Market Closed -
Bombay S.E.
03:58:47 22/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
819.3
INR
|
-1.35%
|
|
+0.14%
|
+27.63%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
28,62,569
|
17,56,810
|
32,51,236
|
44,04,742
|
46,74,266
|
73,07,026
|
-
|
-
|
Enterprise Value (EV)
1 |
28,62,569
|
17,56,810
|
32,51,236
|
44,04,742
|
46,74,266
|
67,14,432
|
73,07,026
|
73,07,026
|
P/E ratio
|
331
x
|
12.1
x
|
15.9
x
|
13.9
x
|
9.3
x
|
11
x
|
10.9
x
|
9.99
x
|
Yield
|
-
|
-
|
1.1%
|
1.44%
|
2.16%
|
1.82%
|
1.83%
|
1.98%
|
Capitalization / Revenue
|
2.32
x
|
1.28
x
|
2.13
x
|
2.73
x
|
2.58
x
|
3.17
x
|
3.21
x
|
2.87
x
|
EV / Revenue
|
2.32
x
|
1.28
x
|
2.13
x
|
2.73
x
|
2.58
x
|
3.17
x
|
3.21
x
|
2.87
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.3
x
|
0.76
x
|
1.28
x
|
1.57
x
|
1.43
x
|
1.78
x
|
1.76
x
|
1.54
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 |
320.8
|
196.8
|
364.3
|
493.6
|
523.8
|
818.8
|
818.8
|
818.8
|
Announcement Date
|
10/05/19
|
05/06/20
|
21/05/21
|
13/05/22
|
18/05/23
|
09/05/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
12,35,632
|
13,70,907
|
15,26,666
|
16,12,715
|
18,14,561
|
21,15,580
|
22,77,187
|
25,44,141
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
5,38,755
|
6,19,170
|
7,00,144
|
7,52,924
|
8,37,130
|
9,37,972
|
10,74,002
|
12,14,435
|
Operating Margin
|
43.6%
|
45.16%
|
45.86%
|
46.69%
|
46.13%
|
44.34%
|
47.16%
|
47.73%
|
Earnings before Tax (EBT)
1 |
16,075
|
2,50,628
|
2,75,411
|
4,34,218
|
6,72,056
|
8,17,830
|
8,98,329
|
9,86,984
|
Net income
1 |
8,622
|
1,44,881
|
2,04,105
|
3,16,760
|
5,02,324
|
6,10,766
|
6,72,277
|
7,34,781
|
Net margin
|
0.7%
|
10.57%
|
13.37%
|
19.64%
|
27.68%
|
28.87%
|
29.52%
|
28.88%
|
EPS
2 |
0.9700
|
16.23
|
22.87
|
35.49
|
56.29
|
68.44
|
75.14
|
81.92
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
4.000
|
7.100
|
11.30
|
13.70
|
15.02
|
16.21
|
Announcement Date
|
10/05/19
|
05/06/20
|
21/05/21
|
13/05/22
|
18/05/23
|
09/05/24
|
-
|
-
|
Fiscal Period: March |
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 |
3,80,661
|
4,32,923
|
3,94,412
|
3,93,915
|
3,93,608
|
4,30,780
|
3,35,081
|
4,40,577
|
4,95,364
|
5,43,539
|
5,09,683
|
4,92,217
|
5,14,532
|
5,40,927
|
5,20,921
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,73,332
|
1,97,002
|
1,89,748
|
1,80,791
|
1,85,216
|
1,97,168
|
1,27,526
|
2,11,200
|
2,52,193
|
2,46,211
|
2,52,969
|
2,20,590
|
1,97,250
|
2,00,036
|
2,53,652
|
Operating Margin
|
45.53%
|
45.5%
|
48.11%
|
45.9%
|
47.06%
|
45.77%
|
38.06%
|
47.94%
|
50.91%
|
45.3%
|
49.63%
|
44.82%
|
38.34%
|
36.98%
|
48.69%
|
Earnings before Tax (EBT)
1 |
69,908
|
86,491
|
89,229
|
1,04,719
|
1,15,477
|
1,24,799
|
83,602
|
1,80,814
|
1,94,587
|
2,13,054
|
2,27,956
|
1,88,182
|
1,74,038
|
1,82,865
|
1,85,972
|
Net income
1 |
51,962
|
64,508
|
65,040
|
76,266
|
84,319
|
91,135
|
60,681
|
1,32,645
|
1,42,053
|
1,66,945
|
1,68,843
|
1,41,530
|
1,29,827
|
1,37,510
|
1,49,987
|
Net margin
|
13.65%
|
14.9%
|
16.49%
|
19.36%
|
21.42%
|
21.16%
|
18.11%
|
30.11%
|
28.68%
|
30.71%
|
33.13%
|
28.75%
|
25.23%
|
25.42%
|
28.79%
|
EPS
2 |
5.820
|
7.230
|
7.290
|
8.550
|
9.450
|
10.21
|
6.800
|
14.86
|
15.92
|
18.71
|
18.92
|
16.07
|
14.79
|
16.06
|
16.22
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
7.100
|
-
|
-
|
-
|
-
|
-
|
1.000
|
-
|
-
|
3.500
|
Announcement Date
|
04/02/21
|
21/05/21
|
04/08/21
|
03/11/21
|
05/02/22
|
13/05/22
|
06/08/22
|
05/11/22
|
03/02/23
|
18/05/23
|
04/08/23
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
0.39%
|
6.4%
|
9.94%
|
13.9%
|
19.4%
|
17.3%
|
17%
|
16.2%
|
ROA (Net income/ Total Assets)
|
0.02%
|
0.38%
|
0.48%
|
0.67%
|
0.96%
|
0.96%
|
1.03%
|
1.01%
|
Assets
1 |
3,56,29,339
|
3,81,56,729
|
4,25,21,813
|
4,72,77,582
|
5,23,25,469
|
6,36,21,479
|
6,54,02,297
|
7,24,22,141
|
Book Value Per Share
2 |
248.0
|
260.0
|
284.0
|
314.0
|
367.0
|
423.0
|
466.0
|
532.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/05/19
|
05/06/20
|
21/05/21
|
13/05/22
|
18/05/23
|
09/05/24
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| +17.61% | 57TCr | | +17.81% | 31TCr | | +24.61% | 26TCr | | +24.00% | 21TCr | | +26.67% | 19TCr | | +32.89% | 17TCr | | +8.99% | 33TCr | | +7.84% | 15TCr | | +8.68% | 14TCr |
Other Banks
|