Real-time Estimate
Cboe BZX
10:42:02 06/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
27.34
USD
|
-0.46%
|
|
-4.79%
|
-1.73%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,368
|
930.8
|
2,005
|
1,872
|
2,985
|
3,003
|
-
|
-
|
Enterprise Value (EV)
1 |
2,921
|
2,414
|
3,241
|
3,036
|
4,402
|
4,460
|
4,416
|
4,394
|
P/E ratio
|
15.8
x
|
-24.9
x
|
241
x
|
23.3
x
|
30.1
x
|
35.1
x
|
31.7
x
|
-
|
Yield
|
9.61%
|
7.15%
|
3.71%
|
4.47%
|
3.5%
|
3.98%
|
4.07%
|
4.45%
|
Capitalization / Revenue
|
2.86
x
|
2.39
x
|
4.7
x
|
4.23
x
|
6.43
x
|
6.08
x
|
5.85
x
|
5.52
x
|
EV / Revenue
|
6.11
x
|
6.19
x
|
7.6
x
|
6.86
x
|
9.48
x
|
9.03
x
|
8.6
x
|
8.08
x
|
EV / EBITDA
|
10.9
x
|
11.5
x
|
13.9
x
|
12.7
x
|
17.6
x
|
15.7
x
|
14.5
x
|
14.1
x
|
EV / FCF
|
-
|
14.8
x
|
19.1
x
|
23.5
x
|
-
|
68.2
x
|
61.2
x
|
-
|
FCF Yield
|
-
|
6.75%
|
5.23%
|
4.26%
|
-
|
1.47%
|
1.63%
|
-
|
Price to Book
|
3.16
x
|
2.85
x
|
4.31
x
|
4.03
x
|
5.44
x
|
5.68
x
|
5.8
x
|
-
|
Nbr of stocks (in thousands)
|
92,893
|
93,453
|
1,03,985
|
1,04,347
|
1,07,683
|
1,09,353
|
-
|
-
|
Reference price
2 |
14.73
|
9.960
|
19.28
|
17.94
|
27.72
|
27.46
|
27.46
|
27.46
|
Announcement Date
|
27/01/20
|
17/02/21
|
17/02/22
|
21/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
478.3
|
390
|
426.5
|
442.6
|
464.4
|
494
|
513.7
|
543.9
|
EBITDA
1 |
266.8
|
209.8
|
233.6
|
238.3
|
249.7
|
284.8
|
303.6
|
312.6
|
EBIT
1 |
143.5
|
20.75
|
110
|
115.2
|
133.8
|
127.9
|
151.8
|
135.5
|
Operating Margin
|
30%
|
5.32%
|
25.78%
|
26.04%
|
28.82%
|
25.89%
|
29.54%
|
24.92%
|
Earnings before Tax (EBT)
1 |
92.73
|
-36.28
|
9.558
|
85.83
|
103.9
|
88.08
|
99.43
|
-
|
Net income
1 |
86.52
|
-36.97
|
8.314
|
81.19
|
97.96
|
88.45
|
98.73
|
-
|
Net margin
|
18.09%
|
-9.48%
|
1.95%
|
18.34%
|
21.09%
|
17.91%
|
19.22%
|
-
|
EPS
2 |
0.9300
|
-0.4000
|
0.0800
|
0.7700
|
0.9200
|
0.7828
|
0.8653
|
-
|
Free Cash Flow
1 |
-
|
162.9
|
169.4
|
129.2
|
-
|
65.4
|
72.14
|
-
|
FCF margin
|
-
|
41.76%
|
39.71%
|
29.19%
|
-
|
13.24%
|
14.04%
|
-
|
FCF Conversion (EBITDA)
|
-
|
77.62%
|
72.5%
|
54.21%
|
-
|
22.96%
|
23.76%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
2,037.02%
|
159.13%
|
-
|
73.94%
|
73.06%
|
-
|
Dividend per Share
2 |
1.415
|
0.7125
|
0.7150
|
0.8025
|
0.9700
|
1.094
|
1.119
|
1.223
|
Announcement Date
|
27/01/20
|
17/02/21
|
17/02/22
|
21/02/23
|
15/02/24
|
-
|
-
|
-
|
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 |
112.1
|
108.9
|
