Market Closed -
NSE India S.E.
05:13:49 10/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
912.3
INR
|
+1.46%
|
|
+0.64%
|
-26.45%
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
61,442
|
62,730
|
96,446
|
1,69,511
|
96,970
|
99,165
|
-
|
-
|
Enterprise Value (EV)
1 |
61,442
|
62,730
|
96,446
|
1,71,583
|
94,102
|
1,05,366
|
1,01,961
|
98,488
|
P/E ratio
|
46
x
|
32.3
x
|
40.2
x
|
77.5
x
|
47.8
x
|
50.4
x
|
35.5
x
|
27.8
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
0.89%
|
0.89%
|
0.89%
|
Capitalization / Revenue
|
2.87
x
|
2.89
x
|
3.96
x
|
5.68
x
|
3.37
x
|
3.39
x
|
2.64
x
|
2.4
x
|
EV / Revenue
|
2.87
x
|
2.89
x
|
3.96
x
|
5.75
x
|
3.28
x
|
3.6
x
|
2.71
x
|
2.39
x
|
EV / EBITDA
|
29.3
x
|
20.9
x
|
26.6
x
|
54.5
x
|
31.7
x
|
33.7
x
|
22.1
x
|
17.6
x
|
EV / FCF
|
72.2
x
|
-315
x
|
49.3
x
|
509
x
|
24,129
x
|
-324
x
|
40.9
x
|
34.2
x
|
FCF Yield
|
1.38%
|
-0.32%
|
2.03%
|
0.2%
|
0%
|
-0.31%
|
2.44%
|
2.93%
|
Price to Book
|
8.42
x
|
6.82
x
|
8.14
x
|
12.2
x
|
6.06
x
|
3.26
x
|
2.99
x
|
2.69
x
|
Nbr of stocks (in thousands)
|
97,566
|
97,566
|
97,566
|
97,566
|
97,566
|
1,08,697
|
-
|
-
|
Reference price
2 |
629.8
|
643.0
|
988.5
|
1,737
|
993.9
|
899.2
|
899.2
|
899.2
|
Announcement Date
|
04/05/19
|
26/06/20
|
29/05/21
|
12/05/22
|
17/05/23
|
-
|
-
|
-
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
21,414
|
21,736
|
24,354
|
29,818
|
28,733
|
29,260
|
37,575
|
41,244
|
EBITDA
1 |
2,095
|
3,004
|
3,623
|
3,149
|
2,973
|
3,124
|
4,611
|
5,581
|
EBIT
1 |
1,700
|
2,414
|
2,894
|
2,342
|
2,077
|
2,179
|
3,360
|
4,850
|
Operating Margin
|
7.94%
|
11.1%
|
11.88%
|
7.85%
|
7.23%
|
7.45%
|
8.94%
|
11.76%
|
Earnings before Tax (EBT)
1 |
1,894
|
2,564
|
3,238
|
2,964
|
2,731
|
2,501
|
3,564
|
4,564
|
Net income
1 |
1,338
|
1,934
|
2,377
|
2,173
|
2,012
|
1,857
|
2,651
|
3,396
|
Net margin
|
6.25%
|
8.9%
|
9.76%
|
7.29%
|
7%
|
6.35%
|
7.05%
|
8.23%
|
EPS
2 |
13.70
|
19.92
|
24.62
|
22.42
|
20.81
|
17.83
|
25.33
|
32.33
|
Free Cash Flow
1 |
850.9
|
-199
|
1,956
|
337
|
3.9
|
-325.7
|
2,493
|
2,882
|
FCF margin
|
3.97%
|
-0.92%
|
8.03%
|
1.13%
|
0.01%
|
-1.11%
|
6.63%
|
6.99%
|
FCF Conversion (EBITDA)
|
40.62%
|
-
|
53.97%
|
10.7%
|
0.13%
|
-
|
54.06%
|
51.65%
|
FCF Conversion (Net income)
|
63.62%
|
-
|
82.26%
|
15.51%
|
0.19%
|
-
|
94.04%
|
84.87%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
8.000
|
8.000
|
8.000
|
Announcement Date
|
04/05/19
|
26/06/20
|
29/05/21
|
12/05/22
|
17/05/23
|
-
|
-
|
-
|
Fiscal Period: März |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
8,259
|
7,327
|
5,512
|
7,856
|
8,813
|
7,636
|
-
|
7,222
|
8,170
|
7,290
|
7,787
|
8,746
|
EBITDA
1 |
1,439
|
841.2
|
382.7
|
1,098
|
949.8
|
718.5
|
-
|
782.7
|
757.3
|
774.2
|
966
|
903
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
420.9
|
530.9
|
605.3
|
448.1
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7.35%
|
7.41%
|
6.15%
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
03/02/21
|
29/05/21
|
14/08/21
|
29/10/21
|
02/02/22
|
12/05/22
|
02/08/22
|
08/11/22
|
02/02/23
|
17/05/23
|
-
|
-
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
2,072
|
-
|
6,201
|
2,796
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
2,869
|
-
|
-
|
677
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
0.658
x
|
-
|
1.985
x
|
0.6064
x
|
-
|
Free Cash Flow
1 |
851
|
-199
|
1,956
|
337
|
3.9
|
-326
|
2,493
|
2,882
|
ROE (net income / shareholders' equity)
|
20.2%
|
23.4%
|
22.6%
|
16.9%
|
13.4%
|
8.3%
|
10.4%
|
11.8%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
74.80
|
94.30
|
121.0
|
143.0
|
164.0
|
276.0
|
301.0
|
334.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
528
|
1,834
|
648
|
1,635
|
2,116
|
2,350
|
1,030
|
1,430
|
Capex / Sales
|
2.46%
|
8.44%
|
2.66%
|
5.48%
|
7.36%
|
8.03%
|
2.74%
|
3.47%
|
Announcement Date
|
04/05/19
|
26/06/20
|
29/05/21
|
12/05/22
|
17/05/23
|
-
|
-
|
-
|
Last Close Price
912.3
INR Average target price
1,222
INR Spread / Average Target +33.91% Consensus |
1st Jan change
|
Capi.
|
---|
| -26.45% | 1.17B | | +6.51% | 9.37B | | +2.00% | 4.03B | | +16.49% | 2.45B | | +16.75% | 1.97B | | -4.44% | 1.51B | | +45.93% | 1.28B | | +14.46% | 1.01B | | +10.84% | 922M | | -8.55% | 841M |
Furniture
|