Real-time Estimate
Cboe BZX
09:50:03 27/06/2024 pm IST
|
5-day change
|
1st Jan Change
|
87.22
USD
|
-0.85%
|
|
-4.93%
|
-7.82%
|
Fiscal Period: October |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
14,426
|
15,646
|
20,556
|
13,491
|
15,439
|
17,515
|
-
|
-
|
Enterprise Value (EV)
1 |
16,163
|
17,324
|
21,939
|
16,116
|
17,889
|
19,791
|
19,276
|
18,718
|
P/E ratio
|
31.2
x
|
66.3
x
|
7.05
x
|
35.2
x
|
52.7
x
|
40.4
x
|
28.7
x
|
24.7
x
|
Yield
|
0.02%
|
0.02%
|
0.01%
|
0.02%
|
0.02%
|
0.07%
|
0.07%
|
-
|
Capitalization / Revenue
|
5.44
x
|
6.44
x
|
7.03
x
|
4.08
x
|
4.3
x
|
4.51
x
|
4.22
x
|
3.97
x
|
EV / Revenue
|
6.09
x
|
7.13
x
|
7.51
x
|
4.87
x
|
4.98
x
|
5.09
x
|
4.65
x
|
4.24
x
|
EV / EBITDA
|
18.2
x
|
24.1
x
|
23.6
x
|
17
x
|
14.7
x
|
17.2
x
|
15.3
x
|
13.7
x
|
EV / FCF
|
38.4
x
|
98.3
x
|
41.9
x
|
35.8
x
|
83.2
x
|
61.1
x
|
32.1
x
|
25.8
x
|
FCF Yield
|
2.61%
|
1.02%
|
2.39%
|
2.79%
|
1.2%
|
1.64%
|
3.11%
|
3.88%
|
Price to Book
|
4.01
x
|
4.14
x
|
2.99
x
|
1.89
x
|
2.04
x
|
2.19
x
|
2.07
x
|
1.93
x
|
Nbr of stocks (in thousands)
|
1,98,294
|
1,96,162
|
1,97,216
|
1,97,384
|
1,98,097
|
1,99,120
|
-
|
-
|
Reference price
2 |
72.75
|
79.76
|
104.2
|
68.35
|
77.94
|
87.96
|
87.96
|
87.96
|
Announcement Date
|
05/12/19
|
03/12/20
|
02/12/21
|
08/12/22
|
07/12/23
|
-
|
-
|
-
|
Fiscal Period: October |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,653
|
2,431
|
2,922
|
3,308
|
3,593
|
3,886
|
4,149
|
4,415
|
EBITDA
1 |
886.2
|
719.9
|
930.9
|
948.9
|
1,218
|
1,150
|
1,258
|
1,364
|
EBIT
1 |
732.2
|
570
|
767.7
|
782.3
|
850.8
|
945.6
|
1,033
|
1,128
|
Operating Margin
|
27.59%
|
23.45%
|
26.27%
|
23.65%
|
23.68%
|
24.33%
|
24.89%
|
25.55%
|
Earnings before Tax (EBT)
1 |
477.4
|
266.5
|
491.5
|
475.3
|
412.9
|
558.3
|
729.7
|
857.9
|
Net income
1 |
466.7
|
238.4
|
2,945
|
385.8
|
294.2
|
452.3
|
601.4
|
708
|
Net margin
|
17.59%
|
9.81%
|
100.76%
|
11.66%
|
8.19%
|
11.64%
|
14.5%
|
16.03%
|
EPS
2 |
2.332
|
1.202
|
14.79
|
1.940
|
1.478
|
2.177
|
3.064
|
3.561
|
Free Cash Flow
1 |
421.1
|
176.2
|
524.2
|
450.4
|
215
|
324
|
599.8
|
725.6
|
FCF margin
|
15.87%
|
7.25%
|
17.94%
|
13.61%
|
5.98%
|
8.34%
|
14.46%
|
16.43%
|
FCF Conversion (EBITDA)
|
47.52%
|
24.48%
|
56.31%
|
47.47%
|
17.64%
|
28.17%
|
47.67%
|
53.21%
|
FCF Conversion (Net income)
|
90.23%
|
73.91%
|
17.8%
|
116.74%
|
73.08%
|
71.63%
|
99.73%
|
102.5%
|
Dividend per Share
2 |
0.0150
|
0.0150
|
0.0150
|
0.0150
|
0.0150
|
0.0600
|
0.0600
|
-
|
Announcement Date
|
05/12/19
|
03/12/20
|
02/12/21
|
08/12/22
|
07/12/23
|
-
|
-
|
-
|
Fiscal Period: October |
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
|
2025 Q3
|
---|
