End-of-day quote
Budapest S.E.
03:30:00 26/04/2024 am IST
|
5-day change
|
1st Jan Change
|
3,004
HUF
|
+0.20%
|
|
+1.49%
|
+6.30%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
18,67,971
|
13,91,552
|
15,77,907
|
16,44,626
|
17,90,149
|
19,03,139
|
-
|
-
|
Enterprise Value (EV)
1 |
24,26,627
|
23,25,952
|
22,00,644
|
21,61,186
|
25,01,502
|
23,20,405
|
21,22,163
|
18,16,049
|
P/E ratio
|
9.36
x
|
-99.5
x
|
3.49
x
|
2.26
x
|
3.96
x
|
4.82
x
|
4.87
x
|
5.06
x
|
Yield
|
4.84%
|
4.34%
|
3.97%
|
-
|
-
|
9.32%
|
8.43%
|
9.1%
|
Capitalization / Revenue
|
0.35
x
|
0.35
x
|
0.26
x
|
0.17
x
|
0.2
x
|
0.22
x
|
0.22
x
|
0.23
x
|
EV / Revenue
|
0.46
x
|
0.58
x
|
0.37
x
|
0.22
x
|
0.28
x
|
0.27
x
|
0.25
x
|
0.22
x
|
EV / EBITDA
|
3.21
x
|
3.82
x
|
1.98
x
|
1.28
x
|
2.23
x
|
1.97
x
|
1.92
x
|
1.68
x
|
EV / FCF
|
22.5
x
|
17.9
x
|
5.26
x
|
2.8
x
|
9.97
x
|
6.04
x
|
5.32
x
|
4.12
x
|
FCF Yield
|
4.44%
|
5.59%
|
19%
|
35.8%
|
10%
|
16.5%
|
18.8%
|
24.3%
|
Price to Book
|
0.87
x
|
0.62
x
|
0.66
x
|
0.45
x
|
0.54
x
|
0.55
x
|
0.52
x
|
0.49
x
|
Nbr of stocks (in thousands)
|
6,35,364
|
6,35,412
|
6,26,154
|
6,32,062
|
6,33,457
|
6,33,535
|
-
|
-
|
Reference price
2 |
2,940
|
2,190
|
2,520
|
2,602
|
2,826
|
3,004
|
3,004
|
3,004
|
Announcement Date
|
21/02/20
|
19/02/21
|
18/02/22
|
17/02/23
|
16/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
52,66,735
|
40,11,022
|
59,59,307
|
98,68,163
|
89,08,499
|
84,84,273
|
85,65,644
|
81,10,900
|
EBITDA
1 |
7,56,189
|
6,09,506
|
11,13,395
|
16,93,096
|
11,23,700
|
11,80,315
|
11,05,338
|
10,82,976
|
EBIT
1 |
2,94,059
|
67,366
|
6,12,885
|
12,59,112
|
6,77,575
|
7,07,487
|
6,27,629
|
6,06,352
|
Operating Margin
|
5.58%
|
1.68%
|
10.28%
|
12.76%
|
7.61%
|
8.34%
|
7.33%
|
7.48%
|
Earnings before Tax (EBT)
1 |
2,75,699
|
-40,657
|
5,92,130
|
11,55,294
|
6,91,418
|
6,65,166
|
6,00,240
|
5,44,216
|
Net income
1 |
2,23,214
|
-15,939
|
5,26,135
|
8,51,590
|
5,29,918
|
4,90,951
|
4,33,102
|
4,26,203
|
Net margin
|
4.24%
|
-0.4%
|
8.83%
|
8.63%
|
5.95%
|
5.79%
|
5.06%
|
5.25%
|
EPS
2 |
314.0
|
-22.00
|
723.0
|
1,151
|
714.0
|
623.1
|
617.0
|
593.2
|
Free Cash Flow
1 |
1,07,861
|
1,30,124
|
4,18,228
|
7,72,824
|
2,50,898
|
3,84,000
|
3,99,250
|
4,40,500
|
FCF margin
|
2.05%
|
3.24%
|
7.02%
|
7.83%
|
2.82%
|
4.53%
|
4.66%
|
5.43%
|
FCF Conversion (EBITDA)
|
14.26%
|
21.35%
|
37.56%
|
45.65%
|
22.33%
|
32.53%
|
36.12%
|
40.67%
|
FCF Conversion (Net income)
|
48.32%
|
-
|
79.49%
|
90.75%
|
47.35%
|
78.22%
|
92.18%
|
103.35%
|
Dividend per Share
2 |
142.4
|
95.02
|
100.0
|
-
|
-
|
280.0
|
253.2
|
273.2
|
Announcement Date
|
21/02/20
|
19/02/21
|
18/02/22
|
17/02/23
|
16/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
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 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
16,49,384
|
17,69,955
|
19,33,358
|
24,91,032
|
28,80,068
