Market Closed -
Nyse
01:30:02 04/05/2024 am IST
|
5-day change
|
1st Jan Change
|
31.43
USD
|
+10.47%
|
|
+14.67%
|
+33.74%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,135
|
3,728
|
3,944
|
3,153
|
3,013
|
4,034
|
-
|
-
|
Enterprise Value (EV)
1 |
6,244
|
6,552
|
7,486
|
6,935
|
6,587
|
7,441
|
7,207
|
6,918
|
P/E ratio
|
21.2
x
|
14.3
x
|
9.87
x
|
20.2
x
|
12.3
x
|
15.3
x
|
14.7
x
|
12.4
x
|
Yield
|
-
|
-
|
1.7%
|
2.01%
|
2.13%
|
1.59%
|
1.59%
|
1.59%
|
Capitalization / Revenue
|
0.57
x
|
0.67
x
|
0.64
x
|
0.5
x
|
0.45
x
|
0.58
x
|
0.55
x
|
0.53
x
|
EV / Revenue
|
1.14
x
|
1.18
x
|
1.21
x
|
1.09
x
|
0.99
x
|
1.07
x
|
0.99
x
|
0.91
x
|
EV / EBITDA
|
8.78
x
|
8.18
x
|
7.9
x
|
10.7
x
|
8.16
x
|
8.68
x
|
7.88
x
|
6.87
x
|
EV / FCF
|
2,16,77,727
x
|
74,32,230
x
|
3,39,20,109
x
|
7,34,19,152
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
3.9
x
|
3.52
x
|
3.55
x
|
2.81
x
|
2.34
x
|
2.64
x
|
2.33
x
|
2.03
x
|
Nbr of stocks (in thousands)
|
1,34,326
|
1,34,763
|
1,34,145
|
1,26,984
|
1,28,214
|
1,28,358
|
-
|
-
|
Reference price
2 |
23.34
|
27.66
|
29.40
|
24.83
|
23.50
|
31.43
|
31.43
|
31.43
|
Announcement Date
|
20/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,454
|
5,532
|
6,205
|
6,334
|
6,664
|
6,969
|
7,288
|
7,622
|
EBITDA
1 |
710.9
|
800.6
|
947.4
|
646.9
|
807.4
|
857.7
|
914.4
|
1,007
|
EBIT
1 |
471.9
|
567.7
|
713.8
|
403.3
|
554.9
|
631.7
|
689.1
|
741.8
|
Operating Margin
|
8.65%
|
10.26%
|
11.5%
|
6.37%
|
8.33%
|
9.06%
|
9.46%
|
9.73%
|
Earnings before Tax (EBT)
1 |
264.7
|
456.5
|
629.7
|
260.6
|
382.4
|
435.3
|
482.7
|
540.2
|
Net income
1 |
148.4
|
259
|
388.8
|
159
|
243.5
|
254.8
|
296.2
|
335.5
|
Net margin
|
2.72%
|
4.68%
|
6.27%
|
2.51%
|
3.65%
|
3.66%
|
4.06%
|
4.4%
|
EPS
2 |
1.100
|
1.930
|
2.980
|
1.230
|
1.910
|
2.049
|
2.133
|
2.527
|
Free Cash Flow
|
288.1
|
881.6
|
220.7
|
94.45
|
-
|
-
|
-
|
-
|
FCF margin
|
5.28%
|
15.94%
|
3.56%
|
1.49%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
40.52%
|
110.13%
|
23.3%
|
14.6%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
194.04%
|
340.41%
|
56.76%
|
59.41%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
0.5000
|
0.5000
|
0.5000
|
0.5000
|
0.5000
|
0.5000
|
Announcement Date
|
20/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
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 |
1,534
|
1,560
|
1,600
|
1,585
|
1,568
|
1,581
|
1,665
|
1,675
|
1,666
|
1,659
|
1,789
|
1,748
|
1,741
|
1,734
|
1,841
|
EBITDA
1 |
208.6
|
138.4
|
163.8
|
181
|
153.1
|
