Delayed
NSE India S.E.
03:08:13 15/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
350.9
INR
|
+1.11%
|
|
-0.87%
|
+8.56%
|
Fiscal Period: March |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
1,74,863
|
2,05,505
|
1,93,976
|
2,04,823
|
2,05,807
|
-
|
-
|
Enterprise Value (EV)
1 |
2,07,264
|
2,46,513
|
2,44,370
|
2,04,823
|
2,68,965
|
2,78,141
|
2,94,798
|
P/E ratio
|
38.1
x
|
48.5
x
|
68.4
x
|
39
x
|
30.6
x
|
26.3
x
|
25.1
x
|
Yield
|
3.25%
|
5.32%
|
5.84%
|
-
|
6.12%
|
6.8%
|
7.33%
|
Capitalization / Revenue
|
15.4
x
|
11.7
x
|
8.5
x
|
8.43
x
|
7.98
x
|
7.16
x
|
6.62
x
|
EV / Revenue
|
18.2
x
|
14.1
x
|
10.7
x
|
8.43
x
|
10.4
x
|
9.67
x
|
9.49
x
|
EV / EBITDA
|
24.5
x
|
18.1
x
|
15.9
x
|
11.7
x
|
13.8
x
|
12.8
x
|
13
x
|
EV / FCF
|
52.6
x
|
21.5
x
|
39
x
|
-
|
23.6
x
|
22
x
|
20.7
x
|
FCF Yield
|
1.9%
|
4.66%
|
2.57%
|
-
|
4.24%
|
4.54%
|
4.83%
|
Price to Book
|
1.07
x
|
1.32
x
|
1.31
x
|
-
|
1.52
x
|
1.6
x
|
1.7
x
|
Nbr of stocks (in thousands)
|
5,93,018
|
5,93,018
|
5,93,018
|
5,93,018
|
5,93,018
|
-
|
-
|
Reference price
2 |
294.9
|
346.5
|
327.1
|
345.4
|
347.0
|
347.0
|
347.0
|
Announcement Date
|
14/05/21
|
12/05/22
|
04/05/23
|
30/04/24
|
-
|
-
|
-
|
Fiscal Period: March |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
11,381
|
17,501
|
22,821
|
24,292
|
25,784
|
28,764
|
31,066
|
EBITDA
1 |
8,458
|
13,648
|
15,376
|
17,511
|
19,420
|
21,717
|
22,727
|
EBIT
1 |
6,494
|
10,359
|
11,822
|
13,684
|
15,652
|
17,651
|
18,612
|
Operating Margin
|
57.06%
|
59.19%
|
51.8%
|
56.33%
|
60.7%
|
61.37%
|
59.91%
|
Earnings before Tax (EBT)
1 |
4,794
|
7,143
|
7,384
|
9,106
|
10,339
|
12,031
|
12,979
|
Net income
1 |
3,075
|
4,238
|
2,836
|
5,250
|
6,715
|
7,816
|
8,148
|
Net margin
|
27.02%
|
24.22%
|
12.43%
|
21.61%
|
26.04%
|
27.17%
|
26.23%
|
EPS
2 |
7.740
|
7.150
|
4.780
|
8.850
|
11.32
|
13.17
|
13.80
|
Free Cash Flow
1 |
3,940
|
11,488
|
6,270
|
-
|
11,406
|
12,625
|
14,224
|
FCF margin
|
34.62%
|
65.64%
|
27.47%
|
-
|
44.24%
|
43.89%
|
45.79%
|
FCF Conversion (EBITDA)
|
46.58%
|
84.17%
|
40.78%
|
-
|
58.74%
|
58.13%
|
62.59%
|
FCF Conversion (Net income)
|
128.13%
|
271.07%
|
221.09%
|
-
|
169.86%
|
161.52%
|
174.58%
|
Dividend per Share
2 |
9.590
|
18.45
|
19.10
|
-
|
21.25
|
23.61
|
25.44
|
Announcement Date
|
14/05/21
|
12/05/22
|
