Market Closed -
Nyse
01:30:01 15/05/2024 am IST
|
5-day change
|
1st Jan Change
|
56.72
USD
|
-0.07%
|
|
+2.53%
|
-12.23%
|
Fiscal Period: October |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,34,694
|
1,06,572
|
1,63,522
|
1,58,095
|
1,39,586
|
1,36,544
|
-
|
-
|
Enterprise Value (EV)
1 |
1,34,694
|
1,06,572
|
1,63,522
|
1,58,095
|
1,39,586
|
1,36,544
|
1,36,544
|
1,36,544
|
P/E ratio
|
12
x
|
9.14
x
|
11.6
x
|
9.21
x
|
13.8
x
|
11.4
x
|
9.98
x
|
9.64
x
|
Yield
|
3.84%
|
5.29%
|
3.52%
|
4.08%
|
4.96%
|
5.25%
|
5.61%
|
5.56%
|
Capitalization / Revenue
|
3.51
x
|
2.7
x
|
4.07
x
|
3.22
x
|
2.69
x
|
2.71
x
|
2.59
x
|
2.36
x
|
EV / Revenue
|
3.51
x
|
2.7
x
|
4.07
x
|
3.22
x
|
2.69
x
|
2.71
x
|
2.59
x
|
2.36
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.66
x
|
1.19
x
|
1.74
x
|
1.59
x
|
1.37
x
|
1.3
x
|
1.23
x
|
1.2
x
|
Nbr of stocks (in thousands)
|
17,90,907
|
18,13,064
|
18,20,149
|
18,13,220
|
18,02,041
|
17,59,584
|
-
|
-
|
Reference price
2 |
75.21
|
58.78
|
89.84
|
87.19
|
77.46
|
77.40
|
77.40
|
77.40
|
Announcement Date
|
05/12/19
|
03/12/20
|
02/12/21
|
01/12/22
|
30/11/23
|
-
|
-
|
-
|
Fiscal Period: October |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
38,393
|
39,498
|
40,138
|
49,032
|
51,839
|
50,374
|
52,676
|
57,919
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
17,308
|
18,160
|
17,229
|
24,673
|
24,409
|
21,350
|
22,626
|
22,756
|
Operating Margin
|
45.08%
|
45.98%
|
42.92%
|
50.32%
|
47.09%
|
42.38%
|
42.95%
|
39.29%
|
Earnings before Tax (EBT)
1 |
13,229
|
11,914
|
17,134
|
20,424
|
13,086
|
15,126
|
15,587
|
18,363
|
Net income
1 |
11,416
|
11,628
|
14,049
|
17,170
|
10,219
|
12,306
|
13,230
|
14,325
|
Net margin
|
29.73%
|
29.44%
|
35%
|
35.02%
|
19.71%
|
24.43%
|
25.12%
|
24.73%
|
EPS
2 |
6.250
|
6.430
|
7.720
|
9.470
|
5.600
|
6.813
|
7.752
|
8.029
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
2.890
|
3.110
|
3.160
|
3.560
|
3.840
|
4.066
|
4.341
|
4.300
|
Announcement Date
|
05/12/19
|
03/12/20
|
02/12/21
|
01/12/22
|
30/11/23
|
-
|
-
|
-
|
Fiscal Period: October |
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 |
10,327
|
10,563
|
10,481
|
10,815
|
15,563
|
13,102
|
12,539
|
13,013
|
13,185
|
13,771
|
12,411
|
12,796
|
12,987
|
13,379
|
13,490
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
4,429
|
4,666
|
4,482
|
4,782
|
9,133
|
6,561
|
5,846
|
6,060
|
5,942
|
6,646
|
5,113
|
5,316
|
5,458
|
5,496
|
5,236
|
Operating Margin
|
42.89%
|
44.17%
|
42.76%
|
44.22%
|
58.68%
|
50.08%
|
46.62%
|
46.57%
|
45.07%
|
48.26%
|
41.19%
|
41.54%
|
42.03%
|
41.08%
|
38.81%
|
Earnings before Tax (EBT)
1 |
4,467
|
4,486
|
4,611
|
3,649
|
7,678
|
2,244
|
3,976
|
3,508
|
3,358
|
3,317
|
3,865
|
3,826
|
3,648
|
3,544
|
3,390
|
Net income
1 |
3,718
|
3,690
|
3,745
|
3,171
|
6,564
|
1,499
|
3,141
|
2,889
|
2,690
|
2,750
|
3,164
|
3,210
|
3,104
|
3,026
|
2,787
|
Net margin
|
36%
|
34.93%
|
35.73%
|
29.32%
|
42.18%
|
11.44%
|
25.05%
|
22.2%
|
20.4%
|
19.97%
|
25.49%
|
25.09%
|
23.9%
|
22.62%
|
20.66%
|
EPS
2 |
2.040
|
2.020
|
2.070
|
1.750
|
3.620
|
0.8200
|
1.720
|
1.570
|
1.490
|
1.550
|
1.544
|
1.970
|
1.990
|
2.140
|
2.020
|
Dividend per Share
2 |
0.7900
|
0.8900
|
0.8900
|
0.8900
|
0.8900
|
0.9600
|
0.9600
|
0.9600
|
0.9600
|
-
|
1.020
|
1.020
|
1.047
|
1.100
|
1.100
|
Announcement Date
|
02/12/21
|
03/03/22
|
26/05/22
|
25/08/22
|
01/12/22
|
02/03/23
|
25/05/23
|
24/08/23
|
30/11/23
|
29/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: October |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
15.6%
|
11.4%
|
15.9%
|
15.9%
|
14.4%
|
13.2%
|
13.8%
|
11.9%
|
ROA (Net income/ Total Assets)
|
0.91%
|
0.62%
|
0.82%
|
0.83%
|
0.75%
|
0.71%
|
0.72%
|
0.7%
|
Assets
1 |
12,55,609
|
18,76,695
|
17,22,324
|
20,63,702
|
13,57,105
|
17,45,509
|
18,33,225
|
20,46,484
|
Book Value Per Share
2 |
45.20
|
49.50
|
51.70
|
55.00
|
56.60
|
59.60
|
63.10
|
64.30
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
05/12/19
|
03/12/20
|
02/12/21
|
01/12/22
|
30/11/23
|
-
|
-
|
-
|
Last Close Price
77.6
CAD Average target price
87.97
CAD Spread / Average Target +13.37% Consensus |
1st Jan change
|
Capi.
|
---|
| +18.47% | 57TCr | | +14.32% | 30TCr | | +17.02% | 25TCr | | +25.74% | 21TCr | | +19.57% | 18TCr | | +23.83% | 17TCr | | +11.16% | 16TCr | | +6.22% | 15TCr | | -14.53% | 13TCr |
Other Banks
|