Real-time Estimate
Cboe BZX
09:18:00 01/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
113.6
USD
|
+2.02%
|
|
-5.60%
|
-15.03%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
13,908
|
16,344
|
25,195
|
17,716
|
16,632
|
13,875
|
-
|
-
|
Enterprise Value (EV)
1 |
17,238
|
20,878
|
30,788
|
24,823
|
24,367
|
21,466
|
21,437
|
21,450
|
P/E ratio
|
83.4
x
|
113
x
|
62.5
x
|
71.5
x
|
-78.2
x
|
57.8
x
|
48.2
x
|
47.3
x
|
Yield
|
2%
|
2.08%
|
1.58%
|
2.46%
|
-
|
3.38%
|
3.59%
|
3.9%
|
Capitalization / Revenue
|
11
x
|
11.7
x
|
11.1
x
|
5.97
x
|
5.16
x
|
4.19
x
|
4.02
x
|
3.88
x
|
EV / Revenue
|
13.6
x
|
14.9
x
|
13.5
x
|
8.36
x
|
7.56
x
|
6.48
x
|
6.21
x
|
6
x
|
EV / EBITDA
|
27.7
x
|
31
x
|
31.3
x
|
20.8
x
|
19.2
x
|
16.4
x
|
15.9
x
|
15.3
x
|
EV / FCF
|
-
|
-
|
-21.9
x
|
-
|
-115
x
|
28.4
x
|
24.4
x
|
23.6
x
|
FCF Yield
|
-
|
-
|
-4.57%
|
-
|
-0.87%
|
3.52%
|
4.1%
|
4.23%
|
Price to Book
|
-
|
-
|
3.76
x
|
2.27
x
|
2.4
x
|
2.03
x
|
2.16
x
|
2.31
x
|
Nbr of stocks (in thousands)
|
92,661
|
1,07,563
|
1,19,992
|
1,23,890
|
1,24,445
|
1,24,642
|
-
|
-
|
Reference price
2 |
150.1
|
152.0
|
210.0
|
143.0
|
133.6
|
111.3
|
111.3
|
111.3
|
Announcement Date
|
19/02/20
|
17/02/21
|
21/02/22
|
22/02/23
|
20/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,264
|
1,398
|
2,273
|
2,970
|
3,225
|
3,310
|
3,452
|
3,573
|
EBITDA
1 |
623.3
|
673
|
982.1
|
1,194
|
1,266
|
1,312
|
1,349
|
1,406
|
EBIT
1 |
295.3
|
296.2
|
459.4
|
553.8
|
606.1
|
630
|
566.8
|
585.4
|
Operating Margin
|
23.36%
|
21.18%
|
20.21%
|
18.65%
|
18.8%
|
19.03%
|
16.42%
|
16.38%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
308.4
|
-217.5
|
259.7
|
271
|
303.4
|
Net income
1 |
160.3
|
131.6
|
380.2
|
242
|
-213.3
|
242.4
|
264.7
|
300.8
|
Net margin
|
12.68%
|
9.41%
|
16.73%
|
8.15%
|
-6.61%
|
7.32%
|
7.67%
|
8.42%
|
EPS
2 |
1.800
|
1.340
|
3.360
|
2.000
|
-1.710
|
1.925
|
2.309
|
2.351
|
Free Cash Flow
1 |
-
|
-
|
-1,406
|
-
|
-212.5
|
755
|
878.5
|
908
|
FCF margin
|
-
|
-
|
-61.85%
|
-
|
-6.59%
|
22.81%
|
25.45%
|
25.41%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
57.54%
|
65.14%
|
64.56%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
311.43%
|
331.94%
|
301.82%
|
Dividend per Share
2 |
3.000
|
3.160
|
3.320
|
3.520
|
-
|
3.759
|
3.996
|
4.337
|
Announcement Date
|
19/02/20
|
17/02/21
|
21/02/22
|
22/02/23
|
20/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
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 |
684.3
|
542.4
|
548.5
|
814.3
|
932.6
|
674.3
|
651.2
|
863.5
|
983.2
|
726.7
|
671.3
|
