Delayed
OTC Markets
07:13:59 21/06/2024 pm IST
|
5-day change
|
1st Jan Change
|
170
USD
|
0.00%
|
|
0.00%
|
-13.71%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
9,646
|
17,569
|
19,345
|
12,304
|
12,700
|
10,371
|
-
|
-
|
Enterprise Value (EV)
1 |
9,130
|
16,787
|
18,698
|
11,397
|
11,959
|
8,897
|
8,090
|
7,387
|
P/E ratio
|
-
|
94
x
|
103
x
|
48.4
x
|
39.3
x
|
23.6
x
|
18.3
x
|
-
|
Yield
|
-
|
-
|
-
|
-
|
-
|
0.02%
|
-
|
-
|
Capitalization / Revenue
|
6.12
x
|
10.6
x
|
10
x
|
5.64
x
|
5.34
x
|
3.81
x
|
3.4
x
|
3.06
x
|
EV / Revenue
|
5.79
x
|
10.1
x
|
9.71
x
|
5.22
x
|
5.03
x
|
3.27
x
|
2.66
x
|
2.18
x
|
EV / EBITDA
|
18.5
x
|
31.2
x
|
30.7
x
|
16.4
x
|
15.4
x
|
9.47
x
|
7.6
x
|
6.14
x
|
EV / FCF
|
29.2
x
|
36.8
x
|
42.8
x
|
25.4
x
|
22.5
x
|
13.9
x
|
10.8
x
|
9.2
x
|
FCF Yield
|
3.42%
|
2.72%
|
2.34%
|
3.93%
|
4.45%
|
7.19%
|
9.24%
|
10.9%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
62,134
|
62,732
|
63,121
|
63,532
|
63,271
|
63,458
|
-
|
-
|
Reference price
2 |
155.3
|
280.1
|
306.5
|
193.7
|
200.7
|
163.4
|
163.4
|
163.4
|
Announcement Date
|
13/02/20
|
18/02/21
|
17/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,577
|
1,657
|
1,926
|
2,181
|
2,378
|
2,722
|
3,047
|
3,390
|
EBITDA
1 |
494.6
|
538.3
|
609.3
|
696.6
|
778.7
|
939.8
|
1,065
|
1,203
|
EBIT
1 |
434.4
|
470.4
|
543.9
|
625.1
|
703.8
|
838.9
|
974.1
|
1,112
|
Operating Margin
|
27.54%
|
28.39%
|
28.24%
|
28.66%
|
29.6%
|
30.82%
|
31.97%
|
32.8%
|
Earnings before Tax (EBT)
1 |
234.3
|
237.2
|
240.6
|
345.3
|
457.7
|
554.4
|
684.6
|
654
|
Net income
1 |
185.9
|
196.3
|
199.2
|
265.9
|
338.3
|
448.7
|
542.9
|
568.4
|
Net margin
|
11.78%
|
11.85%
|
10.35%
|
12.19%
|
14.23%
|
16.48%
|
17.82%
|
16.77%
|
EPS
2 |
-
|
2.980
|
2.980
|
4.000
|
5.110
|
6.923
|
8.932
|
-
|
Free Cash Flow
1 |
312.2
|
456.1
|
437
|
447.8
|
532.2
|
639.5
|
747.5
|
803.3
|
FCF margin
|
19.79%
|
27.52%
|
22.7%
|
20.53%
|
22.39%
|
23.5%
|
24.53%
|
23.7%
|
FCF Conversion (EBITDA)
|
63.13%
|
84.74%
|
71.73%
|
64.29%
|
68.35%
|
68.05%
|
70.2%
|
66.8%
|
FCF Conversion (Net income)
|
167.93%
|
232.3%
|
219.37%
|
168.39%
|
157.32%
|
142.55%
|
137.7%
|
141.33%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
0.0400
|
-
|
-
|
Announcement Date
|
13/02/20
|
18/02/21
|
17/02/22
|
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 |
494.4
|
515.5
|
527.4
|
530.6
|
554.7
|
568.6
|
571.9
|
581.1
