Market Closed -
Bombay S.E.
03:30:48 10/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
3,232
INR
|
-0.66%
|
|
+1.56%
|
+1.23%
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
51,736
|
27,818
|
64,483
|
74,181
|
38,287
|
54,721
|
-
|
-
|
Enterprise Value (EV)
1 |
50,451
|
27,610
|
60,487
|
71,024
|
34,900
|
51,217
|
49,445
|
47,226
|
P/E ratio
|
52.8
x
|
79.5
x
|
83.2
x
|
193
x
|
34.4
x
|
47.6
x
|
33.5
x
|
25.7
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1.16
x
|
0.53
x
|
1.32
x
|
1.14
x
|
0.49
x
|
0.58
x
|
0.49
x
|
0.42
x
|
EV / Revenue
|
1.13
x
|
0.53
x
|
1.24
x
|
1.1
x
|
0.44
x
|
0.54
x
|
0.45
x
|
0.36
x
|
EV / EBITDA
|
53.4
x
|
29
x
|
61.4
x
|
49.9
x
|
28.5
x
|
38.5
x
|
27.9
x
|
20.9
x
|
EV / FCF
|
-269
x
|
-460
x
|
20.6
x
|
-593
x
|
29
x
|
39.5
x
|
37.5
x
|
25.2
x
|
FCF Yield
|
-0.37%
|
-0.22%
|
4.85%
|
-0.17%
|
3.44%
|
2.53%
|
2.66%
|
3.97%
|
Price to Book
|
9.6
x
|
4.86
x
|
9.89
x
|
10.7
x
|
4.74
x
|
6.06
x
|
5.13
x
|
4.28
x
|
Nbr of stocks (in thousands)
|
17,097
|
17,097
|
17,097
|
17,097
|
17,097
|
16,769
|
-
|
-
|
Reference price
2 |
3,026
|
1,627
|
3,772
|
4,339
|
2,239
|
3,263
|
3,263
|
3,263
|
Announcement Date
|
28/05/19
|
09/06/20
|
09/06/21
|
18/05/22
|
17/05/23
|
-
|
-
|
-
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
44,476
|
52,007
|
48,815
|
64,798
|
78,700
|
94,436
|
1,10,975
|
1,29,433
|
EBITDA
1 |
944.5
|
950.9
|
985.1
|
1,424
|
1,223
|
1,329
|
1,769
|
2,261
|
EBIT
1 |
839.4
|
665.1
|
648
|
1,016
|
791.1
|
787.3
|
1,205
|
1,693
|
Operating Margin
|
1.89%
|
1.28%
|
1.33%
|
1.57%
|
1.01%
|
0.83%
|
1.09%
|
1.31%
|
Earnings before Tax (EBT)
1 |
964.1
|
850.6
|
885.4
|
455.6
|
1,150
|
1,205
|
1,695
|
2,210
|
Net income
1 |
980.3
|
349.8
|
775
|
384.3
|
1,113
|
1,159
|
1,646
|
2,145
|
Net margin
|
2.2%
|
0.67%
|
1.59%
|
0.59%
|
1.41%
|
1.23%
|
1.48%
|
1.66%
|
EPS
2 |
57.34
|
20.46
|
45.33
|
22.48
|
65.12
|
68.52
|
97.40
|
127.0
|
Free Cash Flow
1 |
-187.4
|
-60.04
|
2,935
|
-119.8
|
1,202
|
1,296
|
1,317
|
1,877
|
FCF margin
|
-0.42%
|
-0.12%
|
6.01%
|
-0.18%
|
1.53%
|
1.37%
|
1.19%
|
1.45%
|
FCF Conversion (EBITDA)
|
-
|
-
|
297.95%
|
-
|
98.32%
|
97.57%
|
74.46%
|
83%
|
FCF Conversion (Net income)
|
-
|
-
|
378.71%
|
-
|
107.96%
|
111.86%
|
80.04%
|
87.51%
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
28/05/19
|
09/06/20
|
09/06/21
|
18/05/22
|
17/05/23
|
-
|
-
|
-
|
Fiscal Period: März |
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
|
---|
Net sales
1 |
12,754
|
13,405
|
13,768
|
15,232
|
17,621
|
18,174
|
18,794
|
19,551
|
20,083
|
20,273
|
21,716
|
22,672
|
23,803
|
24,925
|
EBITDA
1 |
244.3
|
261.1
|
295.1
|
341.5
|
380
|
410
|
253
|
316.7
|
316.3
|
336.8
|
263.4
|
315
|
334.3
|
388.5
|
EBIT
1 |
159.9
|
174.3
|
202.5
|
230.1
|
278.9
|
304.3
|
163
|
215.7
|
203.3
|
209.1
|
138.4
|
196.2
|
212
|
244.3
|
Operating Margin
|
1.25%
|
1.3%
|
1.47%
|
1.51%
|
1.58%
|
1.67%
|
0.87%
|
1.1%
|
1.01%
|
1.03%
|
0.64%
|
0.87%
|
0.89%
|
0.98%
|
Earnings before Tax (EBT)
1 |
245.9
|
253.7
|
266.1
|
-479.7
|
319.5
|
349.8
|
278.8
|
321.6
|
286.4
|
263.5
|
258.3
|
280.5
|
275.5
|
333.5
|
Net income
1 |
228.7
|
189.1
|
270.7
|
-494.8
|
299.7
|
308.6
|
265.3
|
319.2
|
289.6
|
239.4
|
264
|
274
|
264.8
|
313.3
|
Net margin
|
1.79%
|
1.41%
|
1.97%
|
-3.25%
|
1.7%
|
1.7%
|
1.41%
|
1.63%
|
1.44%
|
1.18%
|
1.22%
|
1.21%
|
1.11%
|
1.26%
|
EPS
2 |
13.38
|
11.06
|
15.83
|
-28.94
|
17.53
|
18.05
|
15.51
|
18.67
|
16.94
|
14.00
|
15.53
|
16.13
|
15.25
|
17.00
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
28/01/21
|
09/06/21
|
28/07/21
|
12/11/21
|
25/01/22
|
18/05/22
|
27/07/22
|
09/11/22
|
25/01/23
|
17/05/23
|
26/07/23
|
-
|
-
|
-
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
1,284
|
208
|
3,996
|
3,157
|
3,387
|
3,505
|
5,277
|
7,496
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-187
|
-60
|
2,935
|
-120
|
1,202
|
1,297
|
1,317
|
1,877
|
ROE (net income / shareholders' equity)
|
20%
|
6.3%
|
12.7%
|
15%
|
15.1%
|
13.9%
|
17.1%
|
18.4%
|
ROA (Net income/ Total Assets)
|
9.92%
|
2.98%
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
9,882
|
11,724
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
315.0
|
335.0
|
381.0
|
405.0
|
472.0
|
538.0
|
636.0
|
763.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
63.7
|
157
|
98.2
|
58.3
|
60.3
|
297
|
287
|
297
|
Capex / Sales
|
0.14%
|
0.3%
|
0.2%
|
0.09%
|
0.08%
|
0.31%
|
0.26%
|
0.23%
|
Announcement Date
|
28/05/19
|
09/06/20
|
09/06/21
|
18/05/22
|
17/05/23
|
-
|
-
|
-
|
Last Close Price
3,263
INR Average target price
3,169
INR Spread / Average Target -2.88% Consensus |