Market Closed -
NSE India S.E.
05:13:56 28/06/2024 pm IST
|
5-day change
|
1st Jan Change
|
1,103
INR
|
+1.05%
|
|
-2.06%
|
-0.09%
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
56,811
|
1,91,386
|
2,48,260
|
2,47,674
|
2,75,290
|
2,81,034
|
-
|
-
|
Enterprise Value (EV)
1 |
72,478
|
2,14,878
|
2,91,432
|
3,01,244
|
3,24,470
|
3,18,696
|
3,14,907
|
3,10,532
|
P/E ratio
|
0.81
x
|
74.7
x
|
19.7
x
|
10.7
x
|
103
x
|
30.3
x
|
24.1
x
|
25
x
|
Yield
|
4.93%
|
1.33%
|
1.28%
|
1.8%
|
1.39%
|
1.18%
|
1.26%
|
1.26%
|
Capitalization / Revenue
|
0.55
x
|
1.88
x
|
1.97
x
|
1.48
x
|
1.79
x
|
1.82
x
|
1.7
x
|
1.61
x
|
EV / Revenue
|
0.7
x
|
2.11
x
|
2.31
x
|
1.79
x
|
2.1
x
|
2.06
x
|
1.9
x
|
1.78
x
|
EV / EBITDA
|
3.72
x
|
14.3
x
|
12.6
x
|
7.88
x
|
11.4
x
|
12.4
x
|
10.7
x
|
10.1
x
|
EV / FCF
|
12.5
x
|
27
x
|
76.9
x
|
21.1
x
|
27.2
x
|
37
x
|
28.2
x
|
69.3
x
|
FCF Yield
|
8.01%
|
3.7%
|
1.3%
|
4.74%
|
3.68%
|
2.71%
|
3.55%
|
1.44%
|
Price to Book
|
0.44
x
|
1.34
x
|
1.36
x
|
1.26
x
|
1.24
x
|
1.23
x
|
1.19
x
|
1.17
x
|
Nbr of stocks (in thousands)
|
2,54,756
|
2,54,756
|
2,54,756
|
2,54,756
|
2,54,756
|
2,54,756
|
-
|
-
|
Reference price
2 |
223.0
|
751.2
|
974.5
|
972.2
|
1,081
|
1,103
|
1,103
|
1,103
|
Announcement Date
|
15/05/20
|
03/05/21
|
29/04/22
|
03/05/23
|
29/04/24
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
1,03,568
|
1,01,998
|
1,26,221
|
1,67,890
|
1,54,210
|
1,54,644
|
1,65,643
|
1,74,191
|
EBITDA
1 |
19,492
|
15,010
|
23,046
|
38,220
|
28,470
|
25,608
|
29,567
|
30,618
|
EBIT
1 |
12,827
|
7,413
|
14,985
|
29,300
|
18,670
|
15,477
|
18,662
|
19,015
|
Operating Margin
|
12.39%
|
7.27%
|
11.87%
|
17.45%
|
12.11%
|
10.01%
|
11.27%
|
10.92%
|
Earnings before Tax (EBT)
1 |
12,481
|
6,340
|
14,406
|
27,420
|
7,620
|
13,768
|
17,557
|
16,922
|
Net income
1 |
70,063
|
2,564
|
12,576
|
23,170
|
2,680
|
9,310
|
12,013
|
11,530
|
Net margin
|
67.65%
|
2.51%
|
9.96%
|
13.8%
|
1.74%
|
6.02%
|
7.25%
|
6.62%
|
EPS
2 |
275.0
|
10.06
|
49.37
|
90.95
|
10.52
|
36.36
|
45.73
|
44.11
|
Free Cash Flow
1 |
5,807
|
7,954
|
3,791
|
14,270
|
11,930
|
8,624
|
11,165
|
4,483
|
FCF margin
|
5.61%
|
7.8%
|
3%
|
8.5%
|
7.74%
|
5.58%
|
6.74%
|
2.57%
|
FCF Conversion (EBITDA)
|
29.79%
|
52.99%
|
16.45%
|
37.34%
|
41.9%
|
33.68%
|
37.76%
|
14.64%
|
FCF Conversion (Net income)
|
8.29%
|
310.24%
|
30.14%
|
61.59%
|
445.15%
|
92.63%
|
92.95%
|
38.88%
|
Dividend per Share
2 |
11.00
|
10.00
|
12.50
|
17.50
|
15.00
|
13.04
|
13.92
|
13.94
|
Announcement Date
|
