Real-time Estimate
Cboe BZX
04:35:01 17/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
92.86
USD
|
0.00%
|
|
0.00%
|
0.00%
|
Fiscal Period: May |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,21,245
|
1,53,295
|
2,15,602
|
1,87,042
|
1,61,783
|
1,38,514
|
-
|
-
|
Enterprise Value (EV)
1 |
1,20,061
|
1,54,610
|
2,11,541
|
1,83,475
|
1,60,041
|
1,36,253
|
1,36,159
|
1,35,755
|
P/E ratio
|
31
x
|
61.6
x
|
38.3
x
|
31.7
x
|
32.6
x
|
25.5
x
|
23.1
x
|
20.5
x
|
Yield
|
1.11%
|
0.97%
|
0.78%
|
1%
|
1.26%
|
1.55%
|
1.66%
|
1.8%
|
Capitalization / Revenue
|
3.1
x
|
4.1
x
|
4.84
x
|
4
x
|
3.16
x
|
2.68
x
|
2.63
x
|
2.48
x
|
EV / Revenue
|
3.07
x
|
4.13
x
|
4.75
x
|
3.93
x
|
3.12
x
|
2.64
x
|
2.59
x
|
2.43
x
|
EV / EBITDA
|
21.9
x
|
36.5
x
|
27.5
x
|
24.8
x
|
23.6
x
|
18.7
x
|
17.2
x
|
15.4
x
|
EV / FCF
|
25.1
x
|
111
x
|
35.5
x
|
41.4
x
|
32.8
x
|
24.1
x
|
25.1
x
|
25.2
x
|
FCF Yield
|
3.98%
|
0.9%
|
2.82%
|
2.41%
|
3.04%
|
4.14%
|
3.98%
|
3.97%
|
Price to Book
|
13.8
x
|
19.5
x
|
16.9
x
|
12.3
x
|
11.5
x
|
10.3
x
|
10.3
x
|
9.59
x
|
Nbr of stocks (in thousands)
|
15,71,750
|
15,55,035
|
15,79,967
|
15,73,767
|
15,36,989
|
15,09,359
|
-
|
-
|
Reference price
2 |
77.14
|
98.58
|
136.5
|
118.8
|
105.3
|
91.77
|
91.77
|
91.77
|
Announcement Date
|
27/06/19
|
25/06/20
|
24/06/21
|
27/06/22
|
29/06/23
|
-
|
-
|
-
|
Fiscal Period: May |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
39,117
|
37,403
|
44,538
|
46,710
|
51,217
|
51,676
|
52,625
|
55,924
|
EBITDA
1 |
5,477
|
4,234
|
7,681
|
7,392
|
6,774
|
7,295
|
7,915
|
8,825
|
EBIT
1 |
4,772
|
3,115
|
6,937
|
6,675
|
5,915
|
6,481
|
7,052
|
7,899
|
Operating Margin
|
12.2%
|
8.33%
|
15.58%
|
14.29%
|
11.55%
|
12.54%
|
13.4%
|
14.12%
|
Earnings before Tax (EBT)
1 |
4,801
|
2,887
|
6,661
|
6,651
|
6,201
|
6,630
|
7,245
|
8,091
|
Net income
1 |
4,029
|
2,539
|
5,727
|
6,046
|
5,070
|
5,524
|
5,967
|
6,627
|
Net margin
|
10.3%
|
6.79%
|
12.86%
|
12.94%
|
9.9%
|
10.69%
|
11.34%
|
11.85%
|
EPS
2 |
2.490
|
1.600
|
3.560
|
3.750
|
3.230
|
3.600
|
3.976
|
4.479
|
Free Cash Flow
1 |
4,784
|
1,399
|
5,962
|
4,430
|
4,872
|
5,643
|
5,417
|
5,385
|
FCF margin
|
12.23%
|
3.74%
|
13.39%
|
9.48%
|
9.51%
|
10.92%
|
10.29%
|
9.63%
|
FCF Conversion (EBITDA)
|
87.35%
|
33.04%
|
77.62%
|
59.93%
|
71.92%
|
77.35%
|
68.43%
|
61.02%
|
FCF Conversion (Net income)
|
118.74%
|
55.1%
|
104.1%
|
73.27%
|
96.09%
|
102.16%
|
90.78%
|
81.25%
|
Dividend per Share
2 |
0.8600
|
0.9550
|
1.070
|
1.190
|
1.325
|
1.427
|
1.528
|
1.649
|
Announcement Date
|
27/06/19
|
25/06/20
|
24/06/21
|
27/06/22
|
29/06/23
|
-
|
-
|
-
|
Fiscal Period: May |
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
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
11,357
|
10,871
|
12,234
|
12,687
|
13,315
