End-of-day quote
NSE India S.E.
03:30:00 03/05/2024 am IST
|
5-day change
|
1st Jan Change
|
598.7
INR
|
+2.64%
|
|
+3.21%
|
+33.68%
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,28,336
|
1,52,528
|
2,08,564
|
2,16,245
|
1,30,898
|
3,77,455
|
-
|
-
|
Enterprise Value (EV)
1 |
1,22,909
|
1,28,767
|
2,04,957
|
2,12,860
|
1,30,898
|
2,96,824
|
3,77,455
|
3,77,455
|
P/E ratio
|
26.4
x
|
37.2
x
|
31
x
|
29.5
x
|
18.2
x
|
26.9
x
|
31.5
x
|
28
x
|
Yield
|
2.86%
|
2.01%
|
2.36%
|
3.16%
|
5.47%
|
2.29%
|
2.86%
|
3.03%
|
Capitalization / Revenue
|
7.78
x
|
12.8
x
|
14.7
x
|
14.1
x
|
8.63
x
|
14.6
x
|
16.4
x
|
14.8
x
|
EV / Revenue
|
7.78
x
|
12.8
x
|
14.7
x
|
14.1
x
|
8.63
x
|
14.6
x
|
16.4
x
|
14.8
x
|
EV / EBITDA
|
1,80,67,660
x
|
2,54,75,239
x
|
3,74,09,162
x
|
2,12,86,215
x
|
1,36,13,937
x
|
-
|
2,62,00,352
x
|
2,22,04,564
x
|
EV / FCF
|
34
x
|
25.4
x
|
47.8
x
|
37.8
x
|
22.8
x
|
62.7
x
|
39.3
x
|
38
x
|
FCF Yield
|
2.94%
|
3.94%
|
2.09%
|
2.65%
|
4.38%
|
1.6%
|
2.55%
|
2.63%
|
Price to Book
|
4.99
x
|
5.88
x
|
6.73
x
|
6.22
x
|
3.72
x
|
10.4
x
|
9.18
x
|
8.99
x
|
Nbr of stocks (in thousands)
|
6,12,000
|
6,12,070
|
6,16,505
|
6,22,018
|
6,23,175
|
6,30,458
|
-
|
-
|
Reference price
2 |
209.7
|
249.2
|
338.3
|
347.6
|
210.0
|
598.7
|
598.7
|
598.7
|
Announcement Date
|
29/04/19
|
15/05/20
|
27/04/21
|
26/04/22
|
25/04/23
|
24/04/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
16,499
|
11,932
|
14,193
|
15,356
|
15,166
|
20,373
|
23,040
|
25,540
|
EBITDA
|
7,103
|
5,987
|
5,575
|
10,159
|
9,615
|
-
|
14,406
|
16,999
|
EBIT
1 |
7,002
|
5,557
|
8,814
|
9,925
|
7,610
|
13,879
|
13,476
|
15,758
|
Operating Margin
|
42.44%
|
46.57%
|
62.1%
|
64.63%
|
50.17%
|
68.12%
|
58.49%
|
61.7%
|
Earnings before Tax (EBT)
1 |
7,002
|
5,598
|
8,770
|
9,887
|
9,277
|
13,525
|
15,541
|
17,510
|
Net income
1 |
4,861
|
4,152
|
6,794
|
7,442
|
7,233
|
11,073
|
11,961
|
13,440
|
Net margin
|
29.46%
|
34.8%
|
47.87%
|
48.46%
|
47.69%
|
54.35%
|
51.92%
|
52.62%
|
EPS
2 |
7.940
|
6.690
|
10.90
|
11.80
|
11.53
|
17.53
|
19.02
|
21.35
|
Free Cash Flow
1 |
3,775
|
6,009
|
4,363
|
5,727
|
5,737
|
6,021
|
9,607
|
9,935
|
FCF margin
|
22.88%
|
50.36%
|
30.74%
|
37.3%
|
37.83%
|
30.35%
|
41.7%
|
38.9%
|
FCF Conversion (EBITDA)
|
53.15%
|
100.36%
|
78.26%
|
56.38%
|
59.67%
|
-
|
66.69%
|
58.44%
|
FCF Conversion (Net income)
|
77.67%
|
144.71%
|
64.22%
|
76.96%
|
79.32%
|
59.23%
|
80.32%
|
73.92%
|
Dividend per Share
2 |
6.000
|
5.000
|
8.000
|
11.00
|
11.50
|
13.73
|
17.12
|
18.12
|
Announcement Date
|
29/04/19
|
