Market Closed -
NSE India S.E.
05:13:56 04/07/2024 pm IST
|
5-day change
|
1st Jan Change
|
2,390
INR
|
+0.37%
|
|
-0.36%
|
-3.59%
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
1,59,756
|
3,20,309
|
7,93,949
|
7,13,257
|
7,58,121
|
7,08,648
|
-
|
-
|
Enterprise Value (EV)
1 |
1,91,262
|
3,48,229
|
8,24,839
|
7,45,733
|
7,99,193
|
7,52,680
|
7,53,781
|
7,53,660
|
P/E ratio
|
15.7
x
|
26.3
x
|
42
x
|
33
x
|
56.8
x
|
41.9
x
|
31.4
x
|
26.9
x
|
Yield
|
0.25%
|
0.44%
|
0.27%
|
0.3%
|
0.28%
|
0.34%
|
0.39%
|
0.38%
|
Capitalization / Revenue
|
2.22
x
|
3.81
x
|
6.39
x
|
4.8
x
|
5.77
x
|
4.7
x
|
4.05
x
|
3.6
x
|
EV / Revenue
|
2.65
x
|
4.15
x
|
6.63
x
|
5.01
x
|
6.08
x
|
4.99
x
|
4.31
x
|
3.83
x
|
EV / EBITDA
|
13.1
x
|
16.2
x
|
26
x
|
21.1
x
|
30.9
x
|
23.3
x
|
18.6
x
|
16.4
x
|
EV / FCF
|
-226
x
|
62.5
x
|
301
x
|
1,174
x
|
-649
x
|
146
x
|
96.1
x
|
54.8
x
|
FCF Yield
|
-0.44%
|
1.6%
|
0.33%
|
0.09%
|
-0.15%
|
0.68%
|
1.04%
|
1.82%
|
Price to Book
|
3.24
x
|
4.67
x
|
9.27
x
|
6.91
x
|
6.6
x
|
5.48
x
|
4.75
x
|
4.08
x
|
Nbr of stocks (in thousands)
|
2,87,403
|
2,96,226
|
2,96,421
|
2,96,425
|
2,96,425
|
2,96,425
|
-
|
-
|
Reference price
2 |
555.9
|
1,081
|
2,678
|
2,406
|
2,558
|
2,391
|
2,391
|
2,391
|
Announcement Date
|
04/06/20
|
05/05/21
|
09/05/22
|
09/05/23
|
07/05/24
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
72,094
|
84,000
|
1,24,337
|
1,48,702
|
1,31,385
|
1,50,714
|
1,74,996
|
1,96,903
|
EBITDA
1 |
14,549
|
21,452
|
31,759
|
35,292
|
25,841
|
32,306
|
40,556
|
46,077
|
EBIT
1 |
10,663
|
16,921
|
26,587
|
29,539
|
19,115
|
24,483
|
31,129
|
35,643
|
Operating Margin
|
14.79%
|
20.14%
|
21.38%
|
19.86%
|
14.55%
|
16.25%
|
17.79%
|
18.1%
|
Earnings before Tax (EBT)
1 |
10,706
|
16,127
|
25,856
|
28,240
|
16,922
|
22,202
|
29,456
|
34,570
|
Net income
1 |
10,191
|
11,979
|
18,889
|
21,623
|
13,357
|
16,980
|
22,629
|
26,533
|
Net margin
|
14.14%
|
14.26%
|
15.19%
|
14.54%
|
10.17%
|
11.27%
|
12.93%
|
13.48%
|
EPS
2 |
35.46
|
41.11
|
63.75
|
72.95
|
45.06
|
57.09
|
76.09
|
88.93
|
Free Cash Flow
1 |
-847.2
|
5,573
|
2,736
|
635.3
|
-1,231
|
5,141
|
7,846
|
13,751
|
FCF margin
|
-1.18%
|
6.63%
|
2.2%
|
0.43%
|
-0.94%
|
3.41%
|
4.48%
|
6.98%
|
FCF Conversion (EBITDA)
|
-
|
25.98%
|
8.62%
|
1.8%
|
-
|
15.91%
|
19.35%
|
29.84%
|
FCF Conversion (Net income)
|
-
|
46.52%
|
14.49%
|
2.94%
|
-
|
30.28%
|
34.67%
|
51.82%
|
Dividend per Share
2 |
1.400
|
4.800
|
7.150
|
7.200
|
7.200
|
8.082
|
9.282
|
9.087
|
Announcement Date
|
04/06/20
|
05/05/21
|
09/05/22
|
09/05/23
|
07/05/24
|
-
|
-
|
-
|
Fiscal Period: March |
2021 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
---|
Net sales
1 |
36,460
|
33,459
|
35,494
|
38,947
|
37,278
|
34,697
|
