Real-time Estimate
Cboe BZX
08:59:22 29/04/2024 pm IST
|
5-day change
|
1st Jan Change
|
38.1
USD
|
+0.57%
|
|
+8.21%
|
+7.81%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,169
|
2,188
|
3,100
|
1,876
|
3,436
|
3,594
|
-
|
-
|
Enterprise Value (EV)
1 |
3,124
|
2,909
|
3,100
|
1,876
|
3,949
|
3,621
|
3,355
|
2,924
|
P/E ratio
|
10.6
x
|
7.95
x
|
6.77
x
|
3.36
x
|
10.3
x
|
8.29
x
|
7.67
x
|
7.61
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.7
x
|
0.67
x
|
0.78
x
|
0.44
x
|
0.94
x
|
0.84
x
|
0.76
x
|
0.75
x
|
EV / Revenue
|
1.01
x
|
0.89
x
|
0.78
x
|
0.44
x
|
1.08
x
|
0.85
x
|
0.71
x
|
0.61
x
|
EV / EBITDA
|
7.69
x
|
5.64
x
|
3.97
x
|
2.06
x
|
6.17
x
|
4.78
x
|
4.4
x
|
4.77
x
|
EV / FCF
|
10.9
x
|
5.15
x
|
7.95
x
|
-
|
23.2
x
|
16.8
x
|
15.6
x
|
146
x
|
FCF Yield
|
9.14%
|
19.4%
|
12.6%
|
-
|
4.3%
|
5.94%
|
6.39%
|
0.68%
|
Price to Book
|
0.97
x
|
0.94
x
|
1.25
x
|
0.66
x
|
1.12
x
|
1.12
x
|
0.98
x
|
-
|
Nbr of stocks (in thousands)
|
1,39,238
|
1,26,825
|
1,11,138
|
1,00,914
|
97,052
|
94,877
|
-
|
-
|
Reference price
2 |
15.58
|
17.25
|
27.89
|
18.59
|
35.40
|
37.88
|
37.88
|
37.88
|
Announcement Date
|
18/02/20
|
18/02/21
|
17/02/22
|
21/02/23
|
20/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,079
|
3,251
|
3,971
|
4,299
|
3,669
|
4,268
|
4,708
|
4,809
|
EBITDA
1 |
406.1
|
516
|
780.4
|
910.3
|
639.7
|
757.5
|
762.2
|
613
|
EBIT
1 |
253.9
|
366.5
|
605
|
746.5
|
413.3
|
532.2
|
584.6
|
631
|
Operating Margin
|
8.24%
|
11.27%
|
15.24%
|
17.36%
|
11.26%
|
12.47%
|
12.42%
|
13.12%
|
Earnings before Tax (EBT)
1 |
271.1
|
373.4
|
625.7
|
773.2
|
467.4
|
575.4
|
598.5
|
648
|
Net income
1 |
207.2
|
282.2
|
469.3
|
576.1
|
343.7
|
429.3
|
444.6
|
475
|
Net margin
|
6.73%
|
8.68%
|
11.82%
|
13.4%
|
9.37%
|
10.06%
|
9.44%
|
9.88%
|
EPS
2 |
1.470
|
2.170
|
4.120
|
5.540
|
3.450
|
4.567
|
4.939
|
4.980
|
Free Cash Flow
1 |
285.7
|
565.2
|
390
|
-
|
169.9
|
215
|
214.5
|
20
|
FCF margin
|
9.28%
|
17.38%
|
9.82%
|
-
|
4.63%
|
5.04%
|
4.56%
|
0.42%
|
FCF Conversion (EBITDA)
|
70.35%
|
109.53%
|
49.98%
|
-
|
26.56%
|
28.38%
|
28.14%
|
3.26%
|
FCF Conversion (Net income)
|
137.89%
|
200.28%
|
83.12%
|
-
|
49.43%
|
50.09%
|
48.25%
|
4.21%
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
18/02/20
|
18/02/21
|
17/02/22
|
21/02/23
|
20/02/24
|
-
|
-
|
-
|
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 |
1,206
|
727.5
|
1,005
|
1,061
|
1,506
|
770.8
|
827
|
827.8
|
1,244
|
926.2