15/05/20
|
03/05/21
|
29/04/22
|
03/05/23
|
29/04/24
|
-
|
-
|
-
|
Fiscal Period: March |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Net sales
1 |
31,416
|
34,807
|
39,950
|
42,390
|
41,480
|
44,070
|
42,180
|
39,980
|
37,300
|
34,750
|
-
|
EBITDA
1 |
5,451
|
6,574
|
10,150
|
9,200
|
9,220
|
9,650
|
10,430
|
8,190
|
5,420
|
4,430
|
9,850
|
EBIT
1 |
3,417
|
4,521
|
8,020
|
7,020
|
6,950
|
7,310
|
8,140
|
5,850
|
2,960
|
1,720
|
-
|
Operating Margin
|
10.88%
|
12.99%
|
20.08%
|
16.56%
|
16.76%
|
16.59%
|
19.3%
|
14.63%
|
7.94%
|
4.95%
|
-
|
Earnings before Tax (EBT)
1 |
3,122
|
4,891
|
7,680
|
6,760
|
6,250
|
6,730
|
7,400
|
6,270
|
2,020
|
-8,070
|
-
|
Net income
1 |
3,103
|
4,382
|
5,930
|
6,330
|
3,980
|
7,090
|
5,320
|
4,280
|
1,580
|
-8,500
|
-
|
Net margin
|
9.88%
|
12.59%
|
14.84%
|
14.93%
|
9.59%
|
16.09%
|
12.61%
|
10.71%
|
4.24%
|
-24.46%
|
-
|
EPS
2 |
12.19
|
17.20
|
23.28
|
24.85
|
15.62
|
27.83
|
-
|
16.80
|
6.200
|
-33.36
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/02/22
|
29/04/22
|
09/08/22
|
27/10/22
|
01/02/23
|
03/05/23
|
07/08/23
|
10/11/23
|
05/02/24
|
29/04/24
|
29/04/24
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
15,668
|
23,492
|
43,172
|
53,570
|
49,180
|
37,662
|
33,873
|
29,498
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.8038
x
|
1.565
x
|
1.873
x
|
1.402
x
|
1.727
x
|
1.471
x
|
1.146
x
|
0.9634
x
|
Free Cash Flow
1 |
5,807
|
7,954
|
3,791
|
14,270
|
11,930
|
8,624
|
11,165
|
4,483
|
ROE (net income / shareholders' equity)
|
6.39%
|
1.89%
|
7.76%
|
12.2%
|
1.28%
|
3.87%
|
4.9%
|
4.94%
|
ROA (Net income/ Total Assets)
|
2.95%
|
-
|
-
|
6.72%
|
-
|
-
|
-
|
-
|
Assets
1 |
23,74,222
|
-
|
-
|
3,44,633
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
506.0
|
561.0
|
716.0
|
773.0
|
872.0
|
894.0
|
923.0
|
943.0
|
Cash Flow per Share
2 |
69.90
|
80.00
|
64.50
|
117.0
|
118.0
|
83.10
|
83.20
|
91.20
|
Capex
1 |
11,994
|
12,419
|
12,653
|
15,440
|
18,230
|
11,797
|
11,726
|
12,493
|
Capex / Sales
|
11.58%
|
12.18%
|
10.02%
|
9.2%
|
11.82%
|
7.63%
|
7.08%
|
7.17%
|
Announcement Date
|
15/05/20
|
03/05/21
|
29/04/22
|
03/05/23
|
29/04/24
|
-
|
-
|
-
|
Last Close Price
1,103
INR Average target price
887
INR Spread / Average Target -19.59% Consensus |
1st Jan change
|
Capi.
|
---|
| +5.43% | 7.71TCr | | -7.37% | 4.32TCr | | +4.63% | 3.37TCr | | +16.35% | 1.93TCr | | +9.07% | 1.15TCr | | -11.34% | 942.18Cr | | -0.82% | 888Cr | | -1.92% | 864.95Cr | | +3.37% | 789.79Cr |
Diversified Chemicals
|