Market Closed -
Nyse
01:30:01 03/05/2024 am IST
|
5-day change
|
1st Jan Change
|
108.3
USD
|
+0.84%
|
|
+0.37%
|
-2.96%
|
Fiscal Period: May |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,015
|
9,683
|
12,113
|
11,409
|
10,286
|
13,949
|
-
|
-
|
Enterprise Value (EV)
1 |
9,318
|
11,989
|
14,246
|
13,894
|
12,754
|
15,855
|
15,714
|
15,582
|
P/E ratio
|
26.6
x
|
32
x
|
24.2
x
|
23.2
x
|
21.4
x
|
22.2
x
|
19.8
x
|
17.8
x
|
Yield
|
2.56%
|
1.91%
|
1.6%
|
1.79%
|
2.08%
|
1.68%
|
1.83%
|
1.96%
|
Capitalization / Revenue
|
1.26
x
|
1.76
x
|
1.98
x
|
1.7
x
|
1.42
x
|
1.9
x
|
1.83
x
|
1.76
x
|
EV / Revenue
|
1.67
x
|
2.18
x
|
2.33
x
|
2.07
x
|
1.76
x
|
2.16
x
|
2.07
x
|
1.96
x
|
EV / EBITDA
|
13.1
x
|
15.4
x
|
15.3
x
|
16.1
x
|
12.8
x
|
14.2
x
|
12.9
x
|
11.7
x
|
EV / FCF
|
59.7
x
|
29.8
x
|
23.4
x
|
-318
x
|
39.5
x
|
17.3
x
|
23.9
x
|
22
x
|
FCF Yield
|
1.68%
|
3.35%
|
4.27%
|
-0.31%
|
2.53%
|
5.79%
|
4.19%
|
4.54%
|
Price to Book
|
4.99
x
|
7.67
x
|
6.96
x
|
5.74
x
|
4.8
x
|
5.6
x
|
4.94
x
|
4.47
x
|
Nbr of stocks (in thousands)
|
1,31,075
|
1,29,491
|
1,29,511
|
1,29,496
|
1,28,912
|
1,28,763
|
-
|
-
|
Reference price
2 |
53.52
|
74.78
|
93.53
|
88.10
|
79.79
|
108.3
|
108.3
|
108.3
|
Announcement Date
|
22/07/19
|
27/07/20
|
26/07/21
|
25/07/22
|
26/07/23
|
-
|
-
|
-
|
Fiscal Period: May |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,565
|
5,507
|
6,106
|
6,708
|
7,256
|
7,337
|
7,607
|
7,948
|
EBITDA
1 |
709.2
|
777.1
|
931.4
|
861.5
|
996.6
|
1,116
|
1,220
|
1,329
|
EBIT
1 |
567.5
|
620.3
|
784.6
|
708.4
|
841.6
|
947.6
|
1,049
|
1,149
|
Operating Margin
|
10.2%
|
11.26%
|
12.85%
|
10.56%
|
11.6%
|
12.92%
|
13.79%
|
14.46%
|
Earnings before Tax (EBT)
1 |
339.8
|
407.8
|
668.4
|
606.8
|
649.4
|
831.8
|
931.9
|
1,034
|
Net income
1 |
266.6
|
304.4
|
502.6
|
491.5
|
478.7
|
639.6
|
699.9
|
765.7
|
Net margin
|
4.79%
|
5.53%
|
8.23%
|
7.33%
|
6.6%
|
8.72%
|
9.2%
|
9.63%
|
EPS
2 |
2.010
|
2.340
|
3.870
|
3.790
|
3.720
|
4.870
|
5.460
|
6.095
|
Free Cash Flow
1 |
156.2
|
402.2
|
609
|
-43.67
|
322.7
|
918.6
|
657.9
|
708
|
FCF margin
|
2.81%
|
7.3%
|
9.97%
|
-0.65%
|
4.45%
|
12.52%
|
8.65%
|
8.91%
|
FCF Conversion (EBITDA)
|
22.02%
|
51.75%
|
65.38%
|
-
|
32.38%
|
82.28%
|
53.93%
|
53.28%
|
FCF Conversion (Net income)
|
58.59%
|
132.12%
|
121.15%
|
-
|
67.41%
|
143.62%
|
94.01%
|
92.47%
|
Dividend per Share
2 |
1.370
|
1.430
|
1.500
|
1.580
|
1.660
|
1.824
|
1.981
|
2.129
|
Announcement Date
|
22/07/19
|
27/07/20
|
26/07/21
|
25/07/22
|
26/07/23
|
-
|
-
|
-
|
Fiscal Period: May |
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
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
1,640
|
1,434
|
1,984
|
1,932
|
1,792