37,781
|
33,384
|
31,774
|
30,530
|
35,697
|
-
|
32,428
|
36,207
|
40,261
|
43,166
|
-
|
EBITDA
1 |
9,357
|
8,814
|
9,480
|
9,950
|
7,691
|
8,335
|
9,316
|
6,962
|
6,262
|
5,658
|
6,958
|
12,616
|
7,210
|
8,947
|
9,957
|
8,105
|
-
|
EBIT
1 |
-
|
7,490
|
8,164
|
8,642
|
6,298
|
6,829
|
7,770
|
5,396
|
4,650
|
3,969
|
5,099
|
-
|
6,059
|
7,297
|
8,207
|
5,569
|
-
|
Operating Margin
|
-
|
22.39%
|
23%
|
22.19%
|
16.9%
|
19.68%
|
20.56%
|
16.16%
|
14.63%
|
13%
|
14.28%
|
-
|
18.68%
|
20.15%
|
20.39%
|
12.9%
|
-
|
Earnings before Tax (EBT)
1 |
-
|
7,303
|
7,879
|
8,416
|
6,181
|
6,309
|
7,334
|
4,857
|
4,148
|
3,483
|
4,433
|
-
|
4,901
|
6,961
|
7,866
|
4,434
|
-
|
Net income
1 |
-
|
5,055
|
6,056
|
6,080
|
4,810
|
5,109
|
5,624
|
3,593
|
3,008
|
2,534
|
4,222
|
-
|
3,670
|
5,207
|
5,884
|
4,349
|
-
|
Net margin
|
-
|
15.11%
|
17.06%
|
15.61%
|
12.9%
|
14.72%
|
14.89%
|
10.76%
|
9.47%
|
8.3%
|
11.83%
|
-
|
11.32%
|
14.38%
|
14.61%
|
10.08%
|
-
|
EPS
2 |
-
|
17.06
|
20.43
|
20.51
|
16.23
|
17.24
|
18.97
|
12.12
|
10.15
|
8.550
|
14.24
|
-
|
12.38
|
17.57
|
19.85
|
14.67
|
-
|
Dividend per Share
2 |
-
|
-
|
7.150
|
3.600
|
-
|
3.600
|
-
|
3.600
|
-
|
-
|
3.600
|
-
|
-
|
-
|
-
|
8.280
|
-
|
Announcement Date
|
04/11/20
|
25/01/22
|
09/05/22
|
21/07/22
|
03/11/22
|
30/01/23
|
09/05/23
|
24/07/23
|
27/10/23
|
30/01/24
|
07/05/24
|
07/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
31,506
|
27,920
|
30,890
|
32,476
|
41,071
|
44,032
|
45,133
|
45,012
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.165
x
|
1.302
x
|
0.9726
x
|
0.9202
x
|
1.589
x
|
1.363
x
|
1.113
x
|
0.9769
x
|
Free Cash Flow
1 |
-847
|
5,573
|
2,737
|
635
|
-1,231
|
5,141
|
7,846
|
13,751
|
ROE (net income / shareholders' equity)
|
22.5%
|
17.4%
|
24.5%
|
22.9%
|
12.3%
|
13.8%
|
16.1%
|
16.1%
|
ROA (Net income/ Total Assets)
|
-
|
10.1%
|
13.2%
|
12.5%
|
6.81%
|
7.8%
|
-
|
-
|
Assets
1 |
-
|
1,19,031
|
1,43,531
|
1,72,656
|
1,96,140
|
2,17,691
|
-
|
-
|
Book Value Per Share
2 |
172.0
|
231.0
|
289.0
|
348.0
|
387.0
|
436.0
|
503.0
|
586.0
|
Cash Flow per Share
2 |
-
|
-
|
-
|
97.90
|
70.60
|
93.90
|
114.0
|
-
|
Capex
1 |
13,892
|
12,144
|
18,321
|
28,382
|
22,169
|
21,716
|
24,223
|
24,990
|
Capex / Sales
|
19.27%
|
14.46%
|
14.73%
|
19.09%
|
16.87%
|
14.41%
|
13.84%
|
12.69%
|
Announcement Date
|
04/06/20
|
05/05/21
|
09/05/22
|
09/05/23
|
07/05/24
|
-
|
-
|
-
|
Last Close Price
2,391
INR Average target price
2,378
INR Spread / Average Target -0.52% Consensus |
1st Jan change
|
Capi.
|
---|
| +9.35% | 79.57B | | -6.83% | 43.64B | | +2.94% | 33.11B | | +14.08% | 18.96B | | +6.74% | 11.27B | | -22.90% | 9.96B | | -10.70% | 9.71B | | -2.21% | 8.74B | | +6.02% | 8.04B |
Diversified Chemicals
|