Real-time Estimate
Cboe BZX
10:05:46 08/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
12.14
USD
|
+0.29%
|
|
+3.35%
|
-14.19%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
458.1
|
483.7
|
445.8
|
517.9
|
372.2
|
306.8
|
Enterprise Value (EV)
1 |
806.1
|
900
|
860.3
|
620.2
|
713.3
|
881.5
|
P/E ratio
|
15.1
x
|
13.9
x
|
5.7
x
|
7.39
x
|
19.4
x
|
30.9
x
|
Yield
|
2.86%
|
2.52%
|
2.98%
|
3.66%
|
4.64%
|
4.93%
|
Capitalization / Revenue
|
2.64
x
|
2.63
x
|
1.53
x
|
1.97
x
|
2.3
x
|
2.35
x
|
EV / Revenue
|
4.65
x
|
4.9
x
|
2.95
x
|
2.36
x
|
4.42
x
|
6.74
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.13
x
|
1.24
x
|
1.08
x
|
1.25
x
|
0.98
x
|
0.79
x
|
Nbr of stocks (in thousands)
|
27,331
|
25,417
|
23,686
|
23,693
|
21,588
|
21,605
|
Reference price
2 |
16.76
|
19.03
|
18.82
|
21.86
|
17.24
|
14.20
|
Announcement Date
|
06/03/19
|
13/03/20
|
02/03/21
|
28/02/22
|
28/02/23
|
06/03/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
173.4
|
183.8
|
291.2
|
262.7
|
161.5
|
130.7
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
40.28
|
47.57
|
108.1
|
92.11
|
24.48
|
11.03
|
Net income
1 |
30.75
|
35.9
|
81.14
|
70.79
|
19.49
|
9.375
|
Net margin
|
17.73%
|
19.53%
|
27.87%
|
26.95%
|
12.06%
|
7.17%
|
EPS
2 |
1.110
|
1.370
|
3.300
|
2.960
|
0.8900
|
0.4600
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.4800
|
0.4800
|
0.5600
|
0.8000
|
0.8000
|
0.7000
|
Announcement Date
|
06/03/19
|
13/03/20
|
02/03/21
|
28/02/22
|
28/02/23
|
06/03/24
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
---|
Net sales
|
67.05
|
55.19
|
41.68
|
45.32
|
42.8
|
32.71
|
32.35
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
23.73
|
14.21
|
6.747
|
10.27
|
7.108
|
1.322
|
3.242
|
-
|
Operating Margin
|
35.39%
|
25.76%
|
16.19%
|
22.66%
|
16.61%
|
4.04%
|
10.02%
|
-
|
Earnings before Tax (EBT)
|
24.43
|
15.68
|
6.823
|
10.22
|
6.776
|
0.658
|
2.782
|
-
|
Net income
|
19
|
12.55
|
5.291
|
7.99
|
5.27
|
0.935
|
2.155
|
-
|
Net margin
|
28.34%
|
22.75%
|
12.69%
|
17.63%
|
12.31%
|
2.86%
|
6.66%
|
-
|
EPS
1 |
0.7900
|
0.5300
|
0.2300
|
0.3600
|
0.2500
|
0.0400
|
0.1000
|
0.2000
|
Dividend per Share
1 |
0.2000
|
0.7000
|
0.2000
|
0.2000
|
0.2000
|
0.2000
|
0.2000
|
0.2000
|
Announcement Date
|
19/10/21
|
27/01/22
|
21/04/22
|
21/07/22
|
26/10/22
|
26/01/23
|
25/04/23
|
25/07/23
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
348
|
416
|
415
|
102
|
341
|
575
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
7.58%
|
9.05%
|
20.1%
|
16.7%
|
4.85%
|
2.62%
|
ROA (Net income/ Total Assets)
|
1.65%
|
1.84%
|
3.88%
|
3.22%
|
0.92%
|
0.44%
|
Assets
1 |
1,861
|
1,956
|
2,091
|
2,200
|
2,124
|
2,123
|
Book Value Per Share
2 |
14.90
|
15.30
|
17.40
|
17.50
|
17.60
|
17.90
|
Cash Flow per Share
2 |
3.200
|
2.890
|
4.000
|
15.20
|
2.220
|
1.890
|
Capex
1 |
3.96
|
3.11
|
1.23
|
0.78
|
0.7
|
0.7
|
Capex / Sales
|
2.28%
|
1.69%
|
0.42%
|
0.3%
|
0.43%
|
0.54%
|
Announcement Date
|
06/03/19
|
13/03/20
|
02/03/21
|
28/02/22
|
28/02/23
|
06/03/24
|
|
1st Jan change
|
Capi.
|
---|
| -14.19% | 228M | | +13.68% | 551B | | +11.92% | 296B | | +12.30% | 250B | | +23.16% | 210B | | +11.83% | 171B | | +20.13% | 169B | | +13.42% | 166B | | +4.07% | 143B | | -13.26% | 137B |
Other Banks
|