/24
|
-
|
-
|
Last Close Price
1,590
JPY Average target price
1,652
JPY Spread / Average Target +3.86% Consensus |
1st Jan change
|
Capi.
|
---|
| +12.62% | 21TCr | | +4.52% | 7.42TCr | | +10.53% | 5.76TCr | | +8.70% | 5.03TCr | | +27.72% | 4.56TCr | | -10.16% | 3.77TCr | | -96.60% | 3.22TCr | | +6.64% | 2.5TCr | | +13.10% | 2.49TCr |
Commercial Banks
|