Market Closed -
Bombay S.E.
03:30:48 30/04/2024 pm IST
|
5-day change
|
1st Jan Change
|
924.9
INR
|
-0.17%
|
|
+10.55%
|
-0.70%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,08,096
|
2,11,735
|
3,95,143
|
5,21,981
|
1,61,730
|
2,07,791
|
-
|
-
|
Enterprise Value (EV)
1 |
5,08,096
|
2,11,735
|
3,95,143
|
9,78,348
|
1,61,730
|
2,07,791
|
2,07,791
|
2,07,791
|
P/E ratio
|
37.3
x
|
824
x
|
31.5
x
|
27.2
x
|
1.63
x
|
-56.5
x
|
14.4
x
|
11.1
x
|
Yield
|
1.02%
|
1.49%
|
1.88%
|
1.51%
|
4.57%
|
3.38%
|
3.56%
|
4.11%
|
Capitalization / Revenue
|
3.84
x
|
1.62
x
|
3.08
x
|
3.73
x
|
3.21
x
|
4.67
x
|
3.46
x
|
2.84
x
|
EV / Revenue
|
3.84
x
|
1.62
x
|
3.08
x
|
3.73
x
|
3.21
x
|
4.67
x
|
3.46
x
|
2.84
x
|
EV / EBITDA
|
71,61,730
x
|
-
|
52,93,810
x
|
80,92,466
x
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
66,99,659
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
1.86
x
|
0.69
x
|
1.16
x
|
1.38
x
|
0.52
x
|
0.76
x
|
0.72
x
|
0.69
x
|
Nbr of stocks (in thousands)
|
1,84,447
|
2,25,538
|
2,25,538
|
2,38,664
|
2,38,664
|
2,24,664
|
-
|
-
|
Reference price
2 |
2,755
|
938.8
|
1,752
|
2,187
|
677.6
|
924.9
|
924.9
|
924.9
|
Announcement Date
|
26/04/19
|
11/05/20
|
13/05/21
|
26/05/22
|
05/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,32,153
|
1,30,683
|
1,28,094
|
1,39,933
|
50,450
|
44,518
|
60,092
|
73,230
|
EBITDA
|
70,946
|
-
|
74,642
|
64,502
|
-
|
-
|
-
|
-
|
EBIT
1 |
65,744
|
62,366
|
69,034
|
57,844
|
28,300
|
24,821
|
32,539
|
42,780
|
Operating Margin
|
49.75%
|
47.72%
|
53.89%
|
41.34%
|
56.1%
|
55.75%
|
54.15%
|
58.42%
|
Earnings before Tax (EBT)
1 |
20,119
|
14,071
|
34,558
|
25,096
|
59,910
|
4,174
|
17,162
|
23,458
|
Net income
1 |
14,731
|
240.3
|
13,323
|
19,231
|
99,690
|
-5,916
|
14,451
|
18,706
|
Net margin
|
11.15%
|
0.18%
|
10.4%
|
13.74%
|
197.6%
|
-13.29%
|
24.05%
|
25.54%
|
EPS
2 |
73.86
|
1.140
|
55.68
|
80.40
|
416.3
|
-16.37
|
64.32
|
83.27
|
Free Cash Flow
|
-
|
-
|
-
|
77,912
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
55.68%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
120.79%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
405.13%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
28.00
|
14.00
|
33.00
|
33.00
|
31.00
|
31.25
|
32.95
|
38.05
|
Announcement Date
|
26/04/19
|
11/05/20
|
13/05/21
|
26/05/22
|
05/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
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
|
---|
Net sales
|
31,686
|
34,016
|
29,087
|
31,055
|
38,162
|
41,629
|
35,484
|
-
|
-
|
11,400
|
-
|
18,367
|
12,301
|
17,870
|
EBITDA
|
-
|
17,779
|
15,498
|
15,542
|
21,700
|
11,763
|
15,959
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,560
|
6,380
|
4,660
|
10,248
|
5,526
|
5,032
|
8,018
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
40.88%
|
-
|
30.09%
|
40.91%
|
44.87%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
1,744
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
7,797
|
-
|
-
|
-
|
-
|
1,095
|
4,961
|
-15,364
|
35,450
|
-1,960
|
5,088
|
2,767
|
1,221
|
10,064
|
Net margin
|
24.61%
|
-
|
-
|
-
|
-
|
2.63%
|
13.98%
|
-
|
-
|
-17.19%
|
-
|
15.07%
|
9.93%
|
56.32%
|
EPS
2 |
32.59
|
-
|
-
|
-
|
-
|
-
|
-
|
-64.37
|
-
|
-
|
21.25
|
6.500
|
5.300
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/02/21
|
13/05/21
|
06/08/21
|
11/11/21
|
10/02/22
|
26/05/22
|
29/07/22
|
09/11/22
|
09/02/23
|
05/05/23
|
28/07/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
4,56,366
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
7.075
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
77,912
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
5.47%
|
4.17%
|
8.02%
|
5.92%
|
5.72%
|
0.54%
|
5.66%
|
6.93%
|
ROA (Net income/ Total Assets)
|
-
|
1.5%
|
3.41%
|
2.32%
|
2.07%
|
0.18%
|
1.78%
|
1.93%
|
Assets
1 |
-
|
16,020
|
3,90,933
|
8,27,500
|
48,11,293
|
-32,86,778
|
8,14,160
|
9,71,766
|
Book Value Per Share
2 |
1,478
|
1,355
|
1,508
|
1,582
|
1,301
|
1,220
|
1,277
|
1,333
|
Cash Flow per Share
|
-
|
-
|
-
|
390.0
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
9,584
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
6.85%
|
-
|
-
|
-
|
-
|
Announcement Date
|
26/04/19
|
11/05/20
|
13/05/21
|
26/05/22
|
05/05/23
|
-
|
-
|
-
|
Last Close Price
924.9
INR Average target price
989.3
INR Spread / Average Target +6.96% Consensus |
1st Jan change
|
Capi.
|
---|
| -0.70% | 2.49B | | -5.52% | 50.55B | | -4.20% | 30.74B | | +61.84% | 28.97B | | +19.77% | 23.48B | | +15.16% | 17.95B | | -5.26% | 11.79B | | +24.19% | 11.22B | | +16.55% | 8.17B | | -31.86% | 7.44B |
Other Consumer Lending
|