Market Closed -
OTC Markets
09:11:56 06/06/2024 pm IST
|
5-day change
|
1st Jan Change
|
98
USD
|
+6.35%
|
|
0.00%
|
+31.98%
|
Fiscal Period: Marzo |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
17,56,810
|
32,51,236
|
44,04,742
|
46,74,266
|
67,14,432
|
74,89,534
|
-
|
-
|
Enterprise Value (EV)
1 |
17,56,810
|
32,51,236
|
44,04,742
|
46,74,266
|
67,14,432
|
74,89,534
|
74,89,534
|
74,89,534
|
P/E ratio
|
12.1
x
|
15.9
x
|
13.9
x
|
9.3
x
|
11
x
|
11.1
x
|
10.1
x
|
9.38
x
|
Yield
|
-
|
1.1%
|
1.44%
|
2.16%
|
1.82%
|
1.8%
|
1.93%
|
2.15%
|
Capitalization / Revenue
|
1.28
x
|
2.13
x
|
2.73
x
|
2.58
x
|
3.17
x
|
3.28
x
|
2.94
x
|
2.64
x
|
EV / Revenue
|
1.28
x
|
2.13
x
|
2.73
x
|
2.58
x
|
3.17
x
|
3.28
x
|
2.94
x
|
2.64
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.76
x
|
1.28
x
|
1.57
x
|
1.43
x
|
1.78
x
|
1.8
x
|
1.57
x
|
1.37
x
|
Nbr of stocks (in thousands)
|
89,24,612
|
89,24,612
|
89,24,612
|
89,24,612
|
89,24,612
|
89,24,612
|
-
|
-
|
Reference price
2 |
196.8
|
364.3
|
493.6
|
523.8
|
752.4
|
839.2
|
839.2
|
839.2
|
Announcement Date
|
05/06/20
|
21/05/21
|
13/05/22
|
18/05/23
|
09/05/24
|
-
|
-
|
-
|
Fiscal Period: Marzo |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
13,70,907
|
15,26,666
|
16,12,715
|
18,14,561
|
21,15,580
|
22,82,058
|
25,46,678
|
28,38,416
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
6,19,170
|
7,00,144
|
7,52,924
|
8,37,130
|
9,37,972
|
10,69,447
|
12,14,918
|
13,92,945
|
Operating Margin
|
45.16%
|
45.86%
|
46.69%
|
46.13%
|
44.34%
|
46.86%
|
47.71%
|
49.07%
|
Earnings before Tax (EBT)
1 |
2,50,628
|
2,75,411
|
4,34,218
|
6,72,056
|
8,17,830
|
9,04,983
|
9,96,756
|
10,71,028
|
Net income
1 |
1,44,881
|
2,04,105
|
3,16,760
|
5,02,324
|
6,10,766
|
6,76,589
|
7,42,049
|
8,01,613
|
Net margin
|
10.57%
|
13.37%
|
19.64%
|
27.68%
|
28.87%
|
29.65%
|
29.14%
|
28.24%
|
EPS
2 |
16.23
|
22.87
|
35.49
|
56.29
|
68.44
|
75.60
|
82.72
|
89.49
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
4.000
|
7.100
|
11.30
|
13.70
|
15.08
|
16.22
|
18.00
|
Announcement Date
|
05/06/20
|
21/05/21
|
13/05/22
|
18/05/23
|
09/05/24
|
-
|
-
|
-
|
Fiscal Period: März |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
3,93,608
|
4,30,780
|
3,35,081
|
4,40,577
|
4,95,364
|
5,43,539
|
5,09,683
|
5,02,906
|
5,12,746
|
5,90,245
|
5,20,712
|
5,39,315
|
5,49,682
|
5,94,982
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,85,216
|
1,97,168
|
1,27,526
|
2,11,200
|
2,52,193
|
2,46,211
|
2,52,969
|
1,94,166
|
2,03,361
|
2,87,476
|
2,53,025
|
2,60,603
|
2,74,611
|
2,93,422
|
Operating Margin
|
47.06%
|
45.77%
|
38.06%
|
47.94%
|
50.91%
|
45.3%
|
49.63%
|
38.61%
|
39.66%
|
48.7%
|
48.59%
|
48.32%
|
49.96%
|
49.32%
|
Earnings before Tax (EBT)
1 |
1,15,477
|
1,24,799
|
83,602
|
1,80,814
|
1,94,587
|
2,13,054
|
2,27,956
|
1,93,013
|
1,25,482
|
2,71,378
|
1,85,972
|
1,77,853
|
1,81,917
|
1,91,719
|
Net income
1 |
84,319
|
91,135
|
60,681
|
1,32,645
|
1,42,053
|
1,66,945
|
1,68,843
|
1,43,300
|
91,640
|
2,06,984
|
1,49,753
|
1,49,144
|
1,55,460
|
1,65,124
|
Net margin
|
21.42%
|
21.16%
|
18.11%
|
30.11%
|
28.68%
|
30.71%
|
33.13%
|
28.49%
|
17.87%
|
35.07%
|
28.76%
|
27.65%
|
28.28%
|
27.75%
|
EPS
2 |
9.450
|
10.21
|
6.800
|
14.86
|
15.92
|
18.71
|
18.92
|
16.06
|
10.27
|
23.19
|
16.22
|
15.63
|
15.34
|
17.85
|
Dividend per Share
2 |
-
|
7.100
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3.500
|
3.500
|
3.500
|
3.500
|
Announcement Date
|
05/02/22
|
13/05/22
|
06/08/22
|
05/11/22
|
03/02/23
|
18/05/23
|
04/08/23
|
04/11/23
|
03/02/24
|
09/05/24
|
-
|
-
|
-
|
-
|
Fiscal Period: März |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
6.4%
|
9.94%
|
13.9%
|
19.4%
|
17.3%
|
17.1%
|
16.4%
|
15.4%
|
ROA (Net income/ Total Assets)
|
0.38%
|
0.48%
|
0.67%
|
0.96%
|
1.04%
|
1.04%
|
1.02%
|
0.99%
|
Assets
1 |
3,81,56,729
|
4,25,21,813
|
4,72,77,582
|
5,23,25,469
|
5,87,27,519
|
6,48,69,487
|
7,24,36,686
|
8,12,41,809
|
Book Value Per Share
2 |
260.0
|
284.0
|
314.0
|
367.0
|
423.0
|
467.0
|
534.0
|
610.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
05/06/20
|
21/05/21
|
13/05/22
|
18/05/23
|
09/05/24
|
-
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| +14.63% | 56TCr | | +17.34% | 31TCr | | +14.92% | 25TCr | | +20.65% | 18TCr | | +27.52% | 17TCr | | +7.85% | 16TCr | | +6.18% | 15TCr | | -5.94% | 15TCr | | +14.47% | 14TCr |
Other Banks
|