Market Closed -
Bombay S.E.
03:57:18 29/04/2024 pm IST
|
5-day change
|
1st Jan Change
|
130.8
INR
|
-0.27%
|
|
+2.91%
|
+28.24%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,71,281
|
1,92,792
|
6,36,482
|
6,29,530
|
4,54,535
|
8,86,356
|
-
|
-
|
Enterprise Value (EV)
1 |
5,45,240
|
2,60,693
|
6,65,681
|
7,07,145
|
5,45,471
|
10,32,846
|
9,98,193
|
9,55,698
|
P/E ratio
|
29.2
x
|
16.5
x
|
61.3
x
|
55.7
x
|
30.4
x
|
38.4
x
|
22.3
x
|
18.5
x
|
Yield
|
1.01%
|
2.46%
|
0.74%
|
0.47%
|
0.97%
|
0.8%
|
1.21%
|
1.44%
|
Capitalization / Revenue
|
0.74
x
|
0.3
x
|
1.11
x
|
0.99
x
|
0.58
x
|
0.9
x
|
0.76
x
|
0.71
x
|
EV / Revenue
|
0.86
x
|
0.41
x
|
1.16
x
|
1.11
x
|
0.69
x
|
1.04
x
|
0.86
x
|
0.76
x
|
EV / EBITDA
|
10.2
x
|
5.01
x
|
15.3
x
|
15.9
x
|
8.79
x
|
11.8
x
|
8.99
x
|
7.84
x
|
EV / FCF
|
35.2
x
|
6.39
x
|
21.6
x
|
-1,557
x
|
22.5
x
|
-60.7
x
|
18.6
x
|
14.8
x
|
FCF Yield
|
2.84%
|
15.6%
|
4.63%
|
-0.06%
|
4.44%
|
-1.65%
|
5.39%
|
6.74%
|
Price to Book
|
4.3
x
|
1.71
x
|
5.07
x
|
3.06
x
|
2.02
x
|
3.65
x
|
3.23
x
|
2.85
x
|
Nbr of stocks (in thousands)
|
47,36,491
|
47,36,901
|
47,36,901
|
67,76,421
|
67,76,011
|
67,76,421
|
-
|
-
|
Reference price
2 |
99.50
|
40.70
|
134.4
|
92.90
|
67.08
|
130.8
|
130.8
|
130.8
|
Announcement Date
|
27/05/19
|
02/06/20
|
02/06/21
|
26/05/22
|
26/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,35,229
|
6,35,369
|
5,73,699
|
6,35,360
|
7,87,007
|
9,89,816
|
11,62,284
|
12,50,611
|
EBITDA
1 |
53,484
|
52,014
|
43,590
|
44,614
|
62,077
|
87,771
|
1,11,060
|
1,21,891
|
EBIT
1 |
32,902
|
24,234
|
14,329
|
15,032
|
30,719
|
50,508
|
68,840
|
76,860
|
Operating Margin
|
5.18%
|
3.81%
|
2.5%
|
2.37%
|
3.9%
|
5.1%
|
5.92%
|
6.15%
|
Earnings before Tax (EBT)
1 |
32,003
|
20,554
|
11,734
|
14,242
|
24,048
|
35,116
|
57,982
|
69,200
|
Net income
1 |
16,132
|
11,700
|
10,391
|
8,738
|
14,956
|
22,877
|
39,463
|
47,449
|
Net margin
|
2.54%
|
1.84%
|
1.81%
|
1.38%
|
1.9%
|
2.31%
|
3.4%
|
3.79%
|
EPS
2 |
3.407
|
2.473
|
2.193
|
1.667
|
2.210
|
3.410
|
5.864
|
7.073
|
Free Cash Flow
1 |
15,497
|
40,779
|
30,812
|
-454.1
|
24,219
|
-17,007
|
53,788
|
64,367
|
FCF margin
|
2.44%
|
6.42%
|
5.37%
|
-0.07%
|
3.08%
|
-1.72%
|
4.63%
|
5.15%
|
FCF Conversion (EBITDA)
|
28.98%
|
78.4%
|
70.69%
|
-
|
39.01%
|
-
|
48.43%
|
52.81%
|
FCF Conversion (Net income)
|
96.07%
|
348.53%
|
296.51%
|
-
|
161.94%
|
-
|
136.3%
|
135.66%
|
Dividend per Share
2 |
1.000
|
1.000
|
1.000
|
0.4333
|
0.6500
|
1.050
|
1.587
|
1.889
|
Announcement Date
|
27/05/19
|
02/06/20
|
02/06/21
|
26/05/22
|
26/05/23
|
-
|
-
|
-
|
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 |
1,70,924
|
1,69,719
|
1,61,574
|
1,40,764
|
1,61,175
