Market Closed -
NSE India S.E.
07:43:47 2024-04-26 EDT
|
5-day change
|
1st Jan Change
|
440
INR
|
+0.56%
|
|
+3.59%
|
-4.78%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,643,878
|
2,110,576
|
2,689,714
|
3,089,102
|
4,766,145
|
5,493,277
|
-
|
-
|
Enterprise Value (EV)
1 |
3,481,204
|
1,873,691
|
2,512,522
|
2,937,177
|
4,564,294
|
5,242,114
|
5,221,979
|
5,210,187
|
P/E ratio
|
29.3
x
|
13.9
x
|
20.6
x
|
20.5
x
|
25.4
x
|
27
x
|
24.7
x
|
22.2
x
|
Yield
|
1.93%
|
5.91%
|
4.92%
|
4.59%
|
3.32%
|
3.32%
|
3.61%
|
3.95%
|
Capitalization / Revenue
|
8.1
x
|
4.51
x
|
5.91
x
|
5.48
x
|
6.78
x
|
8.07
x
|
7.38
x
|
6.67
x
|
EV / Revenue
|
7.74
x
|
4
x
|
5.52
x
|
5.21
x
|
6.5
x
|
7.7
x
|
7.02
x
|
6.33
x
|
EV / EBITDA
|
20.1
x
|
10.5
x
|
16.2
x
|
15.5
x
|
19.1
x
|
20.9
x
|
18.8
x
|
16.9
x
|
EV / FCF
|
38.8
x
|
16.1
x
|
25.3
x
|
22.6
x
|
28.4
x
|
27.9
x
|
26.4
x
|
23.9
x
|
FCF Yield
|
2.58%
|
6.23%
|
3.94%
|
4.42%
|
3.52%
|
3.58%
|
3.79%
|
4.18%
|
Price to Book
|
6.29
x
|
3.3
x
|
4.56
x
|
5.03
x
|
7.04
x
|
7.8
x
|
7.42
x
|
7.02
x
|
Nbr of stocks (in thousands)
|
12,258,632
|
12,292,231
|
12,309,904
|
12,324,363
|
12,428,018
|
12,484,721
|
-
|
-
|
Reference price
2 |
297.2
|
171.7
|
218.5
|
250.6
|
383.5
|
440.0
|
440.0
|
440.0
|
Announcement Date
|
19-05-13
|
20-06-26
|
21-06-01
|
22-05-18
|
23-05-18
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
449,956
|
468,073
|
454,851
|
563,413
|
702,513
|
680,872
|
744,274
|
823,144
|
EBITDA
1 |
173,055
|
179,042
|
155,225
|
189,337
|
239,445
|
250,902
|
277,570
|
308,217
|
EBIT
1 |
159,938
|
163,410
|
139,606
|
172,815
|
222,817
|
233,235
|
258,232
|
287,763
|
Operating Margin
|
35.55%
|
34.91%
|
30.69%
|
30.67%
|
31.72%
|
34.26%
|
34.7%
|
34.96%
|
Earnings before Tax (EBT)
1 |
184,442
|
191,668
|
171,642
|
198,295
|
247,504
|
266,791
|
295,678
|
328,854
|
Net income
1 |
124,643
|
151,360
|
130,316
|
150,578
|
187,533
|
202,646
|
221,254
|
246,368
|
Net margin
|
27.7%
|
32.34%
|
28.65%
|
26.73%
|
26.69%
|
29.76%
|
29.73%
|
29.93%
|
EPS
2 |
10.13
|
12.31
|
10.59
|
12.22
|
15.11
|
16.31
|
17.82
|
19.78
|
Free Cash Flow
1 |
89,804
|
116,658
|
99,119
|
129,958
|
160,534
|
187,598
|
197,759
|
217,686
|
FCF margin
|
19.96%
|
24.92%
|
21.79%
|
23.07%
|
22.85%
|
27.55%
|
26.57%
|
26.45%
|
FCF Conversion (EBITDA)
|
51.89%
|
65.16%
|
63.85%
|
68.64%
|
67.04%
|
74.77%
|
71.25%
|
70.63%
|
FCF Conversion (Net income)
|
72.05%
|
77.07%
|
76.06%
|
86.31%
|
85.6%
|
92.57%
|
89.38%
|
88.36%
|
Dividend per Share
2 |
5.750
|
10.15
|
10.75
|
11.50
|
12.75
|
14.61
|
15.87
|
17.36
|
Announcement Date
|
19-05-13
|
20-06-26
|
21-06-01
|
22-05-18
|
23-05-18
|
-
|
-
|
-
|
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 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
