Delayed
Bombay S.E.
10:29:12 09/05/2024 am IST
|
5-day change
|
1st Jan Change
|
352.8
INR
|
-0.47%
|
|
-3.15%
|
+2.08%
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
9,025
|
20,428
|
75,222
|
59,354
|
77,687
|
-
|
-
|
Enterprise Value (EV)
1 |
9,025
|
28,981
|
90,694
|
67,672
|
86,440
|
86,503
|
85,652
|
P/E ratio
|
2.73
x
|
7.04
x
|
17.7
x
|
-
|
17.8
x
|
15
x
|
13
x
|
Yield
|
3.02%
|
2.07%
|
1.04%
|
1.2%
|
1.03%
|
1.03%
|
1.03%
|
Capitalization / Revenue
|
0.2
x
|
0.43
x
|
1.6
x
|
0.94
x
|
1.34
x
|
1.19
x
|
1.07
x
|
EV / Revenue
|
0.2
x
|
0.62
x
|
1.93
x
|
1.07
x
|
1.49
x
|
1.33
x
|
1.18
x
|
EV / EBITDA
|
1.69
x
|
5.19
x
|
14.3
x
|
11
x
|
12.9
x
|
10.5
x
|
9.07
x
|
EV / FCF
|
-
|
4.13
x
|
-19.5
x
|
41.8
x
|
104
x
|
24.3
x
|
22.2
x
|
FCF Yield
|
-
|
24.2%
|
-5.12%
|
2.39%
|
0.97%
|
4.12%
|
4.5%
|
Price to Book
|
0.67
x
|
1.31
x
|
3.93
x
|
2.23
x
|
2.58
x
|
2.26
x
|
1.96
x
|
Nbr of stocks (in thousands)
|
2,47,945
|
2,41,755
|
2,41,755
|
2,18,898
|
2,18,898
|
-
|
-
|
Reference price
2 |
36.40
|
84.50
|
311.2
|
271.2
|
354.9
|
354.9
|
354.9
|
Announcement Date
|
17/06/20
|
29/06/21
|
14/05/22
|
26/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
44,729
|
47,034
|
46,940
|
63,101
|
58,053
|
65,279
|
72,876
|
EBITDA
1 |
5,328
|
5,582
|
6,344
|
6,159
|
6,709
|
8,241
|
9,439
|
EBIT
1 |
-
|
4,791
|
5,537
|
5,224
|
5,404
|
6,805
|
7,968
|
Operating Margin
|
-
|
10.19%
|
11.79%
|
8.28%
|
9.31%
|
10.42%
|
10.93%
|
Earnings before Tax (EBT)
1 |
4,456
|
4,586
|
5,146
|
19,473
|
5,754
|
6,841
|
7,919
|
Net income
1 |
3,351
|
2,946
|
4,241
|
17,918
|
4,376
|
5,191
|
5,997
|
Net margin
|
7.49%
|
6.26%
|
9.03%
|
28.4%
|
7.54%
|
7.95%
|
8.23%
|
EPS
2 |
13.32
|
12.01
|
17.54
|
-
|
19.97
|
23.73
|
27.37
|
Free Cash Flow
1 |
-
|
7,016
|
-4,645
|
1,620
|
835
|
3,564
|
3,854
|
FCF margin
|
-
|
14.92%
|
-9.9%
|
2.57%
|
1.44%
|
5.46%
|
5.29%
|
FCF Conversion (EBITDA)
|
-
|
125.68%
|
-
|
26.3%
|
12.45%
|
43.25%
|
40.83%
|
FCF Conversion (Net income)
|
-
|
238.13%
|
-
|
9.04%
|
19.08%
|
68.66%
|
64.26%
|
Dividend per Share
2 |
1.100
|
1.750
|
3.250
|
3.250
|
3.650
|
3.650
|
3.650
|
Announcement Date
|
17/06/20
|
29/06/21
|
14/05/22
|
26/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
-
|
11,881
|
11,115
|
11,550
|
11,921
|
13,713
|
14,716
|
16,587
|
18,183
|
14,323
|
14,814
|
12,734
|
14,200
|
EBITDA
1 |
-
|
1,643
|
1,496
|
1,073
|
1,747
|
-
|
533.4
|
1,934
|
2,633
|
1,249
|
2,109
|
1,723
|
2,319
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,696
|
-
|
-
|
-
|
809
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10.22%
|
-
|
-
|
-
|
6.35%
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
946.6
|
850.2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,486
|
Net margin
|
-
|
7.16%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10.47%
|
EPS
|
-
|
3.520
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
03/02/21
|
29/06/21
|
14/08/21
|
27/10/21
|
14/05/22
|
03/08/22
|
05/11/22
|
24/01/23
|
26/05/23
|
25/07/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
8,553
|
15,472
|
8,318
|
8,753
|
8,816
|
7,965
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
1.532
x
|
2.439
x
|
1.35
x
|
1.305
x
|
1.07
x
|
0.8438
x
|
Free Cash Flow
1 |
-
|
7,016
|
-4,645
|
1,620
|
835
|
3,564
|
3,854
|
ROE (net income / shareholders' equity)
|
27%
|
20.4%
|
24.7%
|
22.4%
|
15.5%
|
16.3%
|
16.7%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
54.00
|
64.30
|
79.10
|
122.0
|
138.0
|
157.0
|
181.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
1,169
|
892
|
2,911
|
2,355
|
5,439
|
2,267
|
2,433
|
Capex / Sales
|
2.61%
|
1.9%
|
6.2%
|
3.73%
|
9.37%
|
3.47%
|
3.34%
|
Announcement Date
|
17/06/20
|
29/06/21
|
14/05/22
|
26/05/23
|
-
|
-
|
-
|
Last Close Price
354.9
INR Average target price
397.6
INR Spread / Average Target +12.03% Consensus |
1st Jan change
|
Capi.
|
---|
| -0.03% | 2B | | +0.51% | 1.85B | | +1.80% | 1.2B | | -10.29% | 1.09B | | -0.28% | 974M | | -7.72% | 921M | | +9.59% | 886M | | +3.50% | 825M | | -1.36% | 730M |
Sugar & Artificial Sweeteners
|