04/05/23
|
30/04/24
|
-
|
-
|
-
|
Fiscal Period: March |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
4,404
|
4,666
|
4,813
|
6,789
|
5,603
|
5,667
|
5,898
|
6,293
|
5,992
|
6,100
|
EBITDA
1 |
3,443
|
3,506
|
3,753
|
3,759
|
4,076
|
4,047
|
4,241
|
4,517
|
4,422
|
4,337
|
EBIT
1 |
2,664
|
2,650
|
2,906
|
2,897
|
3,151
|
3,127
|
3,308
|
3,542
|
3,405
|
3,397
|
Operating Margin
|
60.49%
|
56.79%
|
60.38%
|
42.67%
|
56.24%
|
55.18%
|
56.09%
|
56.28%
|
56.83%
|
55.69%
|
Earnings before Tax (EBT)
1 |
1,993
|
2,534
|
2,189
|
2,092
|
2,292
|
810
|
2,343
|
2,451
|
2,351
|
1,962
|
Net income
1 |
1,362
|
1,262
|
1,182
|
874
|
1,159
|
-292
|
1,275
|
1,412
|
1,378
|
1,186
|
Net margin
|
30.93%
|
27.05%
|
24.56%
|
12.87%
|
20.69%
|
-5.15%
|
21.62%
|
22.44%
|
23%
|
19.44%
|
EPS
2 |
2.300
|
2.130
|
1.990
|
1.330
|
1.950
|
-0.4900
|
2.150
|
2.380
|
2.320
|
2.000
|
Dividend per Share
|
4.640
|
4.610
|
-
|
-
|
-
|
-
|
-
|
4.790
|
-
|
-
|
Announcement Date
|
10/02/22
|
12/05/22
|
10/08/22
|
14/11/22
|
30/01/23
|
04/05/23
|
25/07/23
|
30/10/23
|
29/01/24
|
30/04/24
|
Fiscal Period: March |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
32,401
|
41,008
|
50,394
|
-
|
63,158
|
72,334
|
88,991
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.831
x
|
3.005
x
|
3.277
x
|
-
|
3.252
x
|
3.331
x
|
3.916
x
|
Free Cash Flow
1 |
3,940
|
11,488
|
6,270
|
-
|
11,407
|
12,625
|
14,225
|
ROE (net income / shareholders' equity)
|
3.89%
|
2.66%
|
1.87%
|
-
|
4.61%
|
5.59%
|
6.32%
|
ROA (Net income/ Total Assets)
|
2.76%
|
-
|
-
|
-
|
3.6%
|
4.1%
|
4.4%
|
Assets
1 |
1,11,361
|
-
|
-
|
-
|
1,86,534
|
1,90,639
|
1,85,176
|
Book Value Per Share
2 |
275.0
|
263.0
|
249.0
|
-
|
229.0
|
217.0
|
204.0
|
Cash Flow per Share
2 |
18.90
|
19.60
|
23.50
|
-
|
21.70
|
23.30
|
27.20
|
Capex
1 |
3,585
|
5,742
|
7,660
|
-
|
7,722
|
5,836
|
6,000
|
Capex / Sales
|
31.5%
|
32.81%
|
33.57%
|
-
|
29.95%
|
20.29%
|
19.31%
|
Announcement Date
|
14/05/21
|
12/05/22
|
04/05/23
|
30/04/24
|
-
|
-
|
-
|
Average target price
382
INR Spread / Average Target +10.07% Consensus |
1st Jan change
|
Capi.
|
---|
| +8.56% | 2.46B | | -8.72% | 10.06B | | -2.29% | 6.52B | | -8.46% | 4.99B | | -8.22% | 4.91B | | -2.18% | 4.18B | | -11.47% | 4.14B | | +6.81% | 3.94B | | +21.25% | 3.55B | | -7.63% | 3.39B |
Office REITs
|