Market Closed -
Nyse
01:30:02 18/05/2024 am IST
|
5-day change
|
1st Jan Change
|
24.84
USD
|
-0.12%
|
|
+1.59%
|
+7.77%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
46,874
|
42,253
|
52,564
|
56,782
|
48,949
|
52,780
|
-
|
-
|
Enterprise Value (EV)
1 |
46,874
|
42,253
|
52,564
|
76,220
|
56,093
|
1,53,372
|
1,44,955
|
1,54,880
|
P/E ratio
|
8.41
x
|
8.27
x
|
8.55
x
|
24.9
x
|
36.5
x
|
9.55
x
|
8.08
x
|
7.41
x
|
Yield
|
3.41%
|
3.88%
|
3.04%
|
2.74%
|
3.12%
|
2.92%
|
3.01%
|
3.2%
|
Capitalization / Revenue
|
0.7
x
|
0.64
x
|
0.75
x
|
0.75
x
|
0.68
x
|
0.72
x
|
0.69
x
|
0.66
x
|
EV / Revenue
|
0.7
x
|
0.64
x
|
0.75
x
|
1.01
x
|
0.78
x
|
2.1
x
|
1.9
x
|
1.93
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
6.18
x
|
17.8
x
|
18.3
x
|
-
|
EV / FCF
|
-
|
-
|
4.17
x
|
-
|
-
|
31.9
x
|
20.8
x
|
-
|
FCF Yield
|
-
|
-
|
24%
|
-
|
-
|
3.13%
|
4.81%
|
-
|
Price to Book
|
0.74
x
|
0.6
x
|
0.81
x
|
2.43
x
|
1.84
x
|
1.97
x
|
1.78
x
|
1.61
x
|
Nbr of stocks (in thousands)
|
9,19,631
|
8,99,949
|
8,41,160
|
7,84,606
|
7,40,190
|
7,11,123
|
-
|
-
|
Reference price
2 |
50.97
|
46.95
|
62.49
|
72.37
|
66.13
|
74.22
|
74.22
|
74.22
|
Announcement Date
|
05/02/20
|
03/02/21
|
02/02/22
|
01/02/23
|
31/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
66,974
|
66,465
|
70,244
|
75,548
|
71,715
|
72,947
|
76,276
|
80,317
|
EBITDA
1 |
-
|
-
|
-
|
-
|
9,080
|
8,607
|
7,941
|
-
|
EBIT
1 |
7,559
|
8,120
|
11,000
|
8,221
|
8,362
|
8,072
|
7,968
|
8,666
|
Operating Margin
|
11.29%
|
12.22%
|
15.66%
|
10.88%
|
11.66%
|
11.07%
|
10.45%
|
10.79%
|
Earnings before Tax (EBT)
1 |
6,795
|
6,927
|
8,126
|
2,859
|
2,162
|
7,953
|
8,509
|
8,986
|
Net income
1 |
5,721
|
5,191
|
6,353
|
2,354
|
1,380
|
5,576
|
6,259
|
6,653
|
Net margin
|
8.54%
|
7.81%
|
9.04%
|
3.12%
|
1.92%
|
7.64%
|
8.21%
|
8.28%
|
EPS
2 |
6.060
|
5.680
|
7.310
|
2.910
|
1.810
|
7.772
|
9.191
|
10.02
|
Free Cash Flow
1 |
-
|
-
|
12,596
|
-
|
-
|
4,807
|
6,974
|
-
|
FCF margin
|
-
|
-
|
17.93%
|
-
|
-
|
6.59%
|
9.14%
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
55.85%
|
87.82%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
198.27%
|
-
|
-
|
86.21%
|
111.42%
|
-
|
Dividend per Share
2 |
1.740
|
1.820
|
1.900
|
1.980
|
2.060
|
2.166
|
2.236
|
2.375
|
Announcement Date
|
05/02/20
|
03/02/21
|
02/02/22
|
01/02/23
|
31/01/24
|
-
|
-
|
-
|
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 |
20,211
|
17,724
|
18,298
|
23,690
|
15,836
|
16,126
|
18,634
|
15,866
