Market Closed -
OTC Markets
11:42:47 05/07/2024 pm IST
|
5-day change
|
1st Jan Change
|
38.13
USD
|
-1.09%
|
|
+10.27%
|
+54.12%
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
38,28,813
|
34,58,669
|
36,50,120
|
48,57,727
|
49,87,844
|
1,22,41,747
|
-
|
-
|
Enterprise Value (EV)
1 |
38,28,813
|
34,58,669
|
36,50,120
|
53,85,964
|
41,15,851
|
92,90,573
|
1,22,41,747
|
1,22,41,747
|
P/E ratio
|
14
x
|
13.4
x
|
22.7
x
|
11.6
x
|
13.6
x
|
13.4
x
|
13.7
x
|
13.5
x
|
Yield
|
4.66%
|
4.55%
|
4.46%
|
3.58%
|
3.93%
|
2.62%
|
2.56%
|
3.02%
|
Capitalization / Revenue
|
0.7
x
|
0.63
x
|
0.67
x
|
0.83
x
|
0.75
x
|
1.25
x
|
1.53
x
|
1.53
x
|
EV / Revenue
|
0.7
x
|
0.63
x
|
0.67
x
|
0.83
x
|
0.75
x
|
1.25
x
|
1.53
x
|
1.53
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
42,12,847
x
|
36,33,991
x
|
35,10,406
x
|
48,66,175
x
|
57,93,930
x
|
1,00,81,103
x
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
0%
|
0%
|
0%
|
-
|
-
|
Price to Book
|
1.06
x
|
1.02
x
|
1
x
|
1.2
x
|
1.4
x
|
1.79
x
|
2.28
x
|
2.26
x
|
Nbr of stocks (in thousands)
|
21,42,193
|
20,96,163
|
20,79,841
|
20,44,498
|
19,58,321
|
19,60,876
|
-
|
-
|
Reference price
2 |
1,787
|
1,650
|
1,755
|
2,376
|
2,547
|
6,243
|
6,243
|
6,243
|
Announcement Date
|
20/05/19
|
20/05/20
|
20/05/21
|
20/05/22
|
19/05/23
|
20/05/24
|
-
|
-
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
54,76,720
|
54,65,432
|
54,61,195
|
58,63,770
|
66,48,600
|
74,24,667
|
79,77,300
|
80,24,333
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
3,93,467
|
2,95,291
|
5,88,473
|
6,42,877
|
8,81,156
|
7,81,910
|
8,28,825
|
Operating Margin
|
-
|
7.2%
|
5.41%
|
10.04%
|
9.67%
|
11.87%
|
9.8%
|
10.33%
|
Earnings before Tax (EBT)
1 |
3,85,733
|
3,54,127
|
2,43,174
|
5,54,272
|
5,29,358
|
8,21,861
|
12,19,902
|
12,10,327
|
Net income
1 |
2,74,579
|
2,59,763
|
1,61,801
|
4,20,484
|
3,76,447
|
6,95,808
|
8,88,131
|
8,87,806
|
Net margin
|
5.01%
|
4.75%
|
2.96%
|
7.17%
|
5.66%
|
9.37%
|
11.13%
|
11.06%
|
EPS
2 |
127.7
|
123.2
|
77.38
|
204.5
|
187.3
|
351.6
|
454.1
|
461.2
|
Free Cash Flow
|
9,08,842
|
9,51,755
|
10,39,800
|
9,98,264
|
8,60,874
|
9,21,583
|
-
|
-
|
FCF margin
|
16.59%
|
17.41%
|
19.04%
|
17.02%
|
12.95%
|
12.41%
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
330.99%
|
366.39%
|
642.64%
|
237.41%
|
228.68%
|
132.45%
|
-
|
-
|
Dividend per Share
2 |
83.33
|
75.00
|
78.33
|
85.00
|
100.0
|
123.0
|
160.1
|
188.8
|
Announcement Date
|
20/05/19
|
20/05/20
|
20/05/21
|
20/05/22
|
19/05/23
|
20/05/24
|
-
|
-
|
Fiscal Period: Maart |