148.9
|
214.1
|
219.5
|
193.8
|
180.1
|
261.9
|
230.4
|
203.4
|
191.7
|
251.2
|
EBIT
1 |
150.3
|
77.54
|
104
|
121
|
91.47
|
86.86
|
151.5
|
159.2
|
130
|
114.3
|
194
|
172.8
|
146
|
136.2
|
195.1
|
Operating Margin
|
9.79%
|
4.97%
|
6.5%
|
7.63%
|
5.83%
|
5.49%
|
9.1%
|
9.51%
|
7.8%
|
6.89%
|
10.84%
|
9.88%
|
8.38%
|
7.86%
|
10.6%
|
Earnings before Tax (EBT)
1 |
127.9
|
57.67
|
73.87
|
86.08
|
54.35
|
46.28
|
111.4
|
120.7
|
76.56
|
73.47
|
153.6
|
130.7
|
103.1
|
71.45
|
118.9
|
Net income
1 |
74.38
|
48.2
|
49.12
|
53.29
|
27.17
|
27.5
|
70.8
|
75.36
|
48.18
|
46.27
|
96.9
|
84.59
|
62.99
|
39.38
|
74.9
|
Net margin
|
4.85%
|
3.09%
|
3.07%
|
3.36%
|
1.73%
|
1.74%
|
4.25%
|
4.5%
|
2.89%
|
2.79%
|
5.42%
|
4.84%
|
3.62%
|
2.27%
|
4.07%
|
EPS
2 |
0.5700
|
0.3700
|
0.3700
|
0.4300
|
0.2100
|
0.2200
|
0.5600
|
0.6100
|
0.3800
|
0.3600
|
0.7500
|
0.6607
|
0.4955
|
0.3230
|
0.5492
|
Dividend per Share
2 |
0.1250
|
-
|
-
|
-
|
-
|
0.1250
|
0.1250
|
0.1250
|
-
|
0.1250
|
0.1250
|
0.1250
|
0.1250
|
0.1250
|
0.1250
|
Announcement Date
|
04/11/21
|
24/02/22
|
05/05/22
|
04/08/22
|
03/11/22
|
23/02/23
|
04/05/23
|
03/08/23
|
02/11/23
|
22/02/24
|
02/05/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
3,109
|
2,825
|
3,542
|
3,782
|
3,574
|
3,407
|
3,173
|
2,884
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.374
x
|
3.529
x
|
3.739
x
|
5.846
x
|
4.426
x
|
3.972
x
|
3.47
x
|
2.863
x
|
Free Cash Flow
|
288
|
882
|
221
|
94.5
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
18.9%
|
28.3%
|
37.1%
|
14.2%
|
20.3%
|
16.9%
|
15.3%
|
15.7%
|
ROA (Net income/ Total Assets)
|
2.23%
|
3.45%
|
5.36%
|
2.12%
|
3.19%
|
3.29%
|
3.76%
|
4.14%
|
Assets
1 |
6,657
|
7,498
|
7,257
|
7,513
|
7,638
|
7,733
|
7,875
|
8,095
|
Book Value Per Share
2 |
5.980
|
7.860
|
8.290
|
8.820
|
10.00
|
11.90
|
13.50
|
15.50
|
Cash Flow per Share
2 |
3.420
|
7.920
|
3.080
|
2.290
|
4.730
|
3.530
|
4.920
|
5.280
|
Capex
1 |
157
|
146
|
181
|
190
|
229
|
231
|
214
|
219
|
Capex / Sales
|
2.88%
|
2.65%
|
2.91%
|
3.01%
|
3.44%
|
3.31%
|
2.94%
|
2.87%
|
Announcement Date
|
20/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Last Close Price
31.43
USD Average target price
36
USD Spread / Average Target +14.54% Consensus |
1st Jan change
|
Capi.
|
---|
| +33.74% | 4.03B | | +13.70% | 81.4B | | -29.20% | 70.18B | | +9.72% | 29.08B | | -11.43% | 16.97B | | -0.43% | 16.96B | | -0.31% | 15.26B | | +3.42% | 12.41B | | +28.34% | 11.79B | | -30.70% | 11.95B |
Other Healthcare Facilities & Services
|