|
1,71,848
|
1,76,147
|
1,82,608
|
2,02,262
|
2,24,768
|
2,24,622
|
2,31,734
|
2,52,077
|
2,63,745
|
EBITDA
1 |
17,955
|
17,223
|
12,200
|
9,438
|
10,765
|
12,108
|
10,768
|
14,031
|
15,753
|
20,205
|
19,246
|
20,443
|
21,378
|
24,804
|
EBIT
1 |
10,602
|
9,655
|
4,687
|
-
|
3,431
|
4,746
|
3,444
|
6,544
|
-
|
11,808
|
10,857
|
11,696
|
12,407
|
15,052
|
Operating Margin
|
6.2%
|
5.69%
|
2.9%
|
-
|
2.13%
|
2.76%
|
1.96%
|
3.58%
|
-
|
5.25%
|
4.83%
|
5.05%
|
4.92%
|
5.71%
|
Earnings before Tax (EBT)
1 |
10,186
|
9,142
|
5,224
|
1,787
|
3,269
|
3,960
|
2,743
|
4,596
|
7,179
|
9,530
|
8,860
|
9,333
|
11,732
|
9,529
|
Net income
1 |
7,984
|
7,136
|
2,896
|
2,169
|
2,451
|
1,216
|
1,412
|
2,464
|
4,539
|
6,540
|
6,009
|
7,244
|
7,088
|
7,159
|
Net margin
|
4.67%
|
4.2%
|
1.79%
|
1.54%
|
1.52%
|
0.71%
|
0.8%
|
1.35%
|
2.24%
|
2.91%
|
2.68%
|
3.13%
|
2.81%
|
2.71%
|
EPS
2 |
1.687
|
1.507
|
0.6133
|
0.4533
|
0.5200
|
0.1800
|
0.2067
|
0.3600
|
-
|
0.9700
|
0.8900
|
1.200
|
1.100
|
1.100
|
Dividend per Share
|
-
|
1.000
|
-
|
-
|
-
|
0.4333
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
12/02/21
|
02/06/21
|
10/08/21
|
12/11/21
|
11/02/22
|
26/05/22
|
08/08/22
|
10/11/22
|
08/02/23
|
26/05/23
|
10/08/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
73,960
|
67,902
|
29,200
|
77,615
|
90,936
|
1,46,490
|
1,11,837
|
69,342
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.383
x
|
1.305
x
|
0.6699
x
|
1.74
x
|
1.465
x
|
1.669
x
|
1.007
x
|
0.5689
x
|
Free Cash Flow
1 |
15,497
|
40,779
|
30,812
|
-454
|
24,219
|
-17,007
|
53,788
|
64,367
|
ROE (net income / shareholders' equity)
|
15.5%
|
10.5%
|
8.72%
|
5.27%
|
6.95%
|
10%
|
15%
|
15.9%
|
ROA (Net income/ Total Assets)
|
3.99%
|
2.63%
|
2.22%
|
1.67%
|
2.53%
|
4.16%
|
5.6%
|
6.1%
|
Assets
1 |
4,04,139
|
4,44,129
|
4,67,904
|
5,21,764
|
5,90,605
|
5,50,452
|
7,04,249
|
7,78,491
|
Book Value Per Share
2 |
23.20
|
23.80
|
26.50
|
30.40
|
33.10
|
35.90
|
40.50
|
45.90
|
Cash Flow per Share
2 |
9.100
|
13.40
|
10.70
|
4.700
|
6.860
|
9.140
|
15.00
|
14.90
|
Capex
1 |
27,627
|
22,741
|
19,700
|
25,081
|
22,211
|
70,360
|
42,561
|
39,573
|
Capex / Sales
|
4.35%
|
3.58%
|
3.43%
|
3.95%
|
2.82%
|
7.11%
|
3.66%
|
3.16%
|
Announcement Date
|
27/05/19
|
02/06/20
|
02/06/21
|
26/05/22
|
26/05/23
|
-
|
-
|
-
|
Last Close Price
131.2
INR Average target price
131.7
INR Spread / Average Target +0.42% Consensus |
1st Jan change
|
Capi.
|
---|
| +28.24% | 10.66B | | +29.62% | 50.98B | | +26.53% | 20.39B | | -19.60% | 19.42B | | +30.52% | 17.27B | | -3.16% | 15.84B | | -13.68% | 14.09B | | -20.75% | 13.35B | | +31.97% | 11.74B | | +31.96% | 10.21B |
Other Auto, Truck & Motorcycle Parts
|