Market Closed -
Nasdaq
01:30:00 30/04/2024 am IST
|
5-day change
|
1st Jan Change
|
101.5
USD
|
-0.33%
|
|
-0.12%
|
+11.69%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,444
|
11,751
|
20,235
|
13,506
|
19,236
|
21,702
|
-
|
-
|
Enterprise Value (EV)
1 |
6,982
|
10,958
|
19,262
|
12,248
|
17,550
|
19,993
|
19,191
|
18,185
|
P/E ratio
|
85.8
x
|
71
x
|
91.9
x
|
43.9
x
|
53.1
x
|
47.3
x
|
40.9
x
|
35.9
x
|
Yield
|
0.52%
|
0.51%
|
0.32%
|
0.49%
|
0.4%
|
0.4%
|
0.44%
|
0.5%
|
Capitalization / Revenue
|
9.6
x
|
13.2
x
|
18.8
x
|
11.4
x
|
14.4
x
|
13.7
x
|
12.2
x
|
11.2
x
|
EV / Revenue
|
9
x
|
12.3
x
|
17.9
x
|
10.3
x
|
13.1
x
|
12.6
x
|
10.8
x
|
9.39
x
|
EV / EBITDA
|
19.8
x
|
25.1
x
|
35.2
x
|
19.8
x
|
25
x
|
23.5
x
|
20
x
|
16.9
x
|
EV / FCF
|
26.2
x
|
27.3
x
|
53
x
|
21.4
x
|
25.6
x
|
28
x
|
24.6
x
|
20.7
x
|
FCF Yield
|
3.82%
|
3.66%
|
1.89%
|
4.68%
|
3.9%
|
3.57%
|
4.06%
|
4.84%
|
Price to Book
|
3.05
x
|
4.05
x
|
5.04
x
|
2.73
x
|
3.98
x
|
4.03
x
|
3.65
x
|
3.11
x
|
Nbr of stocks (in thousands)
|
1,60,608
|
1,88,159
|
2,02,063
|
2,08,011
|
2,11,659
|
2,13,098
|
-
|
-
|
Reference price
2 |
46.35
|
62.45
|
100.1
|
64.93
|
90.88
|
101.8
|
101.8
|
101.8
|
Announcement Date
|
12/02/20
|
04/02/21
|
03/02/22
|
02/02/23
|
06/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
775.6
|
892.7
|
1,076
|
1,189
|
1,338
|
1,583
|
1,785
|
1,938
|
EBITDA
1 |
353.2
|
436.4
|
547
|
617.3
|
701.6
|
851
|
959.3
|
1,073
|
EBIT
1 |
311.4
|
392.8
|
500.3
|
565.1
|
643.9
|
786.8
|
922.9
|
1,030
|
Operating Margin
|
40.15%
|
44.01%
|
46.48%
|
47.54%
|
48.12%
|
49.71%
|
51.71%
|
53.17%
|
Earnings before Tax (EBT)
1 |
225.3
|
274.5
|
370
|
437.1
|
548
|
746.6
|
845.7
|
968.4
|
Net income
1 |
83.77
|
166.3
|
226.8
|
309.3
|
364.9
|
510
|
596.6
|
757
|
Net margin
|
10.8%
|
18.63%
|
21.07%
|
26.02%
|
27.27%
|
32.22%
|
33.42%
|
39.07%
|
EPS
2 |
0.5400
|
0.8800
|
1.090
|
1.480
|
1.710
|
2.154
|
2.490
|
2.840
|
Free Cash Flow
1 |
266.5
|
400.7
|
363.3
|
572.7
|
684.3
|
713
|
779
|
880
|
FCF margin
|
34.37%
|
44.89%
|
33.75%
|
48.18%
|
51.14%
|
45.05%
|
43.64%
|
45.42%
|
FCF Conversion (EBITDA)
|
75.47%
|
91.81%
|
66.41%
|
92.77%
|
97.54%
|
83.78%
|
81.2%
|
82.02%
|
FCF Conversion (Net income)
|
318.19%
|
240.95%
|
160.16%
|
185.15%
|
187.56%
|
139.82%
|
130.58%
|
116.25%
|
Dividend per Share
2 |
0.2400
|
0.3200
|
0.3200
|
0.3200
|
0.3600
|
0.4111
|
0.4478
|
0.5067
|
Announcement Date
|
12/02/20
|
04/02/21
|
03/02/22
|
02/02/23
|
06/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
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 |
276.9
|