|
26,19,622
|
20,64,319
|
19,92,645
|
25,56,885
|
23,33,273
|
21,04,357
|
24,38,611
|
23,81,899
|
22,96,831
|
22,68,475
|
EBITDA
1 |
3,19,636
|
2,98,608
|
3,02,021
|
5,22,609
|
6,03,335
|
3,86,726
|
2,56,016
|
1,60,814
|
1,89,789
|
3,19,400
|
2,81,310
|
3,36,712
|
3,37,183
|
3,04,010
|
2,84,322
|
EBIT
1 |
1,90,580
|
1,61,807
|
2,29,658
|
3,65,902
|
4,45,006
|
2,22,074
|
1,75,277
|
70,585
|
2,62,625
|
1,69,088
|
1,75,613
|
2,12,814
|
2,14,685
|
1,76,730
|
1,59,764
|
Operating Margin
|
11.55%
|
9.14%
|
11.88%
|
14.69%
|
15.45%
|
8.48%
|
8.49%
|
3.54%
|
10.27%
|
7.25%
|
8.35%
|
8.73%
|
9.01%
|
7.69%
|
7.04%
|
Earnings before Tax (EBT)
|
1,62,240
|
1,51,543
|
2,31,912
|
3,46,247
|
3,84,738
|
1,93,782
|
-
|
91,087
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
1,39,225
|
1,10,261
|
1,92,450
|
2,98,012
|
2,90,598
|
71,535
|
1,67,189
|
78,459
|
1,77,230
|
1,07,040
|
1,26,530
|
68,438
|
1,55,121
|
1,27,490
|
1,22,933
|
Net margin
|
8.44%
|
6.23%
|
9.95%
|
11.96%
|
10.09%
|
2.73%
|
8.1%
|
3.94%
|
6.93%
|
4.59%
|
6.01%
|
2.81%
|
6.51%
|
5.55%
|
5.42%
|
EPS
2 |
189.0
|
147.0
|
-
|
433.9
|
425.0
|
188.6
|
223.0
|
105.3
|
-
|
145.0
|
162.2
|
90.95
|
206.1
|
169.4
|
163.4
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
250.0
|
-
|
Announcement Date
|
05/11/21
|
18/02/22
|
05/05/22
|
05/08/22
|
04/11/22
|
17/02/23
|
12/05/23
|
04/08/23
|
10/11/23
|
16/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
5,58,656
|
9,34,400
|
6,22,737
|
5,16,560
|
7,11,353
|
4,17,266
|
2,19,024
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
87,090
|
Leverage (Debt/EBITDA)
|
0.7388
x
|
1.533
x
|
0.5593
x
|
0.3051
x
|
0.633
x
|
0.3535
x
|
0.1982
x
|
-
|
Free Cash Flow
1 |
1,07,861
|
1,30,124
|
4,18,228
|
7,72,824
|
2,50,898
|
3,84,000
|
3,99,250
|
4,40,500
|
ROE (net income / shareholders' equity)
|
10.8%
|
-0.73%
|
21.2%
|
26.6%
|
14.2%
|
11.3%
|
11%
|
10.2%
|
ROA (Net income/ Total Assets)
|
4.58%
|
-0.3%
|
8.75%
|
11.8%
|
-
|
-
|
-
|
-
|
Assets
1 |
48,71,966
|
53,20,093
|
60,12,147
|
72,35,935
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
3,387
|
3,539
|
3,831
|
5,748
|
5,198
|
5,495
|
5,756
|
6,179
|
Cash Flow per Share
|
991.0
|
790.0
|
1,262
|
1,876
|
1,016
|
-
|
-
|
-
|
Capex
1 |
5,96,380
|
4,42,145
|
4,99,838
|
6,15,922
|
5,03,118
|
6,06,100
|
5,73,580
|
5,56,500
|
Capex / Sales
|
11.32%
|
11.02%
|
8.39%
|
6.24%
|
5.65%
|
7.14%
|
6.7%
|
6.86%
|
Announcement Date
|
21/02/20
|
19/02/21
|
18/02/22
|
17/02/23
|
16/02/24
|
-
|
-
|
-
|
Last Close Price
3,004
HUF Average target price
3,379
HUF Spread / Average Target +12.48% Consensus |
1st Jan change
|
Capi.
|
---|
| +6.30% | 5.18B | | +12.39% | 221B | | +17.36% | 103B | | +33.72% | 71.49B | | +13.72% | 64.2B | | +27.54% | 54.22B | | +27.93% | 37.8B | | +32.11% | 28.33B | | -11.77% | 20.79B | | +9.44% | 19.12B |
Other Oil & Gas Refining and Marketing
|