Market Closed -
NSE India S.E.
07:43:47 2024-05-02 EDT
|
5-day change
|
1st Jan Change
|
896.4
INR
|
+0.52%
|
|
+1.27%
|
+23.41%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
396,291
|
340,232
|
710,538
|
941,732
|
882,944
|
2,218,993
|
-
|
-
|
Enterprise Value (EV)
1 |
488,309
|
365,190
|
751,591
|
971,804
|
888,829
|
2,196,173
|
2,165,126
|
2,129,351
|
P/E ratio
|
33.7
x
|
-57
x
|
64.9
x
|
62.8
x
|
43.4
x
|
83.6
x
|
62.5
x
|
49.4
x
|
Yield
|
0.99%
|
1.46%
|
0.7%
|
0.79%
|
1.12%
|
0.46%
|
0.51%
|
0.47%
|
Capitalization / Revenue
|
4.74
x
|
5.59
x
|
13.1
x
|
16.5
x
|
15.5
x
|
33.3
x
|
28.2
x
|
22
x
|
EV / Revenue
|
5.84
x
|
6
x
|
13.9
x
|
17
x
|
15.6
x
|
33
x
|
27.6
x
|
21.1
x
|
EV / EBITDA
|
22.8
x
|
32.2
x
|
53
x
|
55.8
x
|
51.5
x
|
105
x
|
78.5
x
|
58.8
x
|
EV / FCF
|
33.9
x
|
308
x
|
52
x
|
36.2
x
|
36.6
x
|
63.4
x
|
72.8
x
|
62.8
x
|
FCF Yield
|
2.95%
|
0.33%
|
1.92%
|
2.76%
|
2.73%
|
1.58%
|
1.37%
|
1.59%
|
Price to Book
|
1.33
x
|
0.99
x
|
2.01
x
|
2.59
x
|
2.34
x
|
5.6
x
|
5.24
x
|
4.86
x
|
Nbr of stocks (in thousands)
|
1,957,475
|
2,475,315
|
2,475,312
|
2,475,312
|
2,475,312
|
2,475,312
|
-
|
-
|
Reference price
2 |
202.4
|
137.4
|
287.0
|
380.4
|
356.7
|
896.4
|
896.4
|
896.4
|
Announcement Date
|
19-05-21
|
20-06-04
|
21-06-11
|
22-05-17
|
23-05-12
|
-
|
-
|
-
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
83,661
|
60,828
|
54,141
|
57,174
|
56,948
|
66,598
|
78,575
|
100,710
|
EBITDA
1 |
21,415
|
11,350
|
14,178
|
17,426
|
17,259
|
20,961
|
27,566
|
36,211
|
EBIT
1 |
19,169
|
9,347
|
12,583
|
15,931
|
15,772
|
21,859
|
29,698
|
38,383
|
Operating Margin
|
22.91%
|
15.37%
|
23.24%
|
27.86%
|
27.7%
|
32.82%
|
37.8%
|
38.11%
|
Earnings before Tax (EBT)
1 |
6,457
|
6,535
|
8,396
|
11,646
|
15,024
|
21,759
|
29,253
|
38,438
|
Net income
1 |
13,192
|
-5,832
|
10,936
|
15,009
|
20,340
|
26,488
|
35,450
|
44,897
|
Net margin
|
15.77%
|
-9.59%
|
20.2%
|
26.25%
|
35.72%
|
39.77%
|
45.12%
|
44.58%
|
EPS
2 |
6.000
|
-2.410
|
4.420
|
6.060
|
8.220
|
10.73
|
14.35
|
18.14
|
Free Cash Flow
1 |
14,389
|
1,187
|
14,467
|
26,834
|
24,270
|
34,639
|
29,744
|
33,902
|
FCF margin
|
17.2%
|
1.95%
|
26.72%
|
46.93%
|
42.62%
|
52.01%
|
37.85%
|
33.66%
|
FCF Conversion (EBITDA)
|
67.19%
|
10.46%
|
102.04%
|
153.99%
|
140.62%
|
165.26%
|
107.9%
|
93.62%
|
FCF Conversion (Net income)
|
109.07%
|
-
|
132.28%
|
178.79%
|
119.32%
|
130.78%
|
83.9%
|
75.51%
|
Dividend per Share
2 |
2.000
|
2.000
|
2.000
|
3.000
|
4.000
|
4.139
|
4.601
|
4.235
|
Announcement Date
|
19-05-21
|
20-06-04
|
21-06-11
|
22-05-17
|
23-05-12
|
-
|
-
|
-
|
