Financials ABB India Limited

Equities

ABB

INE117A01022

Heavy Electrical Equipment

Market Closed - Bombay S.E. 06:15:30 2024-04-26 EDT 5-day change 1st Jan Change
6,409 INR -0.41% Intraday chart for ABB India Limited +1.87% +37.12%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 272,112 256,865 473,583 568,582 990,449 1,358,131 - -
Enterprise Value (EV) 1 256,233 234,799 446,706 537,091 942,287 1,303,646 1,291,097 1,278,422
P/E ratio 89.7 x 117 x 91.1 x 55.9 x 79.7 x 92.5 x 76.9 x 67.4 x
Yield 0.37% 0.41% 0.23% 0.2% 0.12% 0.26% 0.33% 0.45%
Capitalization / Revenue 3.72 x 4.41 x 6.83 x 6.64 x 9.48 x 10.7 x 9 x 7.8 x
EV / Revenue 3.5 x 4.03 x 6.44 x 6.27 x 9.02 x 10.3 x 8.55 x 7.35 x
EV / EBITDA 48.2 x 85.1 x 80.2 x 55.8 x 63.3 x 73.2 x 60 x 52 x
EV / FCF 48.4 x 119 x 93.7 x 93.6 x 80.6 x 117 x 95.4 x 85.2 x
FCF Yield 2.07% 0.84% 1.07% 1.07% 1.24% 0.86% 1.05% 1.17%
Price to Book 7.73 x 7.12 x 11.1 x 11.5 x 16.7 x 19.2 x 16.1 x 13.8 x
Nbr of stocks (in thousands) 211,908 211,908 211,908 211,908 211,908 211,908 - -
Reference price 2 1,284 1,212 2,235 2,683 4,674 6,409 6,409 6,409
Announcement Date 20-02-12 21-02-10 22-02-10 23-02-10 24-02-20 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 73,151 58,210 69,340 85,675 104,465 126,840 150,943 174,019
EBITDA 1 5,312 2,759 5,567 9,619 14,898 17,820 21,503 24,593
EBIT 1 4,408 1,556 4,540 8,572 13,699 16,252 19,671 23,511
Operating Margin 6.03% 2.67% 6.55% 10% 13.11% 12.81% 13.03% 13.51%
Earnings before Tax (EBT) 1 4,440 3,044 7,243 13,628 16,589 19,820 24,010 27,559
Net income 1 3,034 2,192 5,197 10,162 12,420 14,660 17,668 20,219
Net margin 4.15% 3.77% 7.5% 11.86% 11.89% 11.56% 11.71% 11.62%
EPS 2 14.32 10.34 24.53 47.96 58.61 69.31 83.40 95.02
Free Cash Flow 1 5,295 1,968 4,770 5,740 11,684 11,183 13,529 15,005
FCF margin 7.24% 3.38% 6.88% 6.7% 11.18% 8.82% 8.96% 8.62%
FCF Conversion (EBITDA) 99.68% 71.33% 85.67% 59.67% 78.43% 62.76% 62.92% 61.01%
FCF Conversion (Net income) 174.51% 89.79% 91.77% 56.48% 94.07% 76.28% 76.57% 74.21%
Dividend per Share 2 4.800 5.000 5.200 5.500 5.500 16.45 21.29 28.88
Announcement Date 20-02-12 21-02-10 22-02-10 23-02-10 24-02-20 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 17,784 21,015 19,684 20,525 40,209 21,197 24,269 24,112 25,086 49,198 27,692 27,575 28,365 29,056 28,174 31,237
EBITDA 1 1,689 1,852 1,879 1,988 3,866 2,110 3,643 2,853 3,487 6,340 4,385 4,172 3,855 3,807 3,715 4,132
EBIT 1 1,426 1,625 - 1,734 - - - - 3,195 5,773 4,082 3,843 3,135 3,480 3,388 4,323
Operating Margin 8.02% 7.73% - 8.45% - - - - 12.74% 11.73% 14.74% 13.94% 11.05% 11.98% 12.03% 13.84%
Earnings before Tax (EBT) 1 1,654 2,653 4,913 1,959 6,872 2,753 4,002 3,278 3,931 7,210 4,842 4,537 4,337 4,290 4,198 4,584
Net income 1 1,199 1,882 3,731 1,403 5,134 1,976 3,053 2,449 2,956 5,405 3,629 3,387 3,195 3,209 3,140 3,432
Net margin 6.74% 8.96% 18.95% 6.83% 12.77% 9.32% 12.58% 10.16% 11.78% 10.99% 13.1% 12.28% 11.26% 11.04% 11.15% 10.99%
EPS 2 5.660 8.890 - 6.620 - 9.330 14.41 11.56 13.95 - 17.12 15.98 15.44 15.10 14.80 16.20
Dividend per Share 2 - - - - - - - - - - - 5.500 - - - 11.42
Announcement Date 21-10-26 22-02-10 22-05-04 22-08-09 22-08-09 22-11-11 23-02-10 23-05-03 23-08-11 23-08-11 23-11-09 24-02-20 - - - -
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 15,879 22,066 26,877 31,491 48,162 54,485 67,035 79,709
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 5,295 1,968 4,770 5,740 11,684 11,183 13,529 15,005
ROE (net income / shareholders' equity) 9.58% 6.15% 13.6% 17.1% 22.8% 22.6% 22.8% 22.4%
ROA (Net income/ Total Assets) 4.3% 2.87% 6.64% 8.86% - - - -
Assets 1 70,624 76,457 78,317 114,718 - - - -
Book Value Per Share 2 166.0 170.0 202.0 233.0 281.0 334.0 399.0 465.0
Cash Flow per Share 2 31.50 15.00 30.60 35.00 63.80 69.70 86.90 102.0
Capex 1 1,374 1,214 1,723 1,680 1,831 2,237 2,265 2,437
Capex / Sales 1.88% 2.09% 2.48% 1.96% 1.75% 1.76% 1.5% 1.4%
Announcement Date 20-02-12 21-02-10 22-02-10 23-02-10 24-02-20 - - -
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings
  1. Stock Market
  2. Equities
  3. ABB Stock
  4. Financials ABB India Limited