Net sales
1 |
787.2
|
829.8
|
843.4
|
848.1
|
858.5
|
877.4
|
930.2
|
927.1
|
931.6
|
942.6
|
997.5
|
1,011
|
991.5
|
1,010
|
1,063
|
EBITDA
1 |
233.5
|
245.5
|
238.8
|
231.2
|
237.4
|
254
|
317.1
|
319.2
|
-
|
323.1
|
291.8
|
303.9
|
306.4
|
305.2
|
-
|
EBIT
1 |
193.8
|
203.2
|
197.2
|
188.2
|
194.2
|
207.5
|
222.6
|
226.5
|
227.1
|
224.8
|
240.4
|
252.4
|
242.2
|
245.8
|
263.2
|
Operating Margin
|
24.62%
|
24.49%
|
23.38%
|
22.19%
|
22.62%
|
23.65%
|
23.93%
|
24.43%
|
24.38%
|
23.85%
|
24.1%
|
24.96%
|
24.43%
|
24.33%
|
24.77%
|
Earnings before Tax (EBT)
|
121.9
|
163.7
|
117.3
|
72.4
|
122.1
|
65.6
|
118.8
|
106.4
|
120
|
130
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
95.3
|
126.6
|
98.4
|
65.6
|
84.6
|
39.8
|
85.3
|
84.5
|
81.2
|
88.9
|
135.5
|
142.4
|
156.1
|
158.7
|
185.4
|
Net margin
|
12.11%
|
15.26%
|
11.67%
|
7.73%
|
9.85%
|
4.54%
|
9.17%
|
9.11%
|
8.72%
|
9.43%
|
13.58%
|
14.08%
|
15.74%
|
15.7%
|
17.44%
|
EPS
2 |
0.4775
|
0.6375
|
0.4950
|
0.3300
|
0.4250
|
0.2000
|
0.4275
|
0.4250
|
0.4100
|
0.4400
|
0.6629
|
0.7043
|
0.7533
|
0.7533
|
0.8533
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
03/03/22
|
02/06/22
|
31/08/22
|
08/12/22
|
02/03/23
|
01/06/23
|
30/08/23
|
07/12/23
|
29/02/24
|
30/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: October |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,737
|
1,677
|
1,383
|
2,625
|
2,450
|
2,277
|
1,761
|
1,204
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.96
x
|
2.33
x
|
1.486
x
|
2.767
x
|
2.011
x
|
1.98
x
|
1.4
x
|
0.8827
x
|
Free Cash Flow
1 |
421
|
176
|
524
|
450
|
215
|
324
|
600
|
726
|
ROE (net income / shareholders' equity)
|
13.5%
|
6.4%
|
12.2%
|
8.75%
|
8.66%
|
9.09%
|
9.43%
|
9.68%
|
ROA (Net income/ Total Assets)
|
7.54%
|
3.66%
|
8.06%
|
5.85%
|
5.51%
|
6.4%
|
6.8%
|
7%
|
Assets
1 |
6,194
|
6,506
|
36,521
|
6,593
|
5,338
|
7,067
|
8,845
|
10,114
|
Book Value Per Share
2 |
18.10
|
19.30
|
34.80
|
36.10
|
38.10
|
40.10
|
42.60
|
45.50
|
Cash Flow per Share
2 |
3.570
|
2.450
|
3.710
|
3.480
|
3.050
|
3.850
|
4.990
|
5.430
|
Capex
1 |
292
|
310
|
214
|
242
|
393
|
400
|
370
|
342
|
Capex / Sales
|
11.01%
|
12.77%
|
7.34%
|
7.31%
|
10.92%
|
10.3%
|
8.91%
|
7.74%
|
Announcement Date
|
05/12/19
|
03/12/20
|
02/12/21
|
08/12/22
|
07/12/23
|
-
|
-
|
-
|
Last Close Price
87.96
USD Average target price
109.7
USD Spread / Average Target +24.74% Consensus |
1st Jan change
|
Capi.
|
---|
| -7.82% | 17.51B | | +11.78% | 100B | | -29.23% | 2.02B | | +14.33% | 1.89B | | +20.93% | 1.15B | | +70.25% | 676M | | -11.01% | 651M | | -47.06% | 628M | | -43.70% | 624M | | +28.34% | 551M |
Glasses, Spectacles & Contact Lenses
|