896.5
|
984.7
|
784.9
|
711.1
|
EBITDA
1 |
314.5
|
208.6
|
221
|
328.4
|
408.1
|
236.3
|
237.4
|
339.7
|
433
|
256
|
234
|
344.9
|
442.9
|
268.9
|
251.5
|
EBIT
1 |
187.4
|
63.89
|
72.5
|
178.2
|
256.8
|
71.6
|
79
|
175.6
|
270.4
|
78
|
68.7
|
154.4
|
236.7
|
85.36
|
59.19
|
Operating Margin
|
27.39%
|
11.78%
|
13.22%
|
21.88%
|
27.54%
|
10.62%
|
12.13%
|
20.34%
|
27.5%
|
10.73%
|
10.23%
|
17.22%
|
24.04%
|
10.88%
|
8.32%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
84.9
|
187.9
|
6.8
|
-
|
95.2
|
182.7
|
-91.9
|
-29.1
|
73.06
|
154.4
|
14.13
|
-15.87
|
Net income
1 |
231.8
|
12.83
|
0.7
|
74
|
162.6
|
4.7
|
-30.1
|
89.8
|
163.1
|
-80.9
|
-27.4
|
75.38
|
158.7
|
17.18
|
-12.45
|
Net margin
|
33.87%
|
2.37%
|
0.13%
|
9.09%
|
17.44%
|
0.7%
|
-4.62%
|
10.4%
|
16.59%
|
-11.13%
|
-4.08%
|
8.41%
|
16.12%
|
2.19%
|
-1.75%
|
EPS
2 |
2.000
|
0.1100
|
0.0100
|
0.6100
|
1.320
|
0.0400
|
-0.2400
|
0.7200
|
1.310
|
-0.6500
|
-0.2200
|
0.5948
|
1.263
|
0.1206
|
-0.1352
|
Dividend per Share
2 |
0.8300
|
0.8300
|
0.8800
|
0.8800
|
0.8800
|
0.8800
|
0.9300
|
0.9300
|
0.9300
|
-
|
0.9492
|
0.9400
|
0.9400
|
0.9400
|
1.003
|
Announcement Date
|
25/10/21
|
21/02/22
|
25/04/22
|
25/07/22
|
24/10/22
|
22/02/23
|
26/04/23
|
26/07/23
|
25/10/23
|
20/02/24
|
29/04/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
3,330
|
4,534
|
5,594
|
7,107
|
7,735
|
7,591
|
7,562
|
7,575
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
5.342
x
|
6.737
x
|
5.695
x
|
5.953
x
|
6.109
x
|
5.785
x
|
5.607
x
|
5.386
x
|
Free Cash Flow
1 |
-
|
-
|
-1,406
|
-
|
-213
|
755
|
879
|
908
|
ROE (net income / shareholders' equity)
|
4.63%
|
2.82%
|
6.26%
|
3.35%
|
-2.86%
|
3.4%
|
3.93%
|
4.77%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-1.25%
|
1.5%
|
1.75%
|
2.08%
|
Assets
1 |
-
|
-
|
-
|
-
|
17,012
|
16,162
|
15,154
|
14,437
|
Book Value Per Share
2 |
-
|
-
|
55.90
|
63.00
|
55.70
|
54.70
|
51.60
|
48.10
|
Cash Flow per Share
2 |
-
|
-
|
-
|
-
|
6.130
|
7.640
|
8.230
|
8.740
|
Capex
1 |
-
|
-
|
2,159
|
-
|
1,003
|
250
|
168
|
171
|
Capex / Sales
|
-
|
-
|
95.01%
|
-
|
31.1%
|
7.55%
|
4.87%
|
4.79%
|
Announcement Date
|
19/02/20
|
17/02/21
|
21/02/22
|
22/02/23
|
20/02/24
|
-
|
-
|
-
|
Last Close Price
111.3
USD Average target price
143.2
USD Spread / Average Target +28.64% Consensus |
1st Jan change
|
Capi.
|
---|
| -15.03% | 13.88B | | +1.50% | 26.92B | | +5.31% | 24.4B | | +0.94% | 20.95B | | -1.03% | 15.81B | | -3.14% | 15.17B | | +0.70% | 13.11B | | -1.91% | 12.54B | | -0.13% | 10.85B | | +10.86% | 5.56B |
Residential REITs
|