End-of-day quote
LUXEMBOURG S.E.
03:30:00 06/06/2024 am IST
|
5-day change
|
1st Jan Change
|
41.8
USD
|
+2.45%
|
|
-5.00%
|
-1.42%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
19,41,448
|
11,32,397
|
19,91,613
|
24,83,319
|
30,41,966
|
48,56,142
|
-
|
-
|
Enterprise Value (EV)
1 |
29,20,213
|
22,35,014
|
28,16,753
|
32,50,943
|
30,41,966
|
59,11,510
|
58,36,115
|
58,03,931
|
P/E ratio
|
21.8
x
|
11.9
x
|
17.2
x
|
28.7
x
|
29.1
x
|
40.2
x
|
30.4
x
|
24.2
x
|
Yield
|
1.3%
|
2.23%
|
2.54%
|
1.24%
|
1.11%
|
0.74%
|
1.02%
|
1.22%
|
Capitalization / Revenue
|
1.38
x
|
0.78
x
|
1.46
x
|
1.59
x
|
1.66
x
|
2.35
x
|
1.92
x
|
1.68
x
|
EV / Revenue
|
2.07
x
|
1.54
x
|
2.07
x
|
2.08
x
|
1.66
x
|
2.67
x
|
2.31
x
|
2.01
x
|
EV / EBITDA
|
17.9
x
|
13.7
x
|
18
x
|
17.8
x
|
14.7
x
|
25.2
x
|
20.7
x
|
17.1
x
|
EV / FCF
|
-32.4
x
|
65.8
x
|
12.8
x
|
20.3
x
|
16
x
|
42.1
x
|
33.5
x
|
24.6
x
|
FCF Yield
|
-3.08%
|
1.52%
|
7.78%
|
4.94%
|
6.24%
|
2.38%
|
2.98%
|
4.07%
|
Price to Book
|
3.11
x
|
1.49
x
|
2.63
x
|
3.01
x
|
-
|
6.01
x
|
4.85
x
|
4.26
x
|
Nbr of stocks (in thousands)
|
14,02,730
|
14,03,479
|
14,04,176
|
14,05,029
|
14,05,227
|
13,74,548
|
-
|
-
|
Reference price
2 |
1,384
|
806.8
|
1,418
|
1,767
|
2,165
|
3,533
|
3,533
|
3,533
|
Announcement Date
|
10/05/19
|
05/06/20
|
14/05/21
|
12/05/22
|
10/05/23
|
08/05/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
14,10,071
|
14,54,524
|
13,59,790
|
15,65,212
|
18,33,407
|
22,11,129
|
25,28,360
|
28,90,244
|
EBITDA
1 |
1,63,247
|
1,63,290
|
1,56,241
|
1,82,173
|
2,07,533
|
2,34,940
|
2,81,723
|
3,39,449
|
EBIT
1 |
1,42,407
|
1,38,667
|
1,27,199
|
1,52,694
|
1,72,510
|
1,98,113
|
2,42,306
|
2,98,837
|
Operating Margin
|
10.1%
|
9.53%
|
9.35%
|
9.76%
|
9.41%
|
8.96%
|
9.58%
|
10.34%
|
Earnings before Tax (EBT)
1 |
1,45,809
|
1,34,310
|
85,420
|
1,45,304
|
1,71,090
|
2,05,171
|
2,47,059
|
3,10,322
|
Net income
1 |
89,051
|
95,490
|
1,15,829
|
86,693
|
1,04,707
|
1,30,591
|
1,60,605
|
2,02,290
|
Net margin
|
6.32%
|
6.57%
|
8.52%
|
5.54%
|
5.71%
|
5.91%
|
6.35%
|
7%
|
EPS
2 |
63.40
|
67.95
|
82.41
|
61.65
|
74.45
|
93.88
|
116.2
|
145.8
|
Free Cash Flow
1 |
-89,995
|
33,944
|
2,19,218
|
1,60,530
|
1,89,840
|
1,40,558
|
1,73,976
|
2,36,139
|
FCF margin
|
-6.38%
|
2.33%
|
16.12%
|
10.26%
|
10.35%
|
6.36%
|
6.88%
|
8.17%
|
FCF Conversion (EBITDA)
|
-
|
20.79%
|
140.31%
|
88.12%
|
91.47%
|
59.83%
|
61.75%
|
69.57%
|
FCF Conversion (Net income)
|
-
|
35.55%
|
189.26%
|
185.17%
|
181.31%
|
107.63%
|
108.33%
|
116.73%
|
Dividend per Share
2 |
18.00
|
18.00
|
36.00
|
22.00
|
24.00
|
28.00
|
36.03
|
42.98
|
Announcement Date
|
10/05/19
|
05/06/20
|
14/05/21
|
12/05/22
|
10/05/23
|
08/05/24
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
6,49,644
|
3,55,964
|
4,80,879
|
2,93,347
|
3,47,729
|
6,41,076
|
3,95,629
|
5,28,507
|
3,58,532
|
4,27,626
|
7,86,158
|
4,63,897
|
5,83,352
|
4,78,820
|
5,03,625
|
9,89,060
|
5,37,607
|