311.5
|
297.1
|
287.1
|
293
|
329.2
|
310.6
|
328.4
|
370
|
408.7
|
390.8
|
384
|
403
|
458.4
|
436.9
|
EBITDA
1 |
140.1
|
160.6
|
155.6
|
146.3
|
154.7
|
172.2
|
163.1
|
170.4
|
195.9
|
219.5
|
205.6
|
207.5
|
223.9
|
259
|
239
|
EBIT
1 |
128.2
|
148
|
142.6
|
133.1
|
141.4
|
158.4
|
148.8
|
155.8
|
181
|
204.6
|
195
|
189.7
|
198.5
|
234.6
|
224
|
Operating Margin
|
46.31%
|
47.5%
|
48%
|
46.36%
|
48.27%
|
48.11%
|
47.9%
|
47.44%
|
48.91%
|
50.05%
|
49.89%
|
49.39%
|
49.25%
|
51.16%
|
51.28%
|
Earnings before Tax (EBT)
1 |
103.5
|
111.2
|
107.1
|
106.2
|
112.6
|
135.4
|
131
|
140.3
|
141.3
|
187
|
183.3
|
177.3
|
190.5
|
227.6
|
222.9
|
Net income
1 |
48.89
|
82.96
|
68.34
|
81.57
|
88.95
|
87.86
|
89.08
|
98.61
|
89.31
|
126.1
|
126.6
|
121.6
|
129.6
|
-
|
-
|
Net margin
|
17.66%
|
26.64%
|
23%
|
28.41%
|
30.35%
|
26.68%
|
28.68%
|
30.03%
|
24.14%
|
30.86%
|
32.4%
|
31.68%
|
32.15%
|
-
|
-
|
EPS
2 |
0.2300
|
0.4000
|
0.3300
|
0.3300
|
0.4200
|
0.4200
|
0.4200
|
0.4600
|
0.4200
|
0.5900
|
0.5156
|
0.5133
|
0.5447
|
0.6500
|
0.6100
|
Dividend per Share
2 |
0.0800
|
0.0800
|
0.0800
|
0.0800
|
0.0800
|
0.0900
|
0.0900
|
0.0900
|
0.0900
|
-
|
0.1000
|
0.1000
|
0.1000
|
0.0733
|
0.0500
|
Announcement Date
|
03/02/22
|
28/04/22
|
03/08/22
|
27/10/22
|
02/02/23
|
27/04/23
|
27/07/23
|
26/10/23
|
06/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
462
|
792
|
973
|
1,258
|
1,686
|
1,709
|
2,510
|
3,517
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
267
|
401
|
363
|
573
|
684
|
713
|
779
|
880
|
ROE (net income / shareholders' equity)
|
5.81%
|
7.97%
|
8.69%
|
9.38%
|
7.07%
|
11.6%
|
12%
|
11.8%
|
ROA (Net income/ Total Assets)
|
4.58%
|
5.68%
|
6.67%
|
7.35%
|
5.48%
|
7.62%
|
8.5%
|
6.5%
|
Assets
1 |
1,830
|
2,926
|
3,403
|
4,210
|
6,660
|
6,693
|
7,019
|
11,646
|
Book Value Per Share
2 |
15.20
|
15.40
|
19.90
|
23.80
|
22.90
|
25.30
|
27.90
|
32.80
|
Cash Flow per Share
2 |
1.990
|
2.350
|
2.790
|
3.040
|
3.510
|
3.900
|
4.220
|
-
|
Capex
1 |
44.5
|
42.5
|
51.3
|
60.1
|
61.8
|
64.1
|
71.9
|
77.4
|
Capex / Sales
|
5.73%
|
4.77%
|
4.77%
|
5.06%
|
4.62%
|
4.05%
|
4.03%
|
3.99%
|
Announcement Date
|
12/02/20
|
04/02/21
|
03/02/22
|
02/02/23
|
06/02/24
|
-
|
-
|
-
|
Last Close Price
101.8
USD Average target price
113.9
USD Spread / Average Target +11.87% Consensus |
1st Jan change
|
Capi.
|
---|
| +11.69% | 21.7B | | -0.47% | 75.94B | | +27.19% | 12.54B | | +40.90% | 8.44B | | +1.06% | 7.96B | | -1.44% | 2.96B | | +27.08% | 2.55B | | -7.56% | 1.69B | | +74.10% | 1.28B | | +15.37% | 1.28B |
Securities & Commodity Exchanges
|