Real-time Estimate
Tradegate
10:50:36 27/06/2024 pm IST
|
5-day change
|
1st Jan Change
|
4.305
EUR
|
-2.10%
|
|
-0.73%
|
+8.39%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
15,34,002
|
15,31,895
|
8,79,307
|
8,41,286
|
6,68,575
|
6,90,668
|
-
|
-
|
Enterprise Value (EV)
1 |
15,34,002
|
15,31,895
|
8,79,307
|
8,41,286
|
6,68,575
|
26,18,393
|
26,18,393
|
26,18,393
|
P/E ratio
|
10.2
x
|
10.8
x
|
8.81
x
|
9.94
x
|
8.5
x
|
6.7
x
|
6
x
|
5.5
x
|
Yield
|
2.4%
|
2.53%
|
4.72%
|
5.15%
|
3.72%
|
6.08%
|
6.36%
|
6.64%
|
Capitalization / Revenue
|
1.31
x
|
2.02
x
|
1.19
x
|
1.13
x
|
0.73
x
|
0.63
x
|
0.61
x
|
0.62
x
|
EV / Revenue
|
1.31
x
|
2.02
x
|
1.19
x
|
1.13
x
|
0.73
x
|
2.38
x
|
2.3
x
|
2.37
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2.32
x
|
2.09
x
|
1.13
x
|
1
x
|
0.82
x
|
0.78
x
|
0.71
x
|
0.66
x
|
Nbr of stocks (in thousands)
|
1,82,22,647
|
1,82,10,235
|
1,81,32,470
|
1,81,07,642
|
1,81,07,642
|
1,81,07,642
|
-
|
-
|
Reference price
2 |
85.46
|
86.98
|
50.41
|
47.00
|
40.30
|
41.42
|
41.42
|
41.42
|
Announcement Date
|
20/02/20
|
03/02/21
|
17/03/22
|
15/03/23
|
21/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
11,68,867
|
7,57,599
|
7,39,933
|
7,42,418
|
9,13,789
|
10,99,301
|
11,37,038
|
12,41,342
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,85,028
|
2,14,200
|
1,67,662
|
2,26,391
|
1,44,463
|
1,48,231
|
1,61,690
|
1,77,175
|
Operating Margin
|
15.83%
|
28.27%
|
22.66%
|
30.49%
|
15.81%
|
13.48%
|
14.22%
|
14.27%
|
Earnings before Tax (EBT)
1 |
1,84,739
|
1,87,764
|
1,39,580
|
1,05,815
|
1,20,117
|
1,57,258
|
1,74,008
|
1,85,554
|
Net income
1 |
1,49,407
|
1,43,099
|
1,01,618
|
83,774
|
85,665
|
1,18,192
|
1,28,661
|
1,41,104
|
Net margin
|
12.78%
|
18.89%
|
13.73%
|
11.28%
|
9.37%
|
10.75%
|
11.32%
|
11.37%
|
EPS
2 |
8.380
|
8.040
|
5.720
|
4.730
|
4.740
|
6.185
|
6.903
|
7.528
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
2.050
|
2.200
|
2.380
|
2.420
|
1.500
|
2.517
|
2.634
|
2.749
|
Announcement Date
|
20/02/20
|
03/02/21
|
17/03/22
|
15/03/23
|
21/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Net sales
1 |
3,27,347
|
6,29,956
|
3,41,845
|
6,35,649
|
3,29,643
|
-
|
-
|
4,12,977
|
1,71,312
|
1,58,129
|
3,29,441
|
2,81,600
|
-
|
5,46,134
|
2,08,851
|
3,67,655
|
2,45,569
|
1,83,200
|
-
|
1,85,000
|
1,85,500
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
73,766
|
-
|
-
|
78,085
|
-
|
-
|
88,310
|
-
|
-
|
95,950
|
-
|
48,513
|
-
|
-
|
83,349
|
-
|
-
|
72,689
|
92,148
|
74,765
|
Operating Margin
|
-
|
-
|
-
|
-
|
22.38%
|
-
|
-
|
18.91%
|
-
|
-
|
26.81%
|
-
|
-
|
17.57%
|
-
|
13.2%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
90,760
|
-
|
78,821
|
-
|
-
|
49,464
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
68,683
|
74,416
|
58,005
|
-
|
20,658
|
39,615
|
-
|
16,190
|
7,311
|
-
|
38,400
|
31,489
|
69,841
|
-
|
-
|
36,709
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
10.9%
|
21.77%
|
9.13%
|
-
|
-
|
-
|
-
|
9.45%
|
4.62%
|
-
|
13.64%
|
-
|
12.79%
|
-
|
-
|
14.95%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
2.910
|
3.860
|
4.180
|
3.260
|
2.460
|
-
|
-
|
-
|
-
|
-
|
1.330
|
-
|
-
|
3.870
|
-
|
0.8700
|
-
|
-
|
3.450
|
-
|
-
|
3.010
|
3.820
|
3.100
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20/02/20
|
27/08/20
|
03/02/21
|
26/08/21
|
17/03/22
|
29/04/22
|
23/08/22
|
23/08/22
|
26/10/22
|
15/03/23
|
15/03/23
|
26/04/23
|
29/08/23
|
29/08/23
|
21/03/24
|
21/03/24
|
23/04/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
19,27,725
|
19,27,725
|
19,27,725
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
24.4%
|
20%
|
13%
|
10%
|
9.7%
|
12.8%
|
12.6%
|
12.8%
|
ROA (Net income/ Total Assets)
|
1.94%
|
1.61%
|
1.03%
|
0.79%
|
0.75%
|
1.06%
|
1.07%
|
1.08%
|
Assets
1 |
76,82,779
|
88,75,457
|
98,34,983
|
1,06,39,590
|
1,13,59,899
|
1,08,33,320
|
1,16,60,902
|
1,30,95,463
|
Book Value Per Share
2 |
36.80
|
41.70
|
44.40
|
47.00
|
49.40
|
53.30
|
58.70
|
62.80
|
Cash Flow per Share
|
-
|
-
|
5.070
|
26.60
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
-
|
-
|
8,871
|
7,810
|
2,169
|
2,286
|
2,441
|
Capex / Sales
|
-
|
-
|
-
|
1.19%
|
0.85%
|
0.22%
|
0.23%
|
0.22%
|
Announcement Date
|
20/02/20
|
03/02/21
|
17/03/22
|
15/03/23
|
21/03/24
|
-
|
-
|
-
|
Last Close Price
41.42
CNY Average target price
57.5
CNY Spread / Average Target +38.83% Consensus |
1st Jan change
|
Capi.
|
---|
| +9.88% | 99.54B | | -21.75% | 77.47B | | +19.13% | 75.78B | | +25.13% | 31.23B | | +20.99% | 31.05B | | +2.15% | 17.39B | | -8.27% | 15.16B | | +21.17% | 12.59B | | +12.12% | 10.29B |
Life Insurance
|