End-of-day quote
LUXEMBOURG S.E.
03:30:00 24/05/2024 am IST
|
5-day change
|
1st Jan Change
|
25
USD
|
0.00%
|
|
-1.57%
|
+9.65%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
43,15,203
|
36,82,080
|
46,30,117
|
28,27,101
|
44,14,486
|
49,21,933
|
-
|
-
|
Enterprise Value (EV)
1 |
43,15,203
|
36,82,080
|
46,30,117
|
28,27,101
|
44,14,486
|
49,21,933
|
49,21,933
|
49,21,933
|
P/E ratio
|
9.8
x
|
13.3
x
|
9.55
x
|
7.85
x
|
4.28
x
|
5.18
x
|
5.53
x
|
5.15
x
|
Yield
|
1.61%
|
-
|
2.59%
|
2.97%
|
-
|
4.02%
|
3.7%
|
3.89%
|
Capitalization / Revenue
|
4
x
|
3.15
x
|
3.53
x
|
1.71
x
|
1.98
x
|
2.16
x
|
2.1
x
|
2.02
x
|
EV / Revenue
|
4
x
|
3.15
x
|
3.53
x
|
1.71
x
|
1.98
x
|
2.16
x
|
2.1
x
|
2.02
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.89
x
|
1.47
x
|
1.53
x
|
0.85
x
|
-
|
0.98
x
|
0.89
x
|
0.78
x
|
Nbr of stocks (in thousands)
|
2,79,663
|
2,75,605
|
2,78,923
|
2,79,634
|
2,79,398
|
2,78,547
|
-
|
-
|
Reference price
2 |
15,430
|
13,360
|
16,600
|
10,110
|
15,800
|
17,670
|
17,670
|
17,670
|
Announcement Date
|
06/03/20
|
05/03/21
|
04/03/22
|
10/03/23
|
08/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
10,77,727
|
11,69,920
|
13,13,124
|
16,56,571
|
22,24,584
|
22,80,383
|
23,42,249
|
24,38,200
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
5,10,045
|
5,37,437
|
6,60,391
|
8,68,487
|
12,60,850
|
11,78,368
|
11,81,779
|
12,26,200
|
Operating Margin
|
47.33%
|
45.94%
|
50.29%
|
52.43%
|
56.68%
|
51.67%
|
50.45%
|
50.29%
|
Earnings before Tax (EBT)
1 |
4,67,152
|
2,81,422
|
5,28,435
|
3,94,888
|
12,01,183
|
11,88,287
|
11,32,357
|
11,89,578
|
Net income
1 |
4,12,241
|
2,59,636
|
4,56,428
|
3,47,081
|
9,90,459
|
8,68,298
|
8,40,069
|
9,27,619
|
Net margin
|
38.25%
|
22.19%
|
34.76%
|
20.95%
|
44.52%
|
38.08%
|
35.87%
|
38.05%
|
EPS
2 |
1,575
|
1,003
|
1,738
|
1,288
|
3,693
|
3,408
|
3,197
|
3,433
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
248.0
|
-
|
430.4
|
300.0
|
-
|
710.8
|
654.3
|
688.2
|
Announcement Date
|
06/03/20
|
05/03/21
|
04/03/22
|
10/03/23
|
08/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
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
|
---|
Net sales
|
-
|
3,62,421
|
3,61,200
|
3,93,939
|
4,50,285
|
4,51,147
|
4,57,129
|
5,47,454
|
5,97,805
|
6,22,196
|
5,98,000
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
2,58,200
|
-
|
1,90,969
|
2,07,209
|
2,47,152
|
2,23,157
|
2,32,000
|
3,25,207
|
3,63,442
|
3,40,341
|
3,34,000
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
52.87%
|
52.6%
|
54.89%
|
49.46%
|
50.75%
|
59.4%
|
60.8%
|
54.7%
|
55.85%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
1,75,374
|
-
|
-
|
-
|
4,32,790
|
-
|
2,23,144
|
3,41,000
|
-
|
-
|
-
|
Net income
|
74,598
|
1,21,106
|
-33,405
|
76,057
|
1,89,246
|
1,15,184
|
1,95,000
|
3,82,050
|
2,81,067
|
1,32,581
|
2,40,000
|
-
|
-
|
-
|
Net margin
|
-
|
33.42%
|
-9.25%
|
19.31%
|
42.03%
|
25.53%
|
42.66%
|
69.79%
|
47.02%
|
21.31%
|
40.13%
|
-
|
-
|
-
|
EPS
|
-
|
469.0
|
-122.0
|
282.0
|
702.0
|
427.0
|
-
|
1,428
|
1,049
|
494.0
|
-
|
-
|
-
|
-
|
Dividend per Share
1 |
-
|
-
|
-
|
-
|
-
|
300.0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,014
|
Announcement Date
|
06/08/20
|
04/03/22
|
06/05/22
|
11/08/22
|
09/11/22
|
10/03/23
|
10/05/23
|
10/08/23
|
10/11/23
|
08/03/24
|
10/05/24
|
-
|
-
|
-
|
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)
|
20.6%
|
10.9%
|
17%
|
11%
|
-
|
20.1%
|
17.3%
|
16.1%
|
ROA (Net income/ Total Assets)
|
2.4%
|
1.4%
|
2%
|
1.9%
|
-
|
2%
|
2%
|
2.05%
|
Assets
1 |
1,71,76,708
|
1,85,45,429
|
2,28,21,400
|
1,82,67,421
|
-
|
4,34,52,930
|
4,20,45,503
|
4,52,12,884
|
Book Value Per Share
2 |
8,183
|
9,061
|
10,846
|
11,865
|
-
|
17,955
|
19,864
|
22,701
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
06/03/20
|
05/03/21
|
04/03/22
|
10/03/23
|
08/03/24
|
-
|
-
|
-
|
Last Close Price
17,670
HUF Average target price
20,203
HUF Spread / Average Target +14.34% Consensus |
1st Jan change
|
Capi.
|
---|
| +18.00% | 58TCr | | +17.91% | 31TCr | | +21.99% | 25TCr | | +22.33% | 21TCr | | +24.95% | 19TCr | | +30.54% | 17TCr | | +9.11% | 16TCr | | +7.40% | 15TCr | | -11.24% | 14TCr |
Other Banks
|