Market Closed -
Nyse
01:30:02 27/04/2024 am IST
|
5-day change
|
1st Jan Change
|
156.1
USD
|
-0.12%
|
|
+2.50%
|
+0.81%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
69,945
|
63,131
|
84,748
|
63,700
|
61,683
|
62,139
|
-
|
-
|
Enterprise Value (EV)
1 |
69,945
|
63,131
|
84,748
|
63,700
|
61,683
|
62,139
|
62,139
|
62,139
|
P/E ratio
|
14
x
|
8.79
x
|
15.8
x
|
11.4
x
|
12.1
x
|
11.7
x
|
10.9
x
|
9.46
x
|
Yield
|
2.63%
|
3.09%
|
2.44%
|
3.64%
|
3.94%
|
4.04%
|
4.12%
|
4.12%
|
Capitalization / Revenue
|
3.92
x
|
3.74
x
|
4.41
x
|
3.02
x
|
2.87
x
|
2.89
x
|
2.77
x
|
2.64
x
|
EV / Revenue
|
3.92
x
|
3.74
x
|
4.41
x
|
3.02
x
|
2.87
x
|
2.89
x
|
2.77
x
|
2.64
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.53
x
|
1.25
x
|
1.66
x
|
1.58
x
|
1.37
x
|
1.29
x
|
1.2
x
|
1.15
x
|
Nbr of stocks (in thousands)
|
4,38,170
|
4,23,701
|
4,22,641
|
4,03,319
|
3,98,341
|
3,98,047
|
-
|
-
|
Reference price
2 |
159.6
|
149.0
|
200.5
|
157.9
|
154.8
|
156.1
|
156.1
|
156.1
|
Announcement Date
|
15/01/20
|
15/01/21
|
18/01/22
|
18/01/23
|
16/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
17,827
|
16,901
|
19,211
|
21,120
|
21,490
|
21,508
|
22,439
|
23,539
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
7,253
|
6,604
|
6,209
|
7,950
|
7,478
|
8,026
|
8,649
|
8,437
|
Operating Margin
|
40.69%
|
39.07%
|
32.32%
|
37.64%
|
34.8%
|
37.32%
|
38.55%
|
35.84%
|
Earnings before Tax (EBT)
1 |
6,480
|
3,429
|
6,988
|
7,473
|
6,736
|
7,003
|
7,415
|
7,950
|
Net income
1 |
5,098
|
7,284
|
5,436
|
5,735
|
5,153
|
5,322
|
5,647
|
6,349
|
Net margin
|
28.6%
|
43.1%
|
28.3%
|
27.15%
|
23.98%
|
24.75%
|
25.16%
|
26.97%
|
EPS
2 |
11.39
|
16.96
|
12.70
|
13.85
|
12.79
|
13.35
|
14.30
|
16.51
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
4.200
|
4.600
|
4.900
|
5.750
|
6.100
|
6.306
|
6.428
|
6.431
|
Announcement Date
|
15/01/20
|
15/01/21
|
18/01/22
|
18/01/23
|
16/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
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
|
2025 Q1
|
---|
Net sales
1 |
5,197
|
5,127
|
4,692
|
5,116
|
5,549
|
5,763
|
5,603
|
5,293
|
5,233
|
5,361
|
5,145
|
5,466
|
5,357
|
5,498
|
5,448
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,610
|
1,336
|
1,520
|
1,872
|
2,269
|
2,289
|
2,282
|
1,921
|
1,988
|
1,287
|
1,811
|
2,144
|
2,018
|
2,053
|
2,076
|
Operating Margin
|
30.98%
|
26.06%
|
32.4%
|
36.59%
|
40.89%
|
39.72%
|
40.73%
|
36.29%
|
37.99%
|
24.01%
|
35.2%
|
39.22%
|
37.68%
|
37.34%
|
38.1%
|
Earnings before Tax (EBT)
1 |
1,813
|
1,663
|
1,728
|
1,836
|
2,028
|
1,881
|
2,047
|
1,775
|
1,859
|
1,055
|
1,656
|
1,934
|
1,693
|
1,700
|
1,758
|
Net income
1 |
1,416
|
1,220
|
1,361
|
1,409
|
1,558
|
1,407
|
1,607
|
1,347
|
1,448
|
744
|
1,247
|
1,494
|
1,276
|
1,272
|
1,334
|
Net margin
|
27.25%
|
23.8%
|
29.01%
|
27.54%
|
28.08%
|
24.41%
|
28.68%
|
25.45%
|
27.67%
|
13.88%
|
24.24%
|
27.34%
|
23.81%
|
23.13%
|
24.49%
|
EPS
2 |
3.300
|
2.860
|
3.230
|
3.390
|
3.780
|
3.470
|
3.980
|
3.360
|
3.600
|
1.850
|
3.100
|
3.766
|
3.179
|
3.190
|
3.342
|
Dividend per Share
2 |
1.250
|
1.250
|
1.250
|
1.500
|
1.500
|
1.500
|
1.500
|
1.500
|
1.550
|
1.550
|
1.550
|
1.554
|
1.609
|
1.609
|
1.592
|
Announcement Date
|
15/10/21
|
18/01/22
|
14/04/22
|
15/07/22
|
14/10/22
|
18/01/23
|
14/04/23
|
18/07/23
|
13/10/23
|
16/01/24
|
16/04/24
|
-
|
-
|
-
|
-
|
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)
|
11.5%
|
15.2%
|
10.8%
|
13.5%
|
12.4%
|
10.7%
|
11.2%
|
12.1%
|
ROA (Net income/ Total Assets)
|
1.35%
|
1.68%
|
1.09%
|
1.11%
|
1.01%
|
0.93%
|
0.99%
|
1%
|
Assets
1 |
3,77,630
|
4,33,571
|
4,98,716
|
5,16,667
|
5,10,198
|
5,73,138
|
5,71,898
|
6,34,867
|
Book Value Per Share
2 |
105.0
|
119.0
|
121.0
|
99.90
|
113.0
|
121.0
|
130.0
|
136.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
15/01/20
|
15/01/21
|
18/01/22
|
18/01/23
|
16/01/24
|
-
|
-
|
-
|
Last Close Price
156.1
USD Average target price
168.8
USD Spread / Average Target +8.15% Consensus |
1st Jan change
|
Capi.
|
---|
| +0.81% | 62.14B | | +13.75% | 556B | | +12.36% | 298B | | +8.64% | 247B | | +21.72% | 210B | | +16.11% | 170B | | +6.88% | 162B | | +4.42% | 153B | | +0.10% | 139B | | -11.67% | 138B |
Other Banks
|