Delayed
NSE India S.E.
07:43:48 2024-04-26 EDT
|
5-day change
|
1st Jan Change
|
701.2
INR
|
-3.91%
|
|
+1.23%
|
+22.56%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
19,456
|
11,742
|
32,937
|
106,439
|
238,631
|
577,351
|
-
|
-
|
Enterprise Value (EV)
1 |
19,456
|
44,953
|
32,937
|
136,160
|
268,905
|
619,176
|
588,993
|
559,713
|
P/E ratio
|
13.7
x
|
16.3
x
|
7.97
x
|
5.57
x
|
11.3
x
|
19.4
x
|
14.7
x
|
12.6
x
|
Yield
|
-
|
-
|
-
|
-
|
0.86%
|
0.43%
|
0.57%
|
0.65%
|
Capitalization / Revenue
|
0.14
x
|
0.09
x
|
0.27
x
|
0.5
x
|
0.67
x
|
1.44
x
|
1.22
x
|
1.1
x
|
EV / Revenue
|
0.14
x
|
0.35
x
|
0.27
x
|
0.64
x
|
0.75
x
|
1.54
x
|
1.24
x
|
1.06
x
|
EV / EBITDA
|
1.67
x
|
3.95
x
|
2.31
x
|
4.56
x
|
7.5
x
|
12.5
x
|
9.4
x
|
8.01
x
|
EV / FCF
|
1.6
x
|
4.57
x
|
2.89
x
|
42.8
x
|
18.7
x
|
-99.4
x
|
18.5
x
|
14.5
x
|
FCF Yield
|
62.3%
|
21.9%
|
34.6%
|
2.34%
|
5.35%
|
-1.01%
|
5.4%
|
6.9%
|
Price to Book
|
0.75
x
|
0.43
x
|
1.03
x
|
2.05
x
|
2
x
|
3.94
x
|
3.14
x
|
2.57
x
|
Nbr of stocks (in thousands)
|
479,222
|
487,235
|
487,235
|
525,495
|
823,435
|
823,435
|
-
|
-
|
Reference price
2 |
40.60
|
24.10
|
67.60
|
202.6
|
289.8
|
701.2
|
701.2
|
701.2
|
Announcement Date
|
19-05-20
|
20-06-06
|
21-05-14
|
22-05-02
|
23-05-17
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
135,573
|
129,509
|
121,885
|
212,234
|
356,970
|
401,065
|
473,875
|
525,617
|
EBITDA
1 |
11,646
|
11,395
|
14,242
|
29,871
|
35,861
|
49,480
|
62,689
|
69,845
|
EBIT
1 |
8,131
|
7,143
|
8,194
|
26,718
|
29,724
|
41,173
|
53,376
|
60,364
|
Operating Margin
|
6%
|
5.52%
|
6.72%
|
12.59%
|
8.33%
|
10.27%
|
11.26%
|
11.48%
|
Earnings before Tax (EBT)
1 |
2,217
|
1,653
|
6,897
|
24,421
|
27,740
|
38,470
|
51,437
|
61,552
|
Net income
1 |
1,424
|
713.2
|
4,192
|
18,813
|
21,145
|
29,319
|
38,395
|
45,900
|
Net margin
|
1.05%
|
0.55%
|
3.44%
|
8.86%
|
5.92%
|
7.31%
|
8.1%
|
8.73%
|
EPS
2 |
2.970
|
1.480
|
8.480
|
36.39
|
25.68
|
36.18
|
47.73
|
55.74
|
Free Cash Flow
1 |
12,126
|
9,835
|
11,400
|
3,181
|
14,399
|
-6,229
|
31,783
|
38,624
|
FCF margin
|
8.94%
|
7.59%
|
9.35%
|
1.5%
|
4.03%
|
-1.55%
|
6.71%
|
7.35%
|
FCF Conversion (EBITDA)
|
104.12%
|
86.31%
|
80.05%
|
10.65%
|
40.15%
|
-
|
50.7%
|
55.3%
|
FCF Conversion (Net income)
|
851.63%
|
1,379.05%
|
271.93%
|
16.91%
|
68.1%
|
-
|
82.78%
|
84.15%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
2.500
|
2.986
|
4.029
|
4.571
|
Announcement Date
|
19-05-20
|
20-06-06
|
21-05-14
|
22-05-02
|
23-05-17