|
1,066
|
1,069
|
1,231
|
1,026
|
1,191
|
EBITDA
1 |
249
|
140.8
|
215.2
|
231.7
|
322.7
|
134
|
129.9
|
139.7
|
236.1
|
175.9
|
176.2
|
182.4
|
218.2
|
163.2
|
206.8
|
EBIT
1 |
190.2
|
115
|
177.7
|
191
|
262.8
|
92.33
|
69.34
|
83.25
|
168.4
|
110.8
|
128.8
|
130.8
|
162.3
|
118.4
|
144.4
|
Operating Margin
|
15.76%
|
15.81%
|
17.67%
|
18%
|
17.46%
|
11.98%
|
8.39%
|
10.06%
|
13.54%
|
11.97%
|
12.09%
|
12.23%
|
13.19%
|
11.55%
|
12.12%
|
Earnings before Tax (EBT)
1 |
196.6
|
118.7
|
183.9
|
196.5
|
274.1
|
103.2
|
83.44
|
99.55
|
181.2
|
130.6
|
138.7
|
139.6
|
167.4
|
123.6
|
149
|
Net income
1 |
147.4
|
87.48
|
136.4
|
149.2
|
203
|
74.74
|
60.72
|
75.4
|
132.8
|
99.06
|
102.9
|
103.4
|
123.9
|
93.2
|
112.4
|
Net margin
|
12.22%
|
12.02%
|
13.56%
|
14.07%
|
13.48%
|
9.7%
|
7.34%
|
9.11%
|
10.68%
|
10.69%
|
9.66%
|
9.67%
|
10.07%
|
9.09%
|
9.44%
|
EPS
2 |
1.330
|
0.8100
|
1.330
|
1.450
|
1.980
|
0.7300
|
0.6000
|
0.7600
|
1.360
|
1.030
|
1.088
|
1.107
|
1.345
|
1.000
|
1.242
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
17/02/22
|
21/04/22
|
21/07/22
|
27/10/22
|
21/02/23
|
27/04/23
|
27/07/23
|
26/10/23
|
20/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
955
|
722
|
-
|
-
|
514
|
27
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
239
|
670
|
Leverage (Debt/EBITDA)
|
2.352
x
|
1.399
x
|
-
|
-
|
0.8029
x
|
0.0356
x
|
-
|
-
|
Free Cash Flow
1 |
286
|
565
|
390
|
-
|
170
|
215
|
215
|
20
|
ROE (net income / shareholders' equity)
|
9.77%
|
12.8%
|
20.1%
|
21.8%
|
11.8%
|
13.7%
|
13.6%
|
-
|
ROA (Net income/ Total Assets)
|
5.35%
|
7.16%
|
-
|
12.7%
|
7.13%
|
9.2%
|
9.4%
|
-
|
Assets
1 |
3,871
|
3,940
|
-
|
4,528
|
4,817
|
4,666
|
4,730
|
-
|
Book Value Per Share
2 |
16.10
|
18.30
|
22.30
|
28.00
|
31.50
|
33.90
|
38.50
|
-
|
Cash Flow per Share
2 |
-
|
-
|
3.690
|
-
|
1.960
|
5.010
|
5.510
|
-
|
Capex
1 |
30.3
|
22.8
|
29.5
|
43.6
|
25.4
|
17.9
|
17.9
|
24
|
Capex / Sales
|
0.98%
|
0.7%
|
0.74%
|
1.01%
|
0.69%
|
0.42%
|
0.38%
|
0.5%
|
Announcement Date
|
18/02/20
|
18/02/21
|
17/02/22
|
21/02/23
|
20/02/24
|
-
|
-
|
-
|
Last Close Price
37.88
USD Average target price
43.35
USD Spread / Average Target +14.44% Consensus |
1st Jan change
|
Capi.
|
---|
| +7.81% | 3.59B | | +4.06% | 42.57B | | -2.37% | 6.13B | | -12.03% | 3.34B | | -3.15% | 933M | | +95.60% | 292M | | 0.00% | 241M | | +3.33% | 238M | | +20.51% | 172M | | +20.86% | 171M |
Residential Builders - Single Homes
|