6,59,936
|
5,43,972
|
EBITDA
1 |
-
|
42,800
|
63,889
|
31,715
|
39,949
|
71,664
|
45,304
|
65,205
|
39,567
|
48,994
|
88,561
|
50,730
|
68,330
|
48,690
|
53,712
|
1,05,010
|
60,648
|
75,553
|
-
|
EBIT
1 |
-
|
35,778
|
55,722
|
24,541
|
32,661
|
-
|
37,980
|
57,512
|
29,930
|
40,400
|
70,400
|
42,479
|
59,794
|
40,382
|
44,350
|
-
|
49,128
|
69,749
|
37,812
|
Operating Margin
|
-
|
10.05%
|
11.59%
|
8.37%
|
9.39%
|
-
|
9.6%
|
10.88%
|
8.35%
|
9.45%
|
8.95%
|
9.16%
|
10.25%
|
8.43%
|
8.81%
|
-
|
9.14%
|
10.57%
|
6.95%
|
Earnings before Tax (EBT)
1 |
-
|
36,805
|
57,474
|
22,746
|
31,386
|
54,132
|
35,556
|
55,616
|
29,319
|
39,400
|
68,800
|
43,364
|
59,074
|
43,324
|
44,284
|
93,234
|
53,719
|
66,938
|
-
|
Net income
1 |
-
|
24,667
|
32,928
|
11,744
|
18,194
|
29,939
|
20,547
|
36,207
|
17,000
|
22,300
|
39,300
|
25,529
|
39,868
|
24,930
|
27,755
|
57,156
|
34,568
|
43,434
|
-
|
Net margin
|
-
|
6.93%
|
6.85%
|
4%
|
5.23%
|
4.67%
|
5.19%
|
6.85%
|
4.74%
|
5.21%
|
5%
|
5.5%
|
6.83%
|
5.21%
|
5.51%
|
5.78%
|
6.43%
|
6.58%
|
-
|
EPS
2 |
-
|
17.55
|
23.42
|
8.350
|
12.94
|
-
|
14.61
|
25.75
|
12.10
|
15.85
|
27.95
|
18.15
|
28.35
|
17.73
|
20.71
|
-
|
25.58
|
31.37
|
-
|
Dividend per Share
2 |
-
|
-
|
18.00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
36.00
|
-
|
Announcement Date
|
23/10/19
|
25/01/21
|
14/05/21
|
26/07/21
|
27/10/21
|
27/10/21
|
28/01/22
|
12/05/22
|
26/07/22
|
31/10/22
|
31/10/22
|
30/01/23
|
10/05/23
|
25/07/23
|
-
|
31/10/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
9,78,765
|
11,02,617
|
8,25,141
|
7,67,624
|
-
|
7,23,827
|
9,79,974
|
9,47,789
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
5.996
x
|
6.753
x
|
5.281
x
|
4.214
x
|
-
|
3.081
x
|
3.478
x
|
2.792
x
|
Free Cash Flow
1 |
-89,995
|
33,945
|
2,19,218
|
1,60,530
|
1,89,840
|
1,40,558
|
1,73,976
|
2,36,139
|
ROE (net income / shareholders' equity)
|
14.8%
|
13.1%
|
16.2%
|
11%
|
12.2%
|
14.8%
|
17.2%
|
18.7%
|
ROA (Net income/ Total Assets)
|
3.33%
|
3.26%
|
3.74%
|
2.75%
|
-
|
3.87%
|
4.9%
|
5.2%
|
Assets
1 |
26,77,268
|
29,32,479
|
30,97,040
|
31,56,616
|
-
|
33,73,924
|
32,77,647
|
38,90,185
|
Book Value Per Share
2 |
445.0
|
543.0
|
540.0
|
587.0
|
-
|
628.0
|
728.0
|
830.0
|
Cash Flow per Share
2 |
-33.60
|
47.60
|
163.0
|
136.0
|
162.0
|
133.0
|
151.0
|
184.0
|
Capex
1 |
42,826
|
32,994
|
9,223
|
31,106
|
37,930
|
42,105
|
41,175
|
42,648
|
Capex / Sales
|
3.04%
|
2.27%
|
0.68%
|
1.99%
|
2.07%
|
1.9%
|
1.63%
|
1.48%
|
Announcement Date
|
10/05/19
|
05/06/20
|
14/05/21
|
12/05/22
|
10/05/23
|
08/05/24
|
-
|
-
|
Last Close Price
3,533
INR Average target price
3,850
INR Spread / Average Target +8.99% Consensus |
1st Jan change
|
Capi.
|
---|
| -2.59% | 6.83TCr | | +24.80% | 3.94TCr | | +16.63% | 3.22TCr | | +9.45% | 2.86TCr | | +17.61% | 2.13TCr | | +11.96% | 1.89TCr | | +74.53% | 1.77TCr | | +45.11% | 1.77TCr | | +14.06% | 1.53TCr |
Other Construction & Engineering
|