|
1,516
|
2,016
|
2,012
|
1,792
|
1,523
|
2,011
|
2,058
|
1,858
|
1,582
|
2,108
|
EBITDA
1 |
195.4
|
118.9
|
302.5
|
313.7
|
253
|
122.3
|
307.6
|
352.6
|
277.5
|
152.6
|
333.5
|
372.2
|
305.4
|
173.7
|
381.6
|
EBIT
1 |
157.3
|
80.56
|
263.7
|
275.3
|
214.7
|
83.91
|
267.8
|
309
|
236.9
|
110.1
|
292
|
328.9
|
262.1
|
130.1
|
337.8
|
Operating Margin
|
9.6%
|
5.62%
|
13.29%
|
14.25%
|
11.98%
|
5.53%
|
13.28%
|
15.36%
|
13.22%
|
7.23%
|
14.52%
|
15.98%
|
14.11%
|
8.22%
|
16.02%
|
Earnings before Tax (EBT)
1 |
-
|
40.5
|
221.7
|
225.1
|
175.1
|
42.49
|
206.6
|
269.2
|
195.8
|
83.58
|
266
|
303
|
233
|
107
|
323
|
Net income
1 |
124.9
|
33.02
|
199
|
169
|
131.3
|
26.97
|
151.4
|
201.1
|
145.5
|
61.2
|
205
|
227
|
175
|
80
|
242
|
Net margin
|
7.62%
|
2.3%
|
10.03%
|
8.75%
|
7.33%
|
1.78%
|
7.51%
|
9.99%
|
8.12%
|
4.02%
|
10.19%
|
11.03%
|
9.42%
|
5.06%
|
11.48%
|
EPS
2 |
-
|
0.2500
|
1.540
|
1.310
|
1.020
|
0.2100
|
1.180
|
1.570
|
1.130
|
0.4700
|
1.563
|
1.760
|
1.350
|
0.6200
|
1.870
|
Dividend per Share
2 |
0.4000
|
0.4000
|
0.4000
|
0.4000
|
0.4200
|
0.4200
|
0.4200
|
-
|
0.4600
|
0.4600
|
0.4609
|
0.4609
|
0.4940
|
0.4940
|
0.4940
|
Announcement Date
|
05/01/22
|
06/04/22
|
25/07/22
|
05/10/22
|
05/01/23
|
06/04/23
|
26/07/23
|
04/10/23
|
04/01/24
|
04/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: May |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,303
|
2,306
|
2,133
|
2,485
|
2,468
|
1,906
|
1,765
|
1,633
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.247
x
|
2.967
x
|
2.29
x
|
2.884
x
|
2.476
x
|
1.707
x
|
1.446
x
|
1.229
x
|
Free Cash Flow
1 |
156
|
402
|
609
|
-43.7
|
323
|
919
|
658
|
708
|
ROE (net income / shareholders' equity)
|
24%
|
22.8%
|
33.5%
|
25.5%
|
26.9%
|
27.5%
|
26.9%
|
26.4%
|
ROA (Net income/ Total Assets)
|
6.8%
|
5.5%
|
8.46%
|
7.32%
|
8.21%
|
9.46%
|
10%
|
10.2%
|
Assets
1 |
3,922
|
5,536
|
5,942
|
6,716
|
5,829
|
6,759
|
6,999
|
7,525
|
Book Value Per Share
2 |
10.70
|
9.750
|
13.40
|
15.30
|
16.60
|
19.30
|
21.90
|
24.30
|
Cash Flow per Share
2 |
2.180
|
4.230
|
5.940
|
1.380
|
4.480
|
7.380
|
5.790
|
6.780
|
Capex
1 |
137
|
148
|
157
|
222
|
254
|
212
|
239
|
221
|
Capex / Sales
|
2.46%
|
2.68%
|
2.57%
|
3.32%
|
3.51%
|
2.89%
|
3.14%
|
2.78%
|
Announcement Date
|
22/07/19
|
27/07/20
|
26/07/21
|
25/07/22
|
26/07/23
|
-
|
-
|
-
|
Last Close Price
107.4
USD Average target price
119.1
USD Spread / Average Target +10.88% Consensus |
1st Jan change
|
Capi.
|
---|
| -2.96% | 13.83B | | -2.39% | 76.94B | | -12.55% | 33.05B | | -11.57% | 30.82B | | -7.15% | 15.59B | | -17.56% | 11.32B | | -13.51% | 7.11B | | -14.01% | 2.75B | | -14.24% | 2.71B | | -28.44% | 2.48B |
Paint & Coating
|