|
601.3
|
623.2
|
659.3
|
663.4
|
687.9
|
718.3
|
727.4
|
EBITDA
1 |
155.9
|
162.7
|
165.2
|
170.8
|
175.7
|
185.3
|
181.1
|
188.1
|
203.6
|
206.4
|
220.7
|
225.4
|
235.5
|
245.3
|
250.8
|
EBIT
1 |
140
|
145.6
|
149
|
154
|
159.3
|
162.8
|
163.4
|
169.6
|
183.9
|
186.9
|
199.8
|
202
|
213.4
|
223.8
|
227.4
|
Operating Margin
|
28.31%
|
28.25%
|
28.25%
|
29.02%
|
28.72%
|
28.63%
|
28.57%
|
29.19%
|
30.58%
|
29.99%
|
30.3%
|
30.45%
|
31.02%
|
31.15%
|
31.26%
|
Earnings before Tax (EBT)
1 |
61.03
|
57.37
|
72.85
|
84.64
|
90.89
|
96.95
|
102.2
|
114.8
|
120.7
|
120
|
135.4
|
138.8
|
152.2
|
162.6
|
171.4
|
Net income
1 |
47.23
|
51.16
|
57.94
|
65.57
|
71.25
|
71.19
|
76.94
|
87.36
|
92.35
|
81.65
|
106.4
|
110.9
|
116
|
122.8
|
127.7
|
Net margin
|
9.55%
|
9.93%
|
10.99%
|
12.36%
|
12.84%
|
12.52%
|
13.45%
|
15.03%
|
15.36%
|
13.1%
|
16.13%
|
16.71%
|
16.87%
|
17.09%
|
17.56%
|
EPS
2 |
0.7000
|
0.7600
|
0.8700
|
0.9900
|
1.070
|
1.070
|
1.150
|
1.310
|
1.390
|
1.240
|
1.600
|
1.681
|
1.790
|
1.860
|
2.099
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/11/21
|
17/02/22
|
12/05/22
|
18/08/22
|
10/11/22
|
23/02/23
|
11/05/23
|
17/08/23
|
16/11/23
|
22/02/24
|
16/05/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
517
|
783
|
647
|
907
|
742
|
1,474
|
2,281
|
2,985
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
312
|
456
|
437
|
448
|
532
|
640
|
748
|
803
|
ROE (net income / shareholders' equity)
|
16.1%
|
15.7%
|
16.2%
|
17.3%
|
18.3%
|
19.9%
|
19.8%
|
19.8%
|
ROA (Net income/ Total Assets)
|
10.1%
|
9.65%
|
9.81%
|
10.6%
|
11.7%
|
6.8%
|
7.1%
|
7.1%
|
Assets
1 |
1,845
|
2,036
|
2,031
|
2,510
|
2,895
|
6,598
|
7,646
|
8,005
|
Book Value Per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
2 |
-
|
6.650
|
6.240
|
7.220
|
8.470
|
10.80
|
12.10
|
-
|
Capex
1 |
27.3
|
24.2
|
24.8
|
31.9
|
29.2
|
36.3
|
38.5
|
60.7
|
Capex / Sales
|
1.73%
|
1.46%
|
1.29%
|
1.46%
|
1.23%
|
1.33%
|
1.26%
|
1.79%
|
Announcement Date
|
13/02/20
|
18/02/21
|
17/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Last Close Price
164.1
USD Average target price
277.6
USD Spread / Average Target +69.17% Consensus |
1st Jan change
|
Capi.
|
---|
| +20.30% | 3,35200Cr | | +16.44% | 9.2TCr | | +13.76% | 8.54TCr | | +40.45% | 5.47TCr | | -19.57% | 4.96TCr | | +35.77% | 4.78TCr | | -28.11% | 4.36TCr | | +85.51% | 4.26TCr | | -1.63% | 2.78TCr |
Other Software
|