Market Closed -
Nyse
01:30:02 27/04/2024 am IST
|
5-day change
|
1st Jan Change
|
42.73
USD
|
-1.57%
|
|
+9.51%
|
+3.24%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
35,622
|
47,990
|
49,556
|
37,464
|
47,704
|
49,274
|
-
|
-
|
Enterprise Value (EV)
1 |
40,213
|
49,152
|
50,784
|
39,890
|
54,138
|
54,108
|
53,237
|
51,909
|
P/E ratio
|
11.4
x
|
17.1
x
|
42.5
x
|
-87.4
x
|
-14.1
x
|
21.3
x
|
14.3
x
|
14.2
x
|
Yield
|
1.29%
|
2.42%
|
3.55%
|
4.34%
|
3.87%
|
2.34%
|
2.5%
|
2.41%
|
Capitalization / Revenue
|
3.66
x
|
4.17
x
|
4.05
x
|
3.14
x
|
4.04
x
|
2.93
x
|
2.69
x
|
2.68
x
|
EV / Revenue
|
4.13
x
|
4.28
x
|
4.16
x
|
3.35
x
|
4.58
x
|
3.22
x
|
2.91
x
|
2.83
x
|
EV / EBITDA
|
10.8
x
|
8.88
x
|
8.52
x
|
8.77
x
|
12.8
x
|
7.48
x
|
6.32
x
|
6.12
x
|
EV / FCF
|
28.5
x
|
13.7
x
|
19.3
x
|
18.6
x
|
558
x
|
28.3
x
|
17.6
x
|
15.4
x
|
FCF Yield
|
3.51%
|
7.3%
|
5.17%
|
5.38%
|
0.18%
|
3.54%
|
5.68%
|
6.5%
|
Price to Book
|
1.64
x
|
2.08
x
|
2.26
x
|
1.93
x
|
1.64
x
|
1.58
x
|
1.5
x
|
1.42
x
|
Nbr of stocks (in thousands)
|
8,19,830
|
8,01,309
|
7,99,026
|
7,93,739
|
11,52,544
|
11,53,140
|
-
|
-
|
Reference price
2 |
43.45
|
59.89
|
62.02
|
47.20
|
41.39
|
42.73
|
42.73
|
42.73
|
Announcement Date
|
20/02/20
|
18/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
9,740
|
11,497
|
12,222
|
11,915
|
11,812
|
16,830
|
18,290
|
18,354
|
EBITDA
1 |
3,734
|
5,537
|
5,963
|
4,550
|
4,217
|
7,237
|
8,417
|
8,483
|
EBIT
1 |
1,277
|
2,806
|
1,257
|
203
|
-1,643
|
4,198
|
5,498
|
5,177
|
Operating Margin
|
13.11%
|
24.41%
|
10.28%
|
1.7%
|
-13.91%
|
24.94%
|
30.06%
|
28.2%
|
Earnings before Tax (EBT)
1 |
3,693
|
3,143
|
1,108
|
-51
|
-1,971
|
3,665
|
4,617
|
4,673
|
Net income
1 |
2,805
|
2,829
|
1,166
|
-429
|
-2,475
|
2,520
|
3,565
|
3,380
|
Net margin
|
28.8%
|
24.61%
|
9.54%
|
-3.6%
|
-20.95%
|
14.97%
|
19.49%
|
18.42%
|
EPS
2 |
3.810
|
3.510
|
1.460
|
-0.5400
|
-2.940
|
2.004
|
2.983
|
3.002
|
Free Cash Flow
1 |
1,413
|
3,588
|
2,626
|
2,148
|
97
|
1,914
|
3,025
|
3,374
|
FCF margin
|
14.51%
|
31.21%
|
21.49%
|
18.03%
|
0.82%
|
11.37%
|
16.54%
|
18.38%
|
FCF Conversion (EBITDA)
|
37.84%
|
64.8%
|
44.04%
|
47.21%
|
2.3%
|
26.45%
|
35.94%
|
39.77%
|
FCF Conversion (Net income)
|
50.37%
|
126.83%
|
225.21%
|
-
|
-
|
75.97%
|
84.86%
|
99.81%
|
Dividend per Share
2 |
0.5600
|
1.450
|
2.200
|
2.050
|
1.600
|
1.000
|
1.066
|
1.029
|
Announcement Date
|
20/02/20
|
18/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
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 |
2,895
|
3,390
|
3,023
|
3,058
|
2,634
|
3,200
|
2,679
|
2,683
|
2,493
|
3,957
|
4,023
|
4,131
