Real-time Estimate
Cboe BZX
11:23:33 10/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
11.1
USD
|
-0.58%
|
|
+0.36%
|
-10.98%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
1,774
|
1,628
|
1,792
|
1,775
|
1,586
|
1,422
|
-
|
Enterprise Value (EV)
1 |
1,774
|
1,628
|
1,792
|
1,775
|
1,586
|
1,422
|
1,422
|
P/E ratio
|
16
x
|
20.5
x
|
11.7
x
|
13.3
x
|
11.8
x
|
15.9
x
|
11.4
x
|
Yield
|
4.39%
|
5.97%
|
5.65%
|
5.72%
|
-
|
7.16%
|
7.16%
|
Capitalization / Revenue
|
3.86
x
|
3.11
x
|
3.52
x
|
3.34
x
|
2.89
x
|
2.68
x
|
2.48
x
|
EV / Revenue
|
3.86
x
|
3.11
x
|
3.52
x
|
3.34
x
|
2.89
x
|
2.68
x
|
2.48
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.31
x
|
1.05
x
|
1.13
x
|
1.19
x
|
1.02
x
|
0.92
x
|
0.9
x
|
Nbr of stocks (in thousands)
|
1,06,673
|
1,27,801
|
1,26,563
|
1,26,988
|
1,27,104
|
1,27,264
|
-
|
Reference price
2 |
16.63
|
12.74
|
14.16
|
13.98
|
12.48
|
11.17
|
11.17
|
Announcement Date
|
27/01/20
|
25/01/21
|
24/01/22
|
23/01/23
|
22/01/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
459.9
|
524
|
509
|
531.5
|
549.5
|
529.8
|
573.2
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
167.9
|
176.5
|
167.4
|
197.2
|
204.7
|
177.4
|
198.9
|
Operating Margin
|
36.52%
|
33.68%
|
32.88%
|
37.09%
|
37.25%
|
33.48%
|
34.7%
|
Earnings before Tax (EBT)
1 |
141.1
|
92.53
|
201.1
|
173.7
|
175.1
|
128.3
|
164.4
|
Net income
1 |
110.4
|
74.85
|
154.3
|
133.7
|
135
|
82.22
|
125.2
|
Net margin
|
24.01%
|
14.29%
|
30.32%
|
25.15%
|
24.56%
|
15.52%
|
21.84%
|
EPS
2 |
1.040
|
0.6200
|
1.210
|
1.050
|
1.060
|
0.7033
|
0.9833
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.7300
|
0.7600
|
0.8000
|
0.8000
|
-
|
0.8000
|
0.8000
|
Announcement Date
|
27/01/20
|
25/01/21
|
24/01/22
|
23/01/23
|
22/01/24
|
-
|
-
|
Fiscal Period: December |
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
|
2025 Q2
|
---|
Net sales
1 |
123.7
|
116.4
|
130.7
|
139.6
|
144.9
|
136.4
|
137.5
|
139
|
135.5
|
131.2
|
125.2
|
135.7
|
137.2
|
137.5
|
141.5
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
40.22
|
35.79
|
45.91
|
56.98
|
58.49
|
51.78
|
54.08
|
51.69
|
47.15
|
41.18
|
42.55
|
45.35
|
46.45
|
45.55
|
48.2
|
Operating Margin
|
32.52%
|
30.76%
|
35.12%
|
40.83%
|
40.37%
|
37.96%
|
39.33%
|
37.2%
|
34.8%
|
31.38%
|
34%
|
33.43%
|
33.85%
|
33.12%
|
34.05%
|
Earnings before Tax (EBT)
1 |
39.32
|
35.9
|
43.28
|
49.29
|
45.22
|
43.99
|
43.56
|
50.68
|
36.85
|
37.74
|
10.88
|
37.88
|
38.42
|
37.08
|
39.49
|
Net income
1 |
30.06
|
28.29
|
33.43
|
37.3
|
34.65
|
33.68
|
33.04
|
39.22
|
29.01
|
29.16
|
-3.016
|
28.86
|
29.26
|
28.14
|
29.95
|
Net margin
|
24.3%
|
24.31%
|
25.57%
|
26.73%
|
23.91%
|
24.69%
|
24.03%
|
28.22%
|
21.42%
|
22.23%
|
-2.41%
|
21.27%
|
21.32%
|
20.46%
|
21.16%
|
EPS
2 |
0.2400
|
0.2200
|
0.2600
|
0.2900
|
0.2700
|
0.2600
|
0.2600
|
0.3100
|
0.2300
|
0.2300
|
0.0200
|
0.2267
|
0.2317
|
0.2183
|
0.2350
|
Dividend per Share
2 |
0.2000
|
0.2000
|
0.2000
|
0.2000
|
0.2000
|
0.2000
|
0.2000
|
0.2000
|
-
|
-
|
0.2000
|
0.2000
|
0.2000
|
0.2000
|
0.2000
|
Announcement Date
|
24/01/22
|
25/04/22
|
25/07/22
|
24/10/22
|
23/01/23
|
24/04/23
|
24/07/23
|
23/10/23
|
22/01/24
|
22/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
8.36%
|
4.72%
|
9.91%
|
8.8%
|
8.94%
|
7.53%
|
7.95%
|
ROA (Net income/ Total Assets)
|
1.07%
|
0.58%
|
1.08%
|
0.94%
|
0.95%
|
0.76%
|
0.82%
|
Assets
1 |
10,321
|
12,906
|
14,289
|
14,220
|
14,206
|
10,818
|
15,330
|
Book Value Per Share
2 |
12.70
|
12.10
|
12.50
|
11.70
|
12.20
|
12.10
|
12.40
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
27/01/20
|
25/01/21
|
24/01/22
|
23/01/23
|
22/01/24
|
-
|
-
|
Last Close Price
11.17
USD Average target price
11.4
USD Spread / Average Target +2.06% Consensus |
1st Jan change
|
Capi.
|
---|
| -10.98% | 1.42B | | +14.09% | 299B | | +18.59% | 249B | | +25.42% | 214B | | +21.29% | 172B | | +25.50% | 169B | | +9.52% | 160B | | +5.60% | 146B | | -15.88% | 132B | | +5.13% | 129B |
Other Banks
|