Market Closed -
NSE India S.E.
07:43:52 2024-05-13 EDT
|
5-day change
|
1st Jan Change
|
1,023
INR
|
-0.50%
|
|
-2.46%
|
-4.36%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
72,715
|
31,161
|
58,262
|
57,758
|
124,279
|
156,388
|
-
|
-
|
Enterprise Value (EV)
1 |
64,547
|
18,801
|
44,856
|
38,537
|
101,315
|
135,063
|
132,597
|
129,279
|
P/E ratio
|
21.1
x
|
7.74
x
|
20.6
x
|
14.3
x
|
24.8
x
|
27.4
x
|
23.4
x
|
20.1
x
|
Yield
|
0.95%
|
2.7%
|
1.44%
|
1.59%
|
0.86%
|
0.83%
|
0.93%
|
0.98%
|
Capitalization / Revenue
|
2.36
x
|
1.08
x
|
2.1
x
|
1.53
x
|
2.77
x
|
3.14
x
|
2.7
x
|
2.35
x
|
EV / Revenue
|
2.1
x
|
0.65
x
|
1.62
x
|
1.02
x
|
2.26
x
|
2.71
x
|
2.29
x
|
1.94
x
|
EV / EBITDA
|
14.3
x
|
5.08
x
|
12.6
x
|
9.28
x
|
20.4
x
|
22.9
x
|
18.8
x
|
15.7
x
|
EV / FCF
|
58.8
x
|
8.29
x
|
75.4
x
|
9.49
x
|
31.1
x
|
84.7
x
|
52.6
x
|
39.7
x
|
FCF Yield
|
1.7%
|
12.1%
|
1.33%
|
10.5%
|
3.21%
|
1.18%
|
1.9%
|
2.52%
|
Price to Book
|
2.98
x
|
1.15
x
|
1.97
x
|
1.77
x
|
3.35
x
|
3.77
x
|
3.36
x
|
2.98
x
|
Nbr of stocks (in thousands)
|
152,939
|
152,939
|
152,939
|
152,939
|
152,939
|
152,939
|
-
|
-
|
Reference price
2 |
475.4
|
203.8
|
381.0
|
377.6
|
812.6
|
1,023
|
1,023
|
1,023
|
Announcement Date
|
19-05-29
|
20-06-27
|
21-06-29
|
22-05-28
|
23-05-26
|
-
|
-
|
-
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
30,778
|
28,773
|
27,681
|
37,681
|
44,811
|
49,796
|
57,963
|
66,520
|
EBITDA
1 |
4,515
|
3,699
|
3,548
|
4,152
|
4,956
|
5,890
|
7,038
|
8,260
|
EBIT
1 |
4,110
|
3,310
|
3,159
|
3,763
|
4,492
|
5,446
|
6,609
|
7,764
|
Operating Margin
|
13.35%
|
11.5%
|
11.41%
|
9.99%
|
10.02%
|
10.94%
|
11.4%
|
11.67%
|
Earnings before Tax (EBT)
1 |
5,319
|
5,013
|
3,921
|
5,266
|
6,460
|
7,532
|
8,751
|
10,163
|
Net income
1 |
3,441
|
4,025
|
2,829
|
4,046
|
5,017
|
5,822
|
6,687
|
7,766
|
Net margin
|
11.18%
|
13.99%
|
10.22%
|
10.74%
|
11.2%
|
11.69%
|
11.54%
|
11.68%
|
EPS
2 |
22.50
|
26.32
|
18.50
|
26.46
|
32.81
|
37.38
|
43.72
|
50.75
|
Free Cash Flow
1 |
1,097
|
2,267
|
594.6
|
4,060
|
3,253
|
1,595
|
2,519
|
3,256
|
FCF margin
|
3.57%
|
7.88%
|
2.15%
|
10.77%
|
7.26%
|
3.2%
|
4.35%
|
4.89%
|
FCF Conversion (EBITDA)
|
24.31%
|
61.28%
|
16.76%
|
97.79%
|
65.64%
|
27.08%
|
35.79%
|
39.41%
|
FCF Conversion (Net income)
|
31.89%
|
56.32%
|
21.02%
|
100.34%
|
64.83%
|
27.4%
|
37.67%
|
41.92%
|
Dividend per Share
2 |
4.500
|
5.500
|
5.500
|
6.000
|
7.000
|
8.500
|
9.500
|
10.00
|
Announcement Date
|
19-05-29
|
20-06-27
|
21-06-29
|
22-05-28
|
23-05-26
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
8,302
|
9,214
|
6,754
|
9,330
|
9,730
|
11,868
|
10,156
|
10,908
|
11,503
|
12,243
|
12,042
|
12,350
|
12,502
|
13,683
|
EBITDA
1 |
1,066
|
1,313
|
703.1
|
1,196
|
1,087
|
1,166
|
1,137
|
928.8
|
1,413
|
1,477
|
1,444
|
1,426
|
1,665
|
1,639
|
EBIT
|
-
|
-
|
-
|
-
|
986.5
|
1,076
|
-
|
-
|
-
|
-
|
-
|
1,434
|
1,402
|
1,483
|
Operating Margin
|
-
|
-
|
-
|
-
|
10.14%
|
9.07%
|
-
|
-
|
-
|
-
|
-
|
11.61%
|
11.21%
|
10.84%
|
Earnings before Tax (EBT)
|
-
|
1,364
|
-
|
-
|
1,172
|
1,264
|
-
|
1,882
|
-
|
1,735
|
-
|
2,096
|
1,798
|
1,932
|
Net income
1 |
-
|
960.8
|
550.8
|
-
|
952
|
1,046
|
955.7
|
1,367
|
1,349
|
1,346
|
1,322
|
1,648
|
1,419
|
1,458
|
Net margin
|
-
|
10.43%
|
8.16%
|
-
|
9.78%
|
8.81%
|
9.41%
|
12.53%
|
11.72%
|
10.99%
|
10.98%
|
13.34%
|
11.35%
|
10.66%
|
EPS
2 |
-
|
-
|
-
|
-
|
6.230
|
6.840
|
-
|
8.940
|
8.820
|
8.800
|
8.650
|
10.60
|
9.395
|
9.500
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-02-12
|
21-06-29
|
21-08-12
|
21-11-12
|
22-02-09
|
22-05-28
|
22-08-12
|
22-11-09
|
23-02-09
|
23-05-26
|
23-08-12
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
8,168
|
12,360
|
13,406
|
19,221
|
22,964
|
21,325
|
23,791
|
27,109
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1,097
|
2,267
|
595
|
4,060
|
3,253
|
1,595
|
2,519
|
3,256
|
ROE (net income / shareholders' equity)
|
14.9%
|
15.6%
|
9.98%
|
13%
|
14.4%
|
14.7%
|
15.3%
|
15.8%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
13.3%
|
13.2%
|
13.2%
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
43,771
|
50,658
|
58,837
|
Book Value Per Share
2 |
160.0
|
178.0
|
193.0
|
213.0
|
243.0
|
271.0
|
304.0
|
344.0
|
Cash Flow per Share
2 |
-
|
-
|
-
|
-
|
23.30
|
22.80
|
25.20
|
29.70
|
Capex
1 |
443
|
323
|
549
|
671
|
310
|
2,581
|
1,339
|
1,120
|
Capex / Sales
|
1.44%
|
1.12%
|
1.98%
|
1.78%
|
0.69%
|
5.18%
|
2.31%
|
1.68%
|
Announcement Date
|
19-05-29
|
20-06-27
|
21-06-29
|
22-05-28
|
23-05-26
|
-
|
-
|
-
|
|