Fiscal Period: March |
2021 Q3
|
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
|
---|
Net sales
1 |
15,430
|
17,126
|
11,395
|
14,809
|
15,497
|
15,473
|
14,416
|
13,023
|
14,948
|
14,561
|
14,232
|
14,755
|
16,458
|
17,426
|
-
|
EBITDA
1 |
4,991
|
4,539
|
3,954
|
4,583
|
5,213
|
3,675
|
4,137
|
4,367
|
4,772
|
3,984
|
3,962
|
3,852
|
5,690
|
5,556
|
-
|
EBIT
1 |
4,600
|
4,154
|
3,575
|
4,210
|
4,840
|
3,306
|
3,763
|
4,000
|
4,386
|
3,623
|
3,598
|
2,874
|
4,142
|
4,680
|
-
|
Operating Margin
|
29.81%
|
24.25%
|
31.37%
|
28.43%
|
31.23%
|
21.37%
|
26.1%
|
30.71%
|
29.34%
|
24.88%
|
25.28%
|
19.48%
|
25.17%
|
26.86%
|
-
|
Earnings before Tax (EBT)
1 |
3,868
|
4,182
|
-
|
3,207
|
2,512
|
3,073
|
3,458
|
3,512
|
4,080
|
3,974
|
3,734
|
3,624
|
5,872
|
6,985
|
-
|
Net income
1 |
4,512
|
4,809
|
3,371
|
3,790
|
3,795
|
4,053
|
4,696
|
4,770
|
5,179
|
5,696
|
5,270
|
5,502
|
6,722
|
7,637
|
-
|
Net margin
|
29.24%
|
28.08%
|
29.58%
|
25.59%
|
24.49%
|
26.2%
|
32.57%
|
36.63%
|
34.65%
|
39.12%
|
37.03%
|
37.29%
|
40.84%
|
43.82%
|
-
|
EPS
2 |
1.820
|
1.940
|
1.360
|
1.530
|
1.530
|
1.640
|
1.900
|
1.930
|
2.100
|
2.300
|
2.130
|
2.090
|
2.705
|
2.850
|
2.710
|
Dividend per Share
|
-
|
2.000
|
-
|
-
|
-
|
3.000
|
-
|
3.000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-01-29
|
21-06-11
|
21-07-26
|
21-10-28
|
22-01-31
|
22-05-17
|
22-07-29
|
22-10-21
|
23-01-25
|
23-05-12
|
23-07-21
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
92,018
|
24,958
|
41,053
|
30,072
|
5,886
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
22,820
|
53,867
|
89,642
|
Leverage (Debt/EBITDA)
|
4.297
x
|
2.199
x
|
2.896
x
|
1.726
x
|
0.341
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
14,389
|
1,187
|
14,467
|
26,834
|
24,270
|
34,639
|
29,744
|
33,902
|
ROE (net income / shareholders' equity)
|
3.83%
|
-1.71%
|
3.13%
|
4.19%
|
5.49%
|
7.04%
|
8.5%
|
9.87%
|
ROA (Net income/ Total Assets)
|
2.04%
|
-0.94%
|
1.95%
|
2.8%
|
3.82%
|
3.66%
|
4.45%
|
5.49%
|
Assets
1 |
647,947
|
620,758
|
560,251
|
536,558
|
532,448
|
722,914
|
796,639
|
818,313
|
Book Value Per Share
2 |
153.0
|
139.0
|
143.0
|
147.0
|
152.0
|
160.0
|
171.0
|
185.0
|
Cash Flow per Share
2 |
9.290
|
1.340
|
5.900
|
11.40
|
10.90
|
18.50
|
17.50
|
18.90
|
Capex
1 |
6,041
|
2,063
|
135
|
1,484
|
2,590
|
3,501
|
4,058
|
4,620
|
Capex / Sales
|
7.22%
|
3.39%
|
0.25%
|
2.6%
|
4.55%
|
5.26%
|
5.16%
|
4.59%
|
Announcement Date
|
19-05-21
|
20-06-04
|
21-06-11
|
22-05-17
|
23-05-12
|
-
|
-
|
-
|
Last Close Price
896.4
INR Average target price
859.8
INR Spread / Average Target -4.08% Consensus |