Real-time Estimate
Cboe BZX
09:22:05 10/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
27.72
USD
|
-0.56%
|
|
+3.38%
|
-4.01%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
375.8
|
342.2
|
494.7
|
468
|
477.3
|
457.8
|
-
|
Enterprise Value (EV)
1 |
375.8
|
342.2
|
494.7
|
468
|
477.3
|
457.8
|
457.8
|
P/E ratio
|
12.3
x
|
7.67
x
|
8.77
x
|
8.52
x
|
8
x
|
11.4
x
|
10.8
x
|
Yield
|
0.29%
|
0.74%
|
1.08%
|
1.67%
|
1.8%
|
1.92%
|
2.11%
|
Capitalization / Revenue
|
2.33
x
|
1.52
x
|
2.24
x
|
2.18
x
|
2.18
x
|
2.43
x
|
2.3
x
|
EV / Revenue
|
2.33
x
|
1.52
x
|
2.24
x
|
2.18
x
|
2.18
x
|
2.43
x
|
2.3
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.23
x
|
0.93
x
|
1.21
x
|
1.31
x
|
1.17
x
|
1.06
x
|
0.99
x
|
Nbr of stocks (in thousands)
|
18,007
|
18,059
|
17,789
|
17,000
|
16,482
|
16,419
|
-
|
Reference price
2 |
20.87
|
18.95
|
27.81
|
27.53
|
28.96
|
27.88
|
27.88
|
Announcement Date
|
24/01/20
|
27/01/21
|
27/01/22
|
26/01/23
|
26/01/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
161.2
|
225
|
220.5
|
214.6
|
219
|
188.8
|
198.9
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
83.27
|
71.2
|
70.53
|
84.03
|
58.33
|
62.57
|
Operating Margin
|
-
|
37.01%
|
32.3%
|
32.86%
|
38.37%
|
30.91%
|
31.46%
|
Earnings before Tax (EBT)
1 |
-
|
56.6
|
73.12
|
73.15
|
79.42
|
53.32
|
55.7
|
Net income
1 |
29.22
|
45.35
|
58.61
|
58.24
|
62.74
|
41.2
|
43.15
|
Net margin
|
18.13%
|
20.16%
|
26.59%
|
27.14%
|
28.65%
|
21.83%
|
21.69%
|
EPS
2 |
1.690
|
2.470
|
3.170
|
3.230
|
3.620
|
2.440
|
2.580
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.0600
|
0.1400
|
0.3000
|
0.4600
|
0.5200
|
0.5350
|
0.5875
|
Announcement Date
|
24/01/20
|
27/01/21
|
27/01/22
|
26/01/23
|
26/01/24
|
-
|
-
|
Fiscal Period: December |
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
|
2025 Q2
|
---|
Net sales
1 |
54.68
|
53.64
|
55.94
|
56.04
|
49
|
45.01
|
81.69
|
47.97
|
44.31
|
46.78
|
46.53
|
47.57
|
47.76
|
47.45
|
49.3
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
18.24
|
15.72
|
19.94
|
18.64
|
16.29
|
12.64
|
41.19
|
16.48
|
13.71
|
14.85
|
14.1
|
14.77
|
14.67
|
12.9
|
14.6
|
Operating Margin
|
33.36%
|
29.3%
|
35.64%
|
33.26%
|
33.25%
|
28.1%
|
50.43%
|
34.35%
|
30.94%
|
31.74%
|
30.31%
|
31.04%
|
30.71%
|
27.19%
|
29.61%
|
Earnings before Tax (EBT)
1 |
18.24
|
17.8
|
19.94
|
19.42
|
16.04
|
11.64
|
37.49
|
17.18
|
13.11
|
14.02
|
12.76
|
13.16
|
13.22
|
12.2
|
13.35
|
Net income
1 |
14.61
|
14.28
|
15.94
|
15.46
|
12.62
|
9.244
|
29.68
|
13.49
|
10.32
|
10.87
|
9.892
|
10.2
|
10.24
|
9.46
|
10.39
|
Net margin
|
26.72%
|
26.62%
|
28.49%
|
27.58%
|
25.76%
|
20.54%
|
36.33%
|
28.13%
|
23.3%
|
23.25%
|
21.26%
|
21.43%
|
21.44%
|
19.94%
|
21.08%
|
EPS
2 |
0.7900
|
0.7800
|
0.8800
|
0.8600
|
0.7100
|
0.5300
|
1.710
|
0.7800
|
0.6100
|
0.6400
|
0.5850
|
0.6050
|
0.6125
|
0.5800
|
0.6450
|
Dividend per Share
2 |
0.0900
|
0.1100
|
0.1100
|
0.1200
|
0.1200
|
0.1300
|
0.1300
|
0.1300
|
0.1300
|
-
|
0.1350
|
0.1350
|
0.1350
|
0.1350
|
0.1400
|
Announcement Date
|
27/01/22
|
26/04/22
|
22/07/22
|
21/10/22
|
26/01/23
|
27/04/23
|
25/07/23
|
24/10/23
|
26/01/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
10.9%
|
13.4%
|
15.1%
|
15.2%
|
16.4%
|
10%
|
9.87%
|
ROA (Net income/ Total Assets)
|
1.04%
|
1.31%
|
1.56%
|
1.47%
|
1.54%
|
0.97%
|
0.99%
|
Assets
1 |
2,810
|
3,462
|
3,757
|
3,962
|
4,074
|
4,237
|
4,370
|
Book Value Per Share
2 |
17.00
|
20.50
|
22.90
|
21.00
|
24.80
|
26.30
|
28.20
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
24/01/20
|
27/01/21
|
27/01/22
|
26/01/23
|
26/01/24
|
-
|
-
|
Last Close Price
27.88
USD Average target price
32
USD Spread / Average Target +14.78% Consensus |
1st Jan change
|
Capi.
|
---|
| -4.01% | 458M | | +24.25% | 208B | | -0.27% | 72.06B | | +12.23% | 57.14B | | +20.21% | 50.3B | | +5.31% | 48.51B | | +32.07% | 46.16B | | +10.86% | 36.52B | | -15.79% | 35.32B | | -96.60% | 32.25B |
Commercial Banks
|