|
-
|
-
|
-
|
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 |
35,846
|
39,136
|
40,327
|
50,267
|
56,700
|
65,635
|
54,741
|
56,045
|
63,497
|
97,651
|
101,840
|
103,208
|
93,022
|
96,411
|
EBITDA
1 |
4,796
|
5,422
|
6,010
|
7,740
|
8,279
|
8,416
|
5,486
|
3,583
|
5,603
|
11,439
|
11,924
|
12,834
|
12,093
|
10,787
|
EBIT
|
-
|
-
|
5,311
|
6,814
|
-
|
-
|
4,735
|
-
|
4,660
|
-
|
-
|
11,456
|
9,768
|
8,564
|
Operating Margin
|
-
|
-
|
13.17%
|
13.56%
|
-
|
-
|
8.65%
|
-
|
7.34%
|
-
|
-
|
11.1%
|
10.5%
|
8.88%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9,572
|
9,806
|
9,798
|
10,013
|
-
|
Net income
1 |
1,702
|
2,892
|
3,028
|
4,075
|
-
|
-
|
-
|
1,591
|
3,143
|
7,658
|
7,458
|
7,648
|
6,762
|
6,570
|
Net margin
|
4.75%
|
7.39%
|
7.51%
|
8.11%
|
-
|
-
|
-
|
2.84%
|
4.95%
|
7.84%
|
7.32%
|
7.41%
|
7.27%
|
6.81%
|
EPS
2 |
-
|
5.870
|
-
|
7.900
|
-
|
-
|
-
|
3.030
|
5.980
|
9.300
|
9.060
|
14.40
|
8.555
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-02-04
|
21-05-14
|
21-07-26
|
21-10-26
|
22-02-07
|
22-05-02
|
22-07-25
|
22-11-02
|
23-01-23
|
23-05-17
|
23-07-26
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
33,211
|
-
|
29,721
|
30,274
|
41,825
|
11,642
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
17,638
|
Leverage (Debt/EBITDA)
|
-
|
2.915
x
|
-
|
0.995
x
|
0.8442
x
|
0.8453
x
|
0.1857
x
|
-
|
Free Cash Flow
1 |
12,126
|
9,835
|
11,400
|
3,181
|
14,399
|
-6,229
|
31,783
|
38,624
|
ROE (net income / shareholders' equity)
|
5.63%
|
2.69%
|
12.1%
|
44.8%
|
19.4%
|
22.2%
|
23.2%
|
22.9%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
10.3%
|
12.6%
|
12.8%
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
284,653
|
304,720
|
358,597
|
Book Value Per Share
2 |
54.00
|
55.80
|
65.80
|
98.70
|
145.0
|
178.0
|
223.0
|
273.0
|
Cash Flow per Share
2 |
-
|
-
|
-
|
-
|
-
|
45.80
|
59.90
|
68.60
|
Capex
1 |
2,061
|
1,968
|
1,678
|
7,652
|
16,557
|
41,768
|
14,287
|
12,955
|
Capex / Sales
|
1.52%
|
1.52%
|
1.38%
|
3.61%
|
4.64%
|
10.41%
|
3.01%
|
2.46%
|
Announcement Date
|
19-05-20
|
20-06-06
|
21-05-14
|
22-05-02
|
23-05-17
|
-
|
-
|
-
|
Last Close Price
701.2
INR Average target price
662.2
INR Spread / Average Target -5.55% Consensus |
1st Jan change
|
Capi.
|
---|
| +22.56% | 6.92B | | +1.77% | 25.86B | | +19.56% | 21.23B | | -9.07% | 11.73B | | +24.56% | 11.2B | | +11.54% | 10.91B | | +10.96% | 10.15B | | +2.61% | 8.56B | | +6.24% | 7.32B | | -2.99% | 6.52B |
Iron, Steel Mills & Foundries
|