Delayed
OTC Markets
10:20:07 05/06/2023 pm IST
|
5-day change
|
1st Jan Change
|
0.391
USD
|
+47.55%
|
|
-.--%
|
-.--%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,94,617
|
2,51,181
|
1,83,648
|
2,04,970
|
1,91,071
|
2,09,155
|
-
|
-
|
Enterprise Value (EV)
1 |
2,66,413
|
3,08,141
|
2,05,054
|
2,07,727
|
1,98,744
|
2,09,499
|
2,10,646
|
2,47,147
|
P/E ratio
|
5.79
x
|
4.6
x
|
3.92
x
|
4.32
x
|
4.54
x
|
4.22
x
|
3.89
x
|
3.63
x
|
Yield
|
4.01%
|
7.53%
|
8.53%
|
7.26%
|
7.15%
|
7.06%
|
7.77%
|
8.24%
|
Capitalization / Revenue
|
0.53
x
|
0.43
x
|
0.31
x
|
0.37
x
|
0.35
x
|
0.37
x
|
0.35
x
|
0.32
x
|
EV / Revenue
|
0.48
x
|
0.53
x
|
0.34
x
|
0.37
x
|
0.36
x
|
0.37
x
|
0.35
x
|
0.38
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.7
x
|
0.45
x
|
0.39
x
|
0.46
x
|
0.4
x
|
0.43
x
|
0.4
x
|
0.37
x
|
Nbr of stocks (in thousands)
|
4,42,23,991
|
4,42,23,991
|
4,42,23,991
|
4,42,23,991
|
4,42,23,991
|
4,42,23,991
|
-
|
-
|
Reference price
2 |
2.895
|
2.070
|
1.923
|
2.287
|
2.181
|
2.531
|
2.531
|
2.531
|
Announcement Date
|
27/03/20
|
23/03/21
|
25/03/22
|
24/03/23
|
26/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,55,515
|
5,83,696
|
5,97,691
|
5,59,906
|
5,53,097
|
5,58,917
|
5,98,878
|
6,18,593
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
29,796
|
31,445
|
35,828
|
40,721
|
34,293
|
35,917
|
40,414
|
42,720
|
Operating Margin
|
5.36%
|
5.39%
|
5.99%
|
7.27%
|
6.2%
|
6.43%
|
6.75%
|
6.91%
|
Earnings before Tax (EBT)
1 |
29,780
|
31,644
|
35,893
|
41,140
|
34,430
|
42,676
|
47,792
|
48,906
|
Net income
1 |
22,401
|
20,069
|
21,638
|
24,477
|
22,773
|
26,469
|
28,780
|
30,982
|
Net margin
|
4.03%
|
3.44%
|
3.62%
|
4.37%
|
4.12%
|
4.74%
|
4.81%
|
5.01%
|
EPS
2 |
0.5000
|
0.4500
|
0.4900
|
0.5300
|
0.4800
|
0.5998
|
0.6499
|
0.6978
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.1160
|
0.1560
|
0.1640
|
0.1660
|
0.1560
|
0.1787
|
0.1965
|
0.2086
|
Announcement Date
|
27/03/20
|
23/03/21
|
25/03/22
|
24/03/23
|
26/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 S2
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2023 S2
|
2024 Q1
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Net sales
1 |
2,38,956
|
2,79,521
|
2,41,060
|
2,74,988
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,38,778
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
2,236
|
8,168
|
-
|
-
|
29,861
|
10,860
|
-
|
30,516
|
-
|
3,777
|
-
|
22,251
|
16,034
|
25,636
|
15,776
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
27,684
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
12,602
|
-
|
16,855
|
863
|
-
|
8,744
|
9,106
|
17,850
|
-
|
11,721
|
19,881
|
622
|
2,441
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
4.51%
|
-
|
6.13%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
0.1500
|
0.2900
|
0.1600
|
0.3800
|
-
|
0.1100
|
-
|
-
|
0.4000
|
0.1300
|
-
|
0.4400
|
0.0100
|
0.0400
|
0.2000
|
0.3000
|
0.2200
|
0.3600
|
0.2200
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
27/03/20
|
21/08/20
|
23/03/21
|
20/08/21
|
25/03/22
|
25/03/22
|
28/04/22
|
26/08/22
|
26/08/22
|
24/03/23
|
27/04/23
|
29/08/23
|
30/10/23
|
26/03/24
|
29/04/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
56,960
|
21,406
|
2,757
|
7,673
|
344
|
1,491
|
37,992
|
Net Cash position
1 |
28,204
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
13.2%
|
10.4%
|
10.2%
|
11.1%
|
9.79%
|
10.8%
|
10.9%
|
10.9%
|
ROA (Net income/ Total Assets)
|
2.04%
|
1.68%
|
1.63%
|
1.7%
|
1.53%
|
1.81%
|
1.75%
|
1.89%
|
Assets
1 |
10,95,441
|
11,93,873
|
13,26,427
|
14,42,964
|
14,87,071
|
14,64,667
|
16,49,252
|
16,36,427
|
Book Value Per Share
2 |
4.150
|
4.580
|
4.960
|
5.010
|
5.480
|
5.880
|
6.350
|
6.830
|
Cash Flow per Share
|
-
|
0.7200
|
1.640
|
1.620
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
11,616
|
-
|
-
|
3,573
|
15,954
|
17,176
|
18,586
|
Capex / Sales
|
-
|
1.99%
|
-
|
-
|
0.65%
|
2.93%
|
2.87%
|
3%
|
Announcement Date
|
27/03/20
|
23/03/21
|
25/03/22
|
24/03/23
|
26/03/24
|
-
|
-
|
-
|
Last Close Price
2.531
CNY Average target price
3.127
CNY Spread / Average Target +23.55% Consensus |
1st Jan change
|
Capi.
|
---|
| -3.96% | 13.27B | | +15.48% | 2.73B | | -18.92% | 1.92B | | +4.56% | 1.72B | | +2.02% | 862M | | -9.09% | 71.17M | | +0.24% | 61.26M |
Property Insurance
|