|
12,390
|
12,825
|
12,939
|
13,388
|
12,429
|
12,886
|
12,640
|
13,263
|
12,892
|
13,543
|
EBITDA
1 |
1,638
|
1,812
|
1,647
|
1,864
|
1,760
|
1,586
|
1,457
|
1,790
|
2,023
|
1,543
|
1,776
|
1,756
|
2,073
|
2,058
|
1,983
|
EBIT
1 |
1,454
|
1,629
|
1,468
|
1,695
|
1,587
|
1,412
|
1,221
|
1,604
|
1,825
|
1,336
|
1,555
|
1,530
|
1,832
|
1,823
|
1,761
|
Operating Margin
|
12.8%
|
14.98%
|
12%
|
13.36%
|
11.92%
|
11.4%
|
9.52%
|
12.4%
|
13.63%
|
10.75%
|
12.07%
|
12.1%
|
13.82%
|
14.14%
|
13%
|
Earnings before Tax (EBT)
1 |
1,501
|
1,670
|
1,374
|
1,828
|
1,650
|
1,477
|
1,246
|
1,648
|
1,922
|
1,404
|
1,616
|
1,560
|
1,875
|
1,841
|
1,785
|
Net income
1 |
1,337
|
1,396
|
1,439
|
1,468
|
1,331
|
1,240
|
1,031
|
1,450
|
1,578
|
1,172
|
1,300
|
1,304
|
1,547
|
1,535
|
1,463
|
Net margin
|
11.77%
|
12.84%
|
11.76%
|
11.57%
|
10%
|
10.01%
|
8.04%
|
11.21%
|
11.79%
|
9.43%
|
10.08%
|
10.32%
|
11.67%
|
11.91%
|
10.8%
|
EPS
2 |
0.8300
|
0.8700
|
0.9000
|
0.9300
|
0.8500
|
0.7900
|
0.6600
|
0.9400
|
1.030
|
0.7700
|
0.8458
|
0.8544
|
1.037
|
1.033
|
0.9874
|
Dividend per Share
2 |
0.3050
|
0.3050
|
0.3050
|
0.3050
|
0.3400
|
0.3400
|
0.3400
|
0.3400
|
0.3700
|
0.3700
|
0.3659
|
0.3772
|
0.3872
|
0.4012
|
0.4012
|
Announcement Date
|
20/12/21
|
21/03/22
|
27/06/22
|
29/09/22
|
20/12/22
|
21/03/23
|
29/06/23
|
28/09/23
|
21/12/23
|
21/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: May |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
1,315
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
1,184
|
-
|
4,061
|
3,567
|
1,742
|
2,260
|
2,355
|
2,759
|
Leverage (Debt/EBITDA)
|
-
|
0.3106
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
4,784
|
1,399
|
5,962
|
4,430
|
4,872
|
5,643
|
5,417
|
5,385
|
ROE (net income / shareholders' equity)
|
42.7%
|
29.7%
|
55%
|
43.1%
|
34.6%
|
40.1%
|
42.6%
|
46.7%
|
ROA (Net income/ Total Assets)
|
17.4%
|
9.22%
|
16.6%
|
15.5%
|
13%
|
14.9%
|
16.3%
|
18.2%
|
Assets
1 |
23,126
|
27,530
|
34,541
|
39,006
|
38,926
|
36,969
|
36,672
|
36,383
|
Book Value Per Share
2 |
5.590
|
5.060
|
8.090
|
9.680
|
9.140
|
8.890
|
8.870
|
9.570
|
Cash Flow per Share
2 |
3.650
|
1.560
|
4.140
|
3.220
|
3.720
|
4.630
|
4.590
|
5.080
|
Capex
1 |
1,119
|
1,086
|
695
|
758
|
969
|
1,161
|
1,273
|
1,346
|
Capex / Sales
|
2.86%
|
2.9%
|
1.56%
|
1.62%
|
1.89%
|
2.25%
|
2.42%
|
2.41%
|
Announcement Date
|
27/06/19
|
25/06/20
|
24/06/21
|
27/06/22
|
29/06/23
|
-
|
-
|
-
|
Last Close Price
91.77
USD Average target price
111.3
USD Spread / Average Target +21.23% Consensus |
1st Jan change
|
Capi.
|
---|
| +35.85% | 11.68B | | +84.43% | 9.63B | | -10.00% | 4.84B | | +2.86% | 3.37B | | +34.24% | 1.9B | | +36.02% | 1.22B | | -21.25% | 847M | | -3.37% | 763M | | +17.79% | 450M |
Sports & Outdoor Footwear
|