|
4,611
|
4,829
|
4,967
|
EBITDA
1 |
1,316
|
1,599
|
1,390
|
1,149
|
850
|
1,161
|
990
|
910
|
933
|
1,384
|
1,694
|
1,687
|
1,945
|
2,133
|
2,236
|
EBIT
1 |
66
|
-626
|
799
|
465
|
351
|
-1,431
|
505
|
366
|
238
|
-2,752
|
400
|
1,069
|
1,339
|
1,535
|
1,553
|
Operating Margin
|
2.28%
|
-18.47%
|
26.43%
|
15.21%
|
13.33%
|
-44.72%
|
18.85%
|
13.64%
|
9.55%
|
-69.55%
|
9.94%
|
25.87%
|
29.05%
|
31.8%
|
31.27%
|
Earnings before Tax (EBT)
1 |
-71
|
-507
|
628
|
408
|
296
|
-1,383
|
539
|
300
|
232
|
-3,042
|
428
|
1,037
|
1,560
|
1,572
|
1,685
|
Net income
1 |
3
|
-46
|
448
|
387
|
213
|
-
|
351
|
155
|
158
|
-3,139
|
170
|
669.4
|
913
|
1,018
|
1,127
|
Net margin
|
0.1%
|
-1.36%
|
14.82%
|
12.66%
|
8.09%
|
-
|
13.1%
|
5.78%
|
6.34%
|
-79.33%
|
4.23%
|
16.21%
|
19.8%
|
21.08%
|
22.69%
|
EPS
2 |
0.003750
|
-0.0600
|
0.5600
|
0.4900
|
0.2700
|
-1.860
|
0.4400
|
0.1900
|
0.2000
|
-3.210
|
0.1500
|
0.6079
|
0.9062
|
0.9130
|
0.8224
|
Dividend per Share
2 |
0.5500
|
0.5500
|
0.5500
|
0.5500
|
0.5500
|
0.4000
|
0.4000
|
0.4000
|
0.4000
|
0.4000
|
0.2874
|
0.2500
|
0.2500
|
0.2500
|
0.2998
|
Announcement Date
|
28/10/21
|
24/02/22
|
22/04/22
|
25/07/22
|
01/11/22
|
23/02/23
|
27/04/23
|
20/07/23
|
26/10/23
|
22/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
4,591
|
1,162
|
1,228
|
2,426
|
6,434
|
4,835
|
3,963
|
2,635
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.23
x
|
0.2099
x
|
0.2059
x
|
0.5332
x
|
1.526
x
|
0.668
x
|
0.4709
x
|
0.3107
x
|
Free Cash Flow
1 |
1,413
|
3,588
|
2,626
|
2,148
|
97
|
1,914
|
3,025
|
3,374
|
ROE (net income / shareholders' equity)
|
17.6%
|
9.63%
|
10.5%
|
7.1%
|
5.61%
|
9.21%
|
10.5%
|
9.85%
|
ROA (Net income/ Total Assets)
|
9.24%
|
6.96%
|
5.79%
|
-
|
2.89%
|
4.48%
|
5.23%
|
5.18%
|
Assets
1 |
30,345
|
40,670
|
20,146
|
-
|
-85,640
|
56,303
|
68,224
|
65,315
|
Book Value Per Share
2 |
26.50
|
28.80
|
27.50
|
24.40
|
25.20
|
27.10
|
28.50
|
30.00
|
Cash Flow per Share
2 |
3.890
|
6.070
|
5.340
|
6.440
|
3.880
|
5.130
|
5.540
|
5.340
|
Capex
1 |
1,463
|
1,302
|
1,653
|
2,131
|
2,666
|
3,323
|
3,352
|
3,201
|
Capex / Sales
|
15.02%
|
11.32%
|
13.52%
|
17.89%
|
22.57%
|
19.74%
|
18.32%
|
17.44%
|
Announcement Date
|
20/02/20
|
18/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Last Close Price
42.73
USD Average target price
46.61
USD Spread / Average Target +9.09% Consensus |
1st Jan change
|
Capi.
|
---|
| +3.24% | 49.27B | | +19.45% | 32.63B | | -2.42% | 29.96B | | +12.88% | 24.43B | | +10.33% | 11.31B | | +27.61% | 9.95B | | -.--% | 8.61B | | +14.84% | 8.27B | | +2.99% | 8.19B | | +17.34% | 6.08B |
Gold Mining
|