15/05/20
|
27/04/21
|
26/04/22
|
25/04/23
|
24/04/24
|
-
|
-
|
Fiscal Period: März |
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 |
3,988
|
3,620
|
3,692
|
3,279
|
3,385
|
3,724
|
2,994
|
4,135
|
3,538
|
3,880
|
4,710
|
4,221
|
4,627
|
4,902
|
5,410
|
EBITDA
1 |
1,470
|
1,659
|
-
|
1,933
|
2,122
|
-
|
-
|
-
|
-
|
2,485
|
3,193
|
2,678
|
-
|
-
|
-
|
EBIT
1 |
-
|
2,188
|
1,700
|
-
|
2,057
|
2,355
|
1,713
|
1,856
|
2,045
|
1,995
|
1,931
|
2,233
|
2,567
|
2,808
|
-
|
Operating Margin
|
-
|
60.45%
|
46.06%
|
-
|
60.77%
|
63.23%
|
57.23%
|
44.9%
|
57.79%
|
51.42%
|
40.99%
|
52.91%
|
55.48%
|
57.29%
|
-
|
Earnings before Tax (EBT)
1 |
2,685
|
2,179
|
2,360
|
2,828
|
2,355
|
2,344
|
1,546
|
-
|
2,664
|
2,392
|
3,099
|
2,651
|
2,812
|
3,308
|
3,463
|
Net income
1 |
2,120
|
1,665
|
1,815
|
2,137
|
1,740
|
1,748
|
1,141
|
2,061
|
2,052
|
1,980
|
2,357
|
2,172
|
2,417
|
2,739
|
2,667
|
Net margin
|
53.14%
|
46%
|
49.17%
|
65.18%
|
51.41%
|
46.95%
|
38.11%
|
49.84%
|
57.99%
|
51.03%
|
50.04%
|
51.46%
|
52.25%
|
55.87%
|
49.3%
|
EPS
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3.270
|
3.170
|
3.770
|
3.600
|
4.000
|
4.367
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
27/01/21
|
27/04/21
|
19/07/21
|
26/10/21
|
27/01/22
|
26/04/22
|
28/07/22
|
19/10/22
|
30/01/23
|
25/04/23
|
27/07/23
|
-
|
-
|
-
|
-
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
5,428
|
23,761
|
3,606
|
3,384
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
3,775
|
6,009
|
4,363
|
5,727
|
5,737
|
6,021
|
9,607
|
9,935
|
ROE (net income / shareholders' equity)
|
19.4%
|
16.1%
|
23.9%
|
22.6%
|
20.7%
|
28.2%
|
29.5%
|
31.8%
|
ROA (Net income/ Total Assets)
|
17.7%
|
14.7%
|
21.7%
|
20.7%
|
18.9%
|
26%
|
26%
|
26.8%
|
Assets
1 |
27,491
|
28,283
|
31,365
|
35,944
|
38,287
|
39,098
|
46,075
|
50,150
|
Book Value Per Share
2 |
42.00
|
42.40
|
50.30
|
55.90
|
56.40
|
57.50
|
65.20
|
66.60
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
85.3
|
40.4
|
197
|
68.2
|
104
|
468
|
443
|
695
|
Capex / Sales
|
0.52%
|
0.34%
|
1.39%
|
0.44%
|
0.68%
|
2.36%
|
1.92%
|
2.72%
|
Announcement Date
|
29/04/19
|
15/05/20
|
27/04/21
|
26/04/22
|
25/04/23
|
24/04/24
|
-
|
-
|
Last Close Price
598.7
INR Average target price
629.6
INR Spread / Average Target +5.17% Consensus |
1st Jan change
|
Capi.
|
---|
| +33.68% | 4.53B | | +14.68% | 84.08B | | -9.88% | 85.22B | | +10.89% | 25.67B | | -4.06% | 17.89B | | +0.91% | 14.75B | | +10.39% | 14.9B | | -21.52% | 12.3B | | +22.24% | 10.03B | | +20.47% | 8.36B |
Investment Management
|