Real-time Estimate
Cboe BZX
07:22:15 26/06/2024 pm IST
|
5-day change
|
1st Jan Change
|
62.13
USD
|
-1.40%
|
|
+0.21%
|
-13.30%
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
5,697
|
12,012
|
11,705
|
10,320
|
13,091
|
11,841
|
Enterprise Value (EV)
1 |
5,697
|
12,012
|
11,705
|
10,320
|
13,091
|
11,841
|
P/E ratio
|
12.9
x
|
19.7
x
|
10.4
x
|
10.8
x
|
22.2
x
|
17.5
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1.43
x
|
2.64
x
|
2.04
x
|
1.76
x
|
2.33
x
|
2.08
x
|
EV / Revenue
|
1.43
x
|
2.64
x
|
2.04
x
|
1.76
x
|
2.33
x
|
2.08
x
|
EV / EBITDA
|
48,39,523
x
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
1,96,078
|
1,96,078
|
1,96,078
|
1,96,078
|
1,96,078
|
1,96,078
|
Reference price
2 |
29.06
|
61.26
|
59.69
|
59.65
|
67.54
|
63.01
|
Announcement Date
|
27/05/20
|
26/05/21
|
25/05/22
|
30/05/23
|
29/05/24
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
3,979
|
4,542
|
5,740
|
5,865
|
5,626
|
5,680
|
EBITDA
|
1,177
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
540.1
|
961.1
|
1,645
|
1,444
|
977.8
|
947.3
|
Operating Margin
|
13.57%
|
21.16%
|
28.66%
|
24.62%
|
17.38%
|
16.68%
|
Earnings before Tax (EBT)
1 |
378.1
|
796.7
|
1,475
|
1,218
|
840.2
|
818.8
|
Net income
1 |
442
|
610.9
|
1,123
|
923
|
628.7
|
621.4
|
Net margin
|
11.11%
|
13.45%
|
19.57%
|
15.74%
|
11.18%
|
10.94%
|
EPS
2 |
2.255
|
3.115
|
5.729
|
5.540
|
3.040
|
3.595
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
27/05/20
|
26/05/21
|
25/05/22
|
30/05/23
|
29/05/24
|
-
|
Fiscal Period: March |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
1,404
|
1,198
|
-
|
1,703
|
1,375
|
1,189
|
1,540
|
1,650
|
1,340
|
1,179
|
1,543
|
1,667
|
1,337
|
1,136
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
416.7
|
155.4
|
-
|
522.1
|
320.4
|
110.4
|
399.7
|
422.4
|
197.6
|
41.37
|
353.2
|
397.9
|
183.7
|
14.2
|
Operating Margin
|
29.67%
|
12.97%
|
-
|
30.66%
|
23.3%
|
9.29%
|
25.95%
|
25.6%
|
14.75%
|
3.51%
|
22.89%
|
23.87%
|
13.75%
|
1.25%
|
Earnings before Tax (EBT)
1 |
371.4
|
110.4
|
-
|
463.6
|
261
|
52.22
|
338.7
|
358
|
129.8
|
13.66
|
322.9
|
370.5
|
152.4
|
-20.17
|
Net income
1 |
281.5
|
86.75
|
-
|
352
|
199.2
|
37.74
|
256.8
|
273.5
|
99.22
|
-0.863
|
245.5
|
281.9
|
116.1
|
-15.35
|
Net margin
|
20.04%
|
7.24%
|
-
|
20.67%
|
14.49%
|
3.17%
|
16.67%
|
16.58%
|
7.41%
|
-0.07%
|
15.91%
|
16.91%
|
8.69%
|
-1.35%
|
EPS
2 |
1.435
|
0.4420
|
1.703
|
1.795
|
0.9998
|
0.1600
|
1.270
|
1.360
|
0.4600
|
-0.0500
|
1.200
|
1.390
|
0.5400
|
-0.1300
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
09/02/22
|
25/05/22
|
03/08/22
|
09/11/22
|
08/02/23
|
30/05/23
|
09/08/23
|
08/11/23
|
07/02/24
|
29/05/24
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
27/05/20
|
26/05/21
|
25/05/22
|
30/05/23
|
29/05/24
|
-
|
Last Close Price
63.01
USD Average target price
69.7
USD Spread / Average Target +10.62% Consensus |
1st Jan change
|
Capi.
|
---|
| -13.30% | 11.84B | | -3.92% | 74.81B | | +2.94% | 73.91B | | -.--% | 26.71B | | +21.59% | 12.19B | | +4.03% | 10.48B | | -16.23% | 7.78B | | -11.46% | 6.91B | | +7.37% | 5.46B | | -13.58% | 4.92B |
Other Ground Freight & Logistics
|