Market Closed -
Bombay S.E.
03:30:50 03/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
217.8
INR
|
-0.73%
|
|
-3.39%
|
-14.47%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
13,340
|
6,809
|
16,783
|
29,011
|
24,730
|
28,684
|
-
|
-
|
Enterprise Value (EV)
1 |
17,461
|
6,809
|
21,633
|
42,417
|
37,346
|
43,752
|
42,969
|
40,057
|
P/E ratio
|
98.2
x
|
24.7
x
|
8.9
x
|
49.1
x
|
287
x
|
-151
x
|
25.7
x
|
15.7
x
|
Yield
|
0.38%
|
-
|
0.91%
|
0.28%
|
0.37%
|
0.41%
|
0.39%
|
0.53%
|
Capitalization / Revenue
|
1.1
x
|
0.58
x
|
1.22
x
|
1.82
x
|
1.11
x
|
1.1
x
|
0.88
x
|
0.79
x
|
EV / Revenue
|
1.43
x
|
0.58
x
|
1.58
x
|
2.66
x
|
1.68
x
|
1.68
x
|
1.32
x
|
1.1
x
|
EV / EBITDA
|
11.7
x
|
3.67
x
|
5.4
x
|
15.4
x
|
24.4
x
|
14.1
x
|
8.68
x
|
7.06
x
|
EV / FCF
|
-28
x
|
-26.4
x
|
-25.7
x
|
-15.5
x
|
65
x
|
23
x
|
15.9
x
|
15.6
x
|
FCF Yield
|
-3.57%
|
-3.79%
|
-3.89%
|
-6.46%
|
1.54%
|
4.35%
|
6.31%
|
6.42%
|
Price to Book
|
-
|
0.7
x
|
1.39
x
|
2.31
x
|
1.51
x
|
1.8
x
|
1.71
x
|
1.55
x
|
Nbr of stocks (in thousands)
|
1,02,000
|
1,11,375
|
1,17,500
|
1,17,500
|
1,30,708
|
1,30,708
|
-
|
-
|
Reference price
2 |
130.8
|
61.14
|
142.8
|
246.9
|
189.2
|
219.4
|
219.4
|
219.4
|
Announcement Date
|
22/05/19
|
29/05/20
|
12/05/21
|
11/05/22
|
10/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
12,176
|
11,752
|
13,713
|
15,969
|
22,295
|
25,992
|
32,529
|
36,529
|
EBITDA
1 |
1,494
|
1,855
|
4,004
|
2,758
|
1,532
|
3,095
|
4,951
|
5,670
|
EBIT
1 |
865.9
|
1,107
|
3,277
|
1,831
|
-25.9
|
1,317
|
2,647
|
3,485
|
Operating Margin
|
7.11%
|
9.42%
|
23.89%
|
11.46%
|
-0.12%
|
5.07%
|
8.14%
|
9.54%
|
Earnings before Tax (EBT)
1 |
232
|
496.7
|
2,811
|
1,040
|
184.7
|
-546
|
1,594
|
2,680
|
Net income
1 |
135.9
|
265.3
|
1,860
|
691.5
|
290.4
|
-396
|
1,080
|
1,791
|
Net margin
|
1.12%
|
2.26%
|
13.57%
|
4.33%
|
1.3%
|
-1.52%
|
3.32%
|
4.9%
|
EPS
2 |
1.332
|
2.472
|
16.05
|
5.030
|
0.6600
|
-1.450
|
8.550
|
13.94
|
Free Cash Flow
1 |
-623.7
|
-258.1
|
-840.9
|
-2,740
|
574.2
|
1,904
|
2,711
|
2,572
|
FCF margin
|
-5.12%
|
-2.2%
|
-6.13%
|
-17.16%
|
2.58%
|
7.32%
|
8.33%
|
7.04%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
37.49%
|
61.51%
|
54.76%
|
45.36%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
197.73%
|
-
|
250.91%
|
143.63%
|
Dividend per Share
2 |
0.5000
|
-
|
1.300
|
0.7000
|
0.7000
|
0.9000
|
0.8667
|
1.160
|
Announcement Date
|
22/05/19
|
29/05/20
|
12/05/21
|
11/05/22
|
10/05/23
|
-
|
-
|
-
|
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
1 |
3,637
|
4,176
|
3,926
|
3,689
|
3,336
|
5,017
|
5,577
|
4,746
|
5,757
|
6,215
|
5,397
|
5,820
|
6,504
|
7,068
|
EBITDA
|
1,044
|
1,042
|
1,071
|
607.8
|
463
|
610.9
|
610.3
|
57.1
|
475.8
|
388.6
|
-
|
428.3
|
888.7
|
739.8
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
748
|
751
|
768.9
|
320
|
80
|
-133.8
|
-111.9
|
-675.6
|
-292.2
|
1,264
|
-
|
-299
|
-
|
-
|
Net income
1 |
496.7
|
499.5
|
514.3
|
210.7
|
53.3
|
-115.1
|
-72.2
|
-422.5
|
-220.2
|
1,005
|
-397.7
|
-288.3
|
29
|
-200
|
Net margin
|
13.66%
|
11.96%
|
13.1%
|
5.71%
|
1.6%
|
-2.29%
|
-1.29%
|
-8.9%
|
-3.82%
|
16.17%
|
-7.37%
|
-4.95%
|
0.45%
|
-2.83%
|
EPS
2 |
-
|
-
|
4.262
|
1.770
|
0.3900
|
-1.630
|
-1.040
|
-3.760
|
-2.080
|
7.500
|
-3.230
|
-2.350
|
0.2000
|
-1.700
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20/01/21
|
12/05/21
|
28/07/21
|
27/10/21
|
28/01/22
|
11/05/22
|
20/07/22
|
19/10/22
|
23/01/23
|
10/05/23
|
27/07/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
4,121
|
-
|
4,850
|
13,407
|
12,616
|
15,068
|
14,285
|
11,373
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.758
x
|
-
|
1.211
x
|
4.862
x
|
8.236
x
|
4.869
x
|
2.886
x
|
2.006
x
|
Free Cash Flow
1 |
-624
|
-258
|
-841
|
-2,740
|
574
|
1,904
|
2,711
|
2,572
|
ROE (net income / shareholders' equity)
|
1.67%
|
2.93%
|
17.1%
|
5.65%
|
8.03%
|
-1.38%
|
6.55%
|
10.1%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
86.80
|
103.0
|
107.0
|
125.0
|
122.0
|
129.0
|
141.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
1,954
|
2,279
|
4,613
|
3,610
|
1,177
|
1,649
|
1,996
|
2,535
|
Capex / Sales
|
16.05%
|
19.39%
|
33.64%
|
22.61%
|
5.28%
|
6.34%
|
6.14%
|
6.94%
|
Announcement Date
|
22/05/19
|
29/05/20
|
12/05/21
|
11/05/22
|
10/05/23
|
-
|
-
|
-
|
Last Close Price
219.4
INR Average target price
286.6
INR Spread / Average Target +30.59% Consensus |
1st Jan change
|
Capi.
|
---|
| -14.47% | 344M | | +18.15% | 47.78B | | +4.32% | 15.72B | | -5.15% | 15.14B | | -10.14% | 10.73B | | +26.67% | 8.85B | | +105.28% | 7.85B | | -3.59% | 7.71B | | -8.03% | 7.5B | | +23.60% | 6.76B |
Cement & Concrete Manufacturing
|