2020 S1
|
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
---|
Net sales
1 |
27,43,021
|
27,43,719
|
14,30,192
|
28,85,617
|
14,86,533
|
14,91,620
|
16,28,749
|
17,78,855
|
34,07,604
|
18,04,443
|
14,36,553
|
18,22,527
|
-
|
37,44,117
|
18,90,528
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
1,51,816
|
92,528
|
-
|
3,63,999
|
1,28,017
|
-
|
1,63,038
|
-
|
1,27,672
|
2,38,026
|
1,63,660
|
1,68,567
|
-
|
2,73,344
|
3,06,252
|
Net income
1 |
1,16,611
|
62,393
|
1,09,551
|
2,69,278
|
1,04,841
|
46,365
|
1,24,555
|
-38,038
|
86,517
|
1,84,917
|
1,05,013
|
1,27,950
|
77,055
|
2,05,005
|
3,12,477
|
Net margin
|
4.25%
|
2.27%
|
7.66%
|
9.33%
|
7.05%
|
3.11%
|
7.65%
|
-2.14%
|
2.54%
|
10.25%
|
7.31%
|
7.02%
|
-
|
5.48%
|
16.53%
|
EPS
2 |
55.16
|
29.79
|
-
|
130.0
|
51.34
|
23.16
|
61.51
|
-55.98
|
128.6
|
91.91
|
52.57
|
64.37
|
39.01
|
103.4
|
157.9
|
Dividend per Share
2 |
43.33
|
45.00
|
-
|
40.00
|
-
|
45.00
|
-
|
50.00
|
150.0
|
-
|
50.00
|
-
|
60.50
|
60.50
|
-
|
Announcement Date
|
19/11/19
|
19/11/20
|
19/11/21
|
19/11/21
|
14/02/22
|
20/05/22
|
05/08/22
|
18/11/22
|
18/11/22
|
14/02/23
|
19/05/23
|
07/08/23
|
17/11/23
|
17/11/23
|
14/02/24
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
5,28,237
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
8,71,993
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
9,08,842
|
9,51,755
|
10,39,800
|
9,98,264
|
8,60,874
|
9,21,583
|
-
|
-
|
ROE (net income / shareholders' equity)
|
7.4%
|
7.5%
|
4.6%
|
10.9%
|
9.8%
|
15.9%
|
15.1%
|
15.7%
|
ROA (Net income/ Total Assets)
|
1.83%
|
1.52%
|
1.05%
|
2.14%
|
1.83%
|
2.89%
|
4.04%
|
2.92%
|
Assets
1 |
1,49,91,374
|
1,70,53,209
|
1,54,74,168
|
1,96,42,085
|
2,05,23,771
|
2,40,70,155
|
2,20,10,687
|
3,04,04,330
|
Book Value Per Share
2 |
1,686
|
1,611
|
1,762
|
1,977
|
1,824
|
2,624
|
2,744
|
2,763
|
Cash Flow per Share
|
155.0
|
152.0
|
116.0
|
248.0
|
243.0
|
416.0
|
-
|
-
|
Capex
|
36,595
|
45,868
|
1,38,073
|
1,03,976
|
1,46,708
|
1,50,541
|
-
|
-
|
Capex / Sales
|
0.67%
|
0.84%
|
2.53%
|
1.77%
|
2.21%
|
2.03%
|
-
|
-
|
Announcement Date
|
20/05/19
|
20/05/20
|
20/05/21
|
20/05/22
|
19/05/23
|
20/05/24
|
-
|
-
|
Last Close Price
6,243
JPY Average target price
6,010
JPY Spread / Average Target -3.73% Consensus |
1st Jan change
|
Capi.
|
---|
| +9.05% | 4.9TCr | | +13.18% | 4.18TCr | | +101.28% | 3.79TCr | | +32.15% | 3.67TCr | | +13.13% | 3.02TCr | | +26.79% | 2.54TCr | | 0.00% | 2.15TCr | | +48.78% | 2.11TCr | | +11.20% | 2.01TCr |
Other Property & Casualty Insurance
|