105.8
|
111.4
|
116.5
|
108.9
|
110.6
|
117.3
|
127.5
|
123.4
|
122.5
|
125
|
128.1
|
125.2
|
126.3
|
EBITDA
1 |
59.64
|
59.34
|
58.64
|
60.09
|
60.33
|
59.53
|
60.38
|
63.54
|
66.27
|
72.54
|
72.8
|
73.88
|
75.05
|
73.34
|
77.8
|
EBIT
1 |
29.42
|
30.4
|
27.59
|
32.56
|
24.69
|
32.47
|
33.24
|
36.28
|
31.86
|
34.56
|
41.03
|
40.09
|
39.14
|
-
|
-
|
Operating Margin
|
26.24%
|
27.92%
|
26.07%
|
29.21%
|
21.2%
|
29.8%
|
30.04%
|
30.91%
|
24.99%
|
28.01%
|
33.5%
|
32.07%
|
30.55%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
13.69
|
-
|
20.82
|
-
|
19.2
|
24.86
|
25.3
|
-
|
-
|
23.31
|
23.65
|
24.23
|
24.17
|
-
|
-
|
Net income
1 |
12.98
|
20.3
|
19.68
|
23.04
|
18.14
|
23.34
|
23.94
|
27.21
|
23.45
|
22.18
|
22.59
|
23.62
|
24.71
|
22
|
25.79
|
Net margin
|
11.58%
|
18.65%
|
18.6%
|
20.68%
|
15.57%
|
21.43%
|
21.64%
|
23.19%
|
18.4%
|
17.98%
|
18.44%
|
18.89%
|
19.29%
|
17.57%
|
20.42%
|
EPS
2 |
0.1200
|
0.1900
|
0.1900
|
0.2200
|
0.1700
|
0.2200
|
0.2300
|
0.2600
|
0.2200
|
0.2000
|
0.1911
|
0.1988
|
0.2073
|
0.2000
|
0.2300
|
Dividend per Share
2 |
0.1825
|
0.2000
|
0.2000
|
0.2200
|
0.2200
|
0.2200
|
0.2450
|
0.2600
|
0.2600
|
-
|
0.2767
|
0.2767
|
0.2800
|
0.2750
|
0.2800
|
Announcement Date
|
17/02/22
|
05/05/22
|
08/08/22
|
02/11/22
|
21/02/23
|
27/04/23
|
03/08/23
|
06/11/23
|
15/02/24
|
30/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,553
|
1,483
|
1,236
|
1,164
|
1,417
|
1,458
|
1,414
|
1,392
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
5.821
x
|
7.067
x
|
5.29
x
|
4.883
x
|
5.676
x
|
5.117
x
|
4.656
x
|
4.451
x
|
Free Cash Flow
1 |
-
|
163
|
169
|
129
|
-
|
65.4
|
72.1
|
-
|
ROE (net income / shareholders' equity)
|
27.2%
|
-9.55%
|
2.03%
|
16.7%
|
18.5%
|
14.2%
|
17.9%
|
24.3%
|
ROA (Net income/ Total Assets)
|
5.32%
|
-1.65%
|
0.38%
|
3.58%
|
4.31%
|
3.3%
|
3.8%
|
-
|
Assets
1 |
1,628
|
2,237
|
2,174
|
2,269
|
2,271
|
2,681
|
2,600
|
-
|
Book Value Per Share
2 |
4.660
|
3.500
|
4.480
|
4.450
|
5.090
|
4.830
|
4.740
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
27/01/20
|
17/02/21
|
17/02/22
|
21/02/23
|
15/02/24
|
-
|
-
|
-
|
Last Close Price
27.46
USD Average target price
29.29
USD Spread / Average Target +6.65% Consensus |
1st Jan change
|
Capi.
|
---|
| -1.73% | 3B | | +1.09% | 46.56B | | -11.52% | 12.88B | | -21.09% | 11.18B | | -12.40% | 10.88B | | -2.73% | 7.66B | | -5.11% | 6.69B | | -6.81% | 5.9B | | -6.37% | 5.73B | | -8.07% | 4.63B |
Retail REITs
|