|
18,718
|
17,016
|
18,174
|
18,551
|
18,963
|
18,409
|
18,665
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
2,353
|
2,500
|
2,357
|
1,576
|
1,788
|
1,857
|
2,221
|
2,288
|
1,996
|
2,095
|
2,296
|
2,402
|
2,475
|
-
|
-
|
Operating Margin
|
11.64%
|
14.11%
|
12.88%
|
6.65%
|
11.29%
|
11.52%
|
11.92%
|
14.42%
|
10.66%
|
12.31%
|
12.63%
|
12.95%
|
13.05%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
1,306
|
715
|
-2
|
419
|
1,727
|
257
|
430
|
534
|
941
|
1,045
|
1,989
|
2,220
|
2,240
|
-
|
-
|
Net income
1 |
1,176
|
606
|
103
|
331
|
1,314
|
14
|
370
|
422
|
574
|
800
|
1,454
|
1,549
|
1,607
|
1,527
|
1,616
|
Net margin
|
5.82%
|
3.42%
|
0.56%
|
1.4%
|
8.3%
|
0.09%
|
1.99%
|
2.66%
|
3.07%
|
4.7%
|
8%
|
8.35%
|
8.47%
|
8.29%
|
8.66%
|
EPS
2 |
1.390
|
0.7300
|
0.1300
|
0.4100
|
1.660
|
0.0200
|
0.4800
|
0.5600
|
0.7700
|
1.100
|
2.044
|
2.188
|
2.277
|
2.172
|
2.405
|
Dividend per Share
2 |
0.4800
|
0.4800
|
0.5000
|
0.5000
|
0.5000
|
0.5000
|
0.5200
|
-
|
0.5200
|
0.5200
|
0.5420
|
0.5420
|
0.5420
|
0.5400
|
0.5600
|
Announcement Date
|
02/02/22
|
04/05/22
|
03/08/22
|
02/11/22
|
01/02/23
|
03/05/23
|
02/08/23
|
01/11/23
|
31/01/24
|
01/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
19,438
|
7,144
|
1,00,592
|
92,175
|
1,02,100
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
0.7868
x
|
11.69
x
|
11.61
x
|
-
|
Free Cash Flow
1 |
-
|
-
|
12,596
|
-
|
-
|
4,807
|
6,974
|
-
|
ROE (net income / shareholders' equity)
|
13.1%
|
11.9%
|
16.6%
|
12.3%
|
13.6%
|
14.8%
|
15.2%
|
15.4%
|
ROA (Net income/ Total Assets)
|
0.8%
|
0.68%
|
0.82%
|
0.78%
|
0.82%
|
1.1%
|
1.1%
|
1.2%
|
Assets
1 |
7,13,965
|
7,67,899
|
7,77,411
|
3,02,765
|
1,68,684
|
5,06,905
|
5,68,984
|
5,54,409
|
Book Value Per Share
2 |
68.60
|
78.70
|
77.10
|
29.80
|
35.90
|
37.60
|
41.80
|
46.00
|
Cash Flow per Share
|
-
|
12.70
|
14.50
|
16.30
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
-
|
-
|
-
|
-
|
2,979
|
3,093
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
4.08%
|
4.06%
|
-
|
Announcement Date
|
05/02/20
|
03/02/21
|
02/02/22
|
01/02/23
|
31/01/24
|
-
|
-
|
-
|
Last Close Price
74.22
USD Average target price
82.41
USD Spread / Average Target +11.04% Consensus |
1st Jan change
|
Capi.
|
---|
| +14.24% | 8.02TCr | | +7.12% | 4.95TCr | | +24.11% | 4.74TCr | | +16.97% | 4.31TCr | | +30.23% | 4.19TCr | | +2.40% | 2.99TCr | | -2.49% | 2.92TCr | | -7.66% | 2.87TCr | | +23.28% | 2.57TCr |
Other Life & Health Insurance
|