Market Closed -
NSE India S.E.
07:43:47 2024-04-26 EDT
|
5-day change
|
1st Jan Change
|
2,634
INR
|
-0.91%
|
|
+4.27%
|
-3.23%
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
56,000
|
234,953
|
132,120
|
153,678
|
157,859
|
-
|
-
|
Enterprise Value (EV)
1 |
47,728
|
212,560
|
106,625
|
128,011
|
133,573
|
128,165
|
121,819
|
P/E ratio
|
38.5
x
|
81.8
x
|
44.6
x
|
54.2
x
|
50.1
x
|
40.6
x
|
32
x
|
Yield
|
0.52%
|
0.19%
|
0.05%
|
0.4%
|
0.71%
|
0.9%
|
1.11%
|
Capitalization / Revenue
|
8.77
x
|
35.1
x
|
17.5
x
|
15.6
x
|
13.1
x
|
11
x
|
9.25
x
|
EV / Revenue
|
7.47
x
|
31.7
x
|
14.2
x
|
13
x
|
11.1
x
|
8.95
x
|
7.14
x
|
EV / EBITDA
|
28.3
x
|
64.8
x
|
34.6
x
|
47.8
x
|
40.8
x
|
31.1
x
|
23.6
x
|
EV / FCF
|
18.7
x
|
65.9
x
|
26.8
x
|
27.9
x
|
27.1
x
|
27.1
x
|
21
x
|
FCF Yield
|
5.36%
|
1.52%
|
3.73%
|
3.58%
|
3.7%
|
3.69%
|
4.76%
|
Price to Book
|
20.3
x
|
14.6
x
|
7.06
x
|
7.47
x
|
8.14
x
|
7.08
x
|
5.99
x
|
Nbr of stocks (in thousands)
|
57,840
|
60,727
|
61,129
|
61,229
|
59,930
|
-
|
-
|
Reference price
2 |
968.2
|
3,869
|
2,161
|
2,510
|
2,634
|
2,634
|
2,634
|
Announcement Date
|
20-05-12
|
21-04-29
|
22-04-28
|
23-04-28
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,389
|
6,696
|
7,535
|
9,854
|
12,007
|
14,320
|
17,059
|
EBITDA
1 |
1,689
|
3,282
|
3,078
|
2,679
|
3,270
|
4,119
|
5,152
|
EBIT
1 |
1,478
|
3,121
|
2,959
|
2,368
|
2,946
|
3,772
|
4,765
|
Operating Margin
|
23.13%
|
46.61%
|
39.27%
|
24.03%
|
24.53%
|
26.34%
|
27.93%
|
Earnings before Tax (EBT)
1 |
2,115
|
3,893
|
4,027
|
4,092
|
4,431
|
5,386
|
6,702
|
Net income
1 |
1,474
|
2,798
|
2,976
|
2,838
|
3,181
|
3,931
|
4,957
|
Net margin
|
23.07%
|
41.79%
|
39.5%
|
28.8%
|
26.49%
|
27.45%
|
29.06%
|
EPS
2 |
25.12
|
47.29
|
48.42
|
46.32
|
52.62
|
64.95
|
82.37
|
Free Cash Flow
1 |
2,559
|
3,225
|
3,979
|
4,587
|
4,937
|
4,723
|
5,803
|
FCF margin
|
40.05%
|
48.16%
|
52.81%
|
46.55%
|
41.12%
|
32.98%
|
34.02%
|
FCF Conversion (EBITDA)
|
151.51%
|
98.26%
|
129.27%
|
171.22%
|
150.97%
|
114.66%
|
112.63%
|
FCF Conversion (Net income)
|
173.61%
|
115.26%
|
133.7%
|
161.63%
|
155.21%
|
120.15%
|
117.05%
|
Dividend per Share
2 |
5.000
|
7.500
|
1.000
|
10.00
|
18.73
|
23.73
|
29.36
|
Announcement Date
|
20-05-12
|
21-04-29
|
22-04-28
|
23-04-28
|
-
|
-
|
-
|
Fiscal Period: March |
2022 Q2
|
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 |
1,824
|
1,881
|
2,014
|
2,246
|
2,406
|
2,514
|
2,688
|
2,821
|
2,947
|
3,053
|
3,163
|
3,294
|
3,449
|
3,627
|
3,824
|
EBITDA
1 |
832
|
788
|
572
|
642
|
672
|
702
|
661
|
773
|
800
|
857
|
845.9
|
936
|
992
|
1,056
|
1,094
|
EBIT
1 |
804
|
758
|
543
|
579
|
596
|
616
|
575
|
699
|
720
|
773
|
770.2
|
846
|
897
|
957
|
989
|
Operating Margin
|
44.08%
|
40.3%
|
26.96%
|
25.78%
|
24.77%
|
24.5%
|
21.39%
|
24.78%
|
24.43%
|
25.32%
|
24.35%
|
25.68%
|
26.01%
|
26.39%
|
25.86%
|
Earnings before Tax (EBT)
1 |
1,086
|
933
|
825
|
577
|
1,036
|
1,616
|
861
|
1,230
|
933
|
1,168
|
1,105
|
-
|
-
|
-
|
-
|
Net income
1 |
822
|
702
|
574
|
467
|
684
|
1,128
|
558
|
831
|
694
|
819
|
828.6
|
965
|
1,018
|
1,079
|
1,119
|
Net margin
|
45.07%
|
37.32%
|
28.5%
|
20.79%
|
28.43%
|
44.87%
|
20.76%
|
29.46%
|
23.55%
|
26.83%
|
26.2%
|
29.3%
|
29.52%
|
29.75%
|
29.26%
|
EPS
2 |
13.36
|
11.42
|
9.335
|
7.600
|
11.18
|
18.45
|
9.140
|
13.57
|
11.34
|
13.63
|
13.80
|
15.80
|
16.60
|
17.60
|
18.30
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-10-21
|
22-01-24
|
22-04-28
|
22-07-21
|
22-10-20
|
23-01-19
|
23-04-28
|
23-07-20
|
23-10-27
|
24-01-18
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
8,272
|
22,393
|
25,495
|
25,667
|
24,286
|
29,694
|
36,040
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2,559
|
3,225
|
3,979
|
4,587
|
4,937
|
4,723
|
5,803
|
ROE (net income / shareholders' equity)
|
67.8%
|
29.7%
|
17.1%
|
14.4%
|
15.9%
|
19.3%
|
20.9%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
9%
|
10.8%
|
11.7%
|
Assets
1 |
-
|
-
|
-
|
-
|
35,344
|
36,568
|
42,553
|
Book Value Per Share
2 |
47.60
|
266.0
|
306.0
|
336.0
|
324.0
|
372.0
|
440.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
46
|
-
|
44
|
172
|
277
|
315
|
344
|
Capex / Sales
|
0.72%
|
-
|
0.58%
|
1.75%
|
2.3%
|
2.2%
|
2.02%
|
Announcement Date
|
20-05-12
|
21-04-29
|
22-04-28
|
23-04-28
|
-
|
-
|
-
|
Last Close Price
2,634
INR Average target price
2,955
INR Spread / Average Target +12.17% Consensus |
1st Jan change
|
Capi.
|
---|
| -3.23% | 1.89B | | -2.53% | 184B | | -11.62% | 180B | | -8.43% | 91.88B | | +41.15% | 91.6B | | -10.53% | 71.28B | | +19.26% | 26.35B | | +17.48% | 10.05B | | -11.43% | 8.53B | | -15.19% | 5.59B |
E-commerce & Auction Services
|