117,874
|
132,947
|
122,171
|
127,310
|
158,623
|
155,308
|
172,896
|
161,299
|
162,257
|
175,061
|
158,282
|
170,273
|
323,783
|
170,585
|
168,896
|
-
|
EBITDA
1 |
42,814
|
44,730
|
39,922
|
46,150
|
51,021
|
52,244
|
56,475
|
58,643
|
62,232
|
62,094
|
62,501
|
63,440
|
-
|
64,126
|
61,590
|
-
|
EBIT
1 |
38,904
|
40,851
|
35,967
|
42,136
|
46,928
|
47,784
|
52,360
|
54,423
|
58,160
|
57,875
|
58,476
|
58,343
|
-
|
58,396
|
60,537
|
-
|
Operating Margin
|
33.01%
|
30.73%
|
29.44%
|
33.1%
|
29.58%
|
30.77%
|
30.28%
|
33.74%
|
35.84%
|
33.06%
|
36.94%
|
34.26%
|
-
|
34.23%
|
35.84%
|
-
|
Earnings before Tax (EBT)
1 |
48,476
|
48,539
|
40,154
|
48,801
|
54,920
|
54,420
|
55,396
|
59,385
|
66,775
|
65,948
|
65,456
|
65,513
|
-
|
68,539
|
67,334
|
-
|
Net income
1 |
36,628
|
37,484
|
30,135
|
36,972
|
41,562
|
41,910
|
41,694
|
44,661
|
50,310
|
50,869
|
49,027
|
48,988
|
-
|
51,620
|
50,862
|
-
|
Net margin
|
31.07%
|
28.19%
|
24.67%
|
29.04%
|
26.2%
|
26.98%
|
24.11%
|
27.69%
|
31.01%
|
29.06%
|
30.97%
|
28.77%
|
-
|
30.26%
|
30.11%
|
-
|
EPS
2 |
2.980
|
3.040
|
2.450
|
3.000
|
3.370
|
3.400
|
3.380
|
3.600
|
4.050
|
4.080
|
3.930
|
3.966
|
-
|
4.031
|
4.092
|
-
|
Dividend per Share
2 |
-
|
10.75
|
-
|
-
|
-
|
6.250
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
13.52
|
-
|
Announcement Date
|
21-02-11
|
21-06-01
|
21-07-24
|
21-10-27
|
22-02-03
|
22-05-18
|
22-08-01
|
22-10-20
|
23-02-03
|
23-05-18
|
23-08-14
|
-
|
23-10-19
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
162,674
|
236,885
|
177,192
|
151,925
|
201,851
|
251,163
|
271,299
|
283,090
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
89,804
|
116,658
|
99,119
|
129,958
|
160,534
|
187,598
|
197,759
|
217,686
|
ROE (net income / shareholders' equity)
|
22.8%
|
20.4%
|
21.2%
|
25%
|
29.1%
|
29.3%
|
30.8%
|
32.7%
|
ROA (Net income/ Total Assets)
|
18.9%
|
17.2%
|
17.8%
|
20.5%
|
23.8%
|
23.4%
|
25.2%
|
26.9%
|
Assets
1 |
660,896
|
880,607
|
734,094
|
733,366
|
786,771
|
866,936
|
877,993
|
915,865
|
Book Value Per Share
2 |
47.30
|
52.10
|
47.90
|
49.80
|
54.50
|
56.40
|
59.30
|
62.60
|
Cash Flow per Share
2 |
9.550
|
11.20
|
9.340
|
12.00
|
14.40
|
16.70
|
18.10
|
20.40
|
Capex
1 |
27,686
|
21,404
|
15,821
|
18,120
|
18,583
|
23,745
|
23,673
|
23,958
|
Capex / Sales
|
6.15%
|
4.57%
|
3.48%
|
3.22%
|
2.65%
|
3.49%
|
3.18%
|
2.91%
|
Announcement Date
|
19-05-13
|
20-06-26
|
21-06-01
|
22-05-18
|
23-05-18
|
-
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| -4.78% | 65.87B | | +7.54% | 74.51B | | +14.60% | 47.11B | | +2.30% | 7.29B | | -6.70% | 5.99B | | -4.50% | 2.43B | | -6.03% | 2.27B | | -29.73% | 1.79B | | -3.67% | 1.36B | | -15.49% | 1.17B |
Cigars & Cigarette Manufacturing
|