Delayed
NSE India S.E.
07:27:50 2021-10-05 EDT
|
5-day change
|
1st Jan Change
|
43.5
INR
|
-.--%
|
|
-0.34%
|
+1.69%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
28,418
|
22,505
|
62,827
|
51,570
|
37,786
|
88,685
|
-
|
-
|
Enterprise Value (EV)
1 |
28,418
|
22,505
|
62,827
|
51,570
|
37,786
|
88,685
|
88,685
|
88,685
|
P/E ratio
|
22.7
x
|
21
x
|
91.2
x
|
62.4
x
|
28.3
x
|
62.2
x
|
43.3
x
|
32
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
0.31%
|
0.31%
|
0.62%
|
Capitalization / Revenue
|
2.45
x
|
3.47
x
|
9.29
x
|
3.99
x
|
1.93
x
|
2.68
x
|
1.87
x
|
1.3
x
|
EV / Revenue
|
2.45
x
|
3.47
x
|
9.29
x
|
3.99
x
|
1.93
x
|
2.68
x
|
1.87
x
|
1.3
x
|
EV / EBITDA
|
16.1
x
|
14.7
x
|
47.3
x
|
33.7
x
|
21
x
|
36.6
x
|
26.9
x
|
20.4
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-99.5
x
|
-964
x
|
142
x
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-1%
|
-0.1%
|
0.7%
|
Price to Book
|
-
|
0.79
x
|
2.18
x
|
1.75
x
|
1.2
x
|
2.66
x
|
2.52
x
|
2.35
x
|
Nbr of stocks (in thousands)
|
2,646,653
|
2,647,696
|
2,650,922
|
2,665,125
|
2,666,596
|
2,769,690
|
-
|
-
|
Reference price
2 |
10.74
|
8.500
|
23.70
|
19.35
|
14.17
|
32.02
|
32.02
|
32.02
|
Announcement Date
|
19-05-30
|
20-06-05
|
21-05-27
|
22-05-09
|
23-05-25
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
11,591
|
6,481
|
6,760
|
12,939
|
19,623
|
33,086
|
47,473
|
68,376
|
EBITDA
1 |
1,762
|
1,533
|
1,329
|
1,529
|
1,796
|
2,421
|
3,292
|
4,352
|
EBIT
1 |
-
|
619.3
|
854.3
|
902.9
|
1,180
|
1,699
|
2,525
|
3,550
|
Operating Margin
|
-
|
9.56%
|
12.64%
|
6.98%
|
6.01%
|
5.14%
|
5.32%
|
5.19%
|
Earnings before Tax (EBT)
1 |
-
|
1,293
|
817.7
|
983.6
|
1,822
|
1,934
|
2,762
|
3,792
|
Net income
1 |
-
|
1,080
|
702.5
|
836.5
|
1,363
|
1,438
|
2,054
|
2,813
|
Net margin
|
-
|
16.67%
|
10.39%
|
6.46%
|
6.94%
|
4.34%
|
4.33%
|
4.11%
|
EPS
2 |
0.4725
|
0.4050
|
0.2600
|
0.3100
|
0.5000
|
0.5150
|
0.7400
|
1.000
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
-891
|
-92
|
623
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-2.69%
|
-0.19%
|
0.91%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
14.32%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
22.15%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
0.1000
|
0.1000
|
0.2000
|
Announcement Date
|
19-05-30
|
20-06-05
|
21-05-27
|
22-05-09
|
23-05-25
|
-
|
-
|
-
|
Fiscal Period: March |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
2,278
|
2,013
|
-
|
3,110
|
3,970
|
-
|
4,767
|
-
|
6,527
|
7,424
|
8,512
|
8,998
|
EBITDA
|
-
|
-
|
-
|
344.8
|
378.6
|
-
|
399.9
|
-
|
495.5
|
-
|
-
|
-
|
EBIT
1 |
229.1
|
267.5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
323.6
|
429
|
385
|
Operating Margin
|
10.06%
|
13.29%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4.36%
|
5.04%
|
4.28%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
163.8
|
315.9
|
140.7
|
185.8
|
250.2
|
237.4
|
407.4
|
358.1
|
384.3
|
260.6
|
346
|
326.5
|
Net margin
|
7.19%
|
15.69%
|
-
|
5.97%
|
6.3%
|
-
|
8.55%
|
-
|
5.89%
|
3.51%
|
4.06%
|
3.63%
|
EPS
|
-
|
-
|
0.0500
|
-
|
-
|
-
|
-
|
0.1300
|
-
|
-
|
0.1000
|
0.1000
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-02-11
|
21-05-27
|
21-08-10
|
21-10-28
|
22-01-31
|
22-08-04
|
22-11-04
|
23-02-06
|
23-05-25
|
23-08-08
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
-891
|
-92
|
623
|
ROE (net income / shareholders' equity)
|
-
|
3.87%
|
2.54%
|
2.83%
|
4.45%
|
4.4%
|
5.6%
|
7.45%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
10.70
|
10.80
|
11.10
|
11.80
|
12.10
|
12.70
|
13.60
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
-
|
-
|
-
|
-
|
1,120
|
1,170
|
1,370
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
3.39%
|
2.46%
|
2%
|
Announcement Date
|
19-05-30
|
20-06-05
|
21-05-27
|
22-05-09
|
23-05-25
|
-
|
-
|
-
|
Last Close Price
32.02
INR Average target price
36.5
INR Spread / Average Target +13.99% Consensus |