Real-time Estimate
Cboe BZX
08:08:10 28/06/2024 pm IST
|
5-day change
|
1st Jan Change
|
17.16
USD
|
+2.54%
|
|
+3.40%
|
+0.89%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,110
|
2,738
|
3,005
|
5,266
|
4,942
|
5,336
|
-
|
-
|
Enterprise Value (EV)
1 |
3,110
|
2,738
|
3,005
|
5,266
|
4,942
|
5,336
|
5,336
|
5,336
|
P/E ratio
|
13.3
x
|
12.2
x
|
10.9
x
|
12
x
|
8.71
x
|
9.67
x
|
8.34
x
|
-
|
Yield
|
2.9%
|
3.38%
|
3.09%
|
3.11%
|
3.32%
|
3.35%
|
3.46%
|
3.35%
|
Capitalization / Revenue
|
3.82
x
|
3.27
x
|
3.64
x
|
3.02
x
|
2.66
x
|
2.83
x
|
2.68
x
|
2.57
x
|
EV / Revenue
|
3.82
x
|
3.27
x
|
3.64
x
|
3.02
x
|
2.66
x
|
2.83
x
|
2.68
x
|
2.57
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.09
x
|
0.92
x
|
1
x
|
1.08
x
|
0.93
x
|
0.87
x
|
0.8
x
|
-
|
Nbr of stocks (in thousands)
|
1,70,031
|
1,65,333
|
1,65,814
|
2,92,890
|
2,92,621
|
3,18,971
|
-
|
-
|
Reference price
2 |
18.29
|
16.56
|
18.12
|
17.98
|
16.89
|
16.73
|
16.73
|
16.73
|
Announcement Date
|
21/01/20
|
19/01/21
|
18/01/22
|
24/01/23
|
23/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
814.6
|
838.1
|
824.5
|
1,746
|
1,860
|
1,886
|
1,991
|
2,080
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
323
|
358.1
|
342.9
|
707.9
|
875.3
|
857.8
|
944.5
|
-
|
Operating Margin
|
39.65%
|
42.73%
|
41.59%
|
40.54%
|
47.06%
|
45.49%
|
47.43%
|
-
|
Earnings before Tax (EBT)
1 |
290.4
|
255.6
|
338.9
|
544.7
|
751.3
|
739.2
|
846.3
|
-
|
Net income
1 |
238.2
|
226.4
|
277.5
|
414.2
|
565.9
|
536.6
|
629.7
|
-
|
Net margin
|
29.24%
|
27.01%
|
33.66%
|
23.72%
|
30.42%
|
28.46%
|
31.62%
|
-
|
EPS
2 |
1.380
|
1.360
|
1.670
|
1.500
|
1.940
|
1.730
|
2.006
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.5300
|
0.5600
|
0.5600
|
0.5600
|
0.5600
|
0.5600
|
0.5788
|
0.5600
|
Announcement Date
|
21/01/20
|
19/01/21
|
18/01/22
|
24/01/23
|
23/01/24
|
-
|
-
|
-
|
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 |
201.7
|
291.8
|
430.9
|
461.9
|
561.5
|
457.8
|
469.6
|
461.9
|
470.6
|
440.2
|
473.7
|
484.1
|
488.7
|
486.1
|
495.8
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
78.1
|
118.6
|
153.5
|
195.3
|
278.8
|
207.1
|
223
|
217.1
|
194.6
|
197.2
|
208.9
|
225.1
|
230.3
|
226.1
|
234.8
|
Operating Margin
|
38.72%
|
40.64%
|
35.62%
|
42.27%
|
49.66%
|
45.24%
|
47.49%
|
47%
|
41.34%
|
44.78%
|
44.1%
|
46.51%
|
47.13%
|
46.51%
|
47.36%
|
Earnings before Tax (EBT)
1 |
68.24
|
-36.3
|
144.3
|
179
|
262
|
188
|
202.4
|
192.2
|
168.7
|
152.8
|
174.4
|
200.3
|
205.4
|
202.8
|
212.1
|
Net income
1 |
56.19
|
-29.6
|
111
|
136.1
|
196.7
|
142.6
|
151
|
143.8
|
128.4
|
116.2
|
122
|
148
|
150.3
|
149.5
|
156.3
|
Net margin
|
27.86%
|
-10.14%
|
25.76%
|
29.47%
|
35.03%
|
31.14%
|
32.15%
|
31.14%
|
27.29%
|
26.41%
|
25.76%
|
30.56%
|
30.76%
|
30.75%
|
31.54%
|
EPS
2 |
0.3400
|
-0.1300
|
0.3800
|
0.4700
|
0.6700
|
0.4900
|
0.5200
|
0.4900
|
0.4400
|
0.4000
|
0.3871
|
0.4686
|
0.4771
|
0.4740
|
0.4980
|
Dividend per Share
2 |
0.1400
|
0.1400
|
0.1400
|
0.1400
|
0.1400
|
0.1400
|
0.1400
|
0.1400
|
0.1400
|
0.1400
|
0.1400
|
0.1400
|
0.1400
|
0.1433
|
0.1440
|
Announcement Date
|
18/01/22
|
26/04/22
|
26/07/22
|
25/10/22
|
24/01/23
|
25/04/23
|
25/07/23
|
24/10/23
|
23/01/24
|
23/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
8.57%
|
7.87%
|
9.26%
|
8.9%
|
11.3%
|
9.67%
|
10.2%
|
12.4%
|
ROA (Net income/ Total Assets)
|
1.19%
|
1.04%
|
1.17%
|
0.99%
|
1.21%
|
1.07%
|
1.15%
|
-
|
Assets
1 |
20,017
|
21,770
|
23,721
|
41,835
|
46,765
|
49,954
|
54,686
|
-
|
Book Value Per Share
2 |
16.80
|
18.00
|
18.20
|
16.70
|
18.20
|
19.20
|
20.90
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21/01/20
|
19/01/21
|
18/01/22
|
24/01/23
|
23/01/24
|
-
|
-
|
-
|
Last Close Price
16.73
USD Average target price
20.14
USD Spread / Average Target +20.40% Consensus |
1st Jan change
|
Capi.
|
---|
| +0.89% | 533.64Cr | | +18.20% | 57TCr | | +18.28% | 31TCr | | +21.47% | 26TCr | | +24.09% | 19TCr | | +29.19% | 17TCr | | +8.03% | 16TCr | | -1.49% | 15TCr | | +8.67% | 15TCr | | +13.94% | 14TCr |
Other Banks
|