Market Closed -
NSE India S.E.
07:43:48 2024-05-09 EDT
|
5-day change
|
1st Jan Change
|
455.2
INR
|
-1.88%
|
|
-4.80%
|
+18.07%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
9,518
|
3,398
|
11,055
|
11,420
|
18,328
|
31,022
|
-
|
-
|
Enterprise Value (EV)
1 |
9,518
|
3,398
|
11,055
|
11,420
|
22,282
|
34,241
|
32,044
|
31,022
|
P/E ratio
|
14.4
x
|
5.85
x
|
23.5
x
|
16.5
x
|
19.7
x
|
22.9
x
|
16.2
x
|
12.6
x
|
Yield
|
2.15%
|
6.02%
|
1.85%
|
2.09%
|
1.67%
|
1.16%
|
1.44%
|
1.82%
|
Capitalization / Revenue
|
0.8
x
|
0.3
x
|
1
x
|
0.76
x
|
0.99
x
|
1.08
x
|
0.93
x
|
0.83
x
|
EV / Revenue
|
0.8
x
|
0.3
x
|
1
x
|
0.76
x
|
1.21
x
|
1.19
x
|
0.96
x
|
0.83
x
|
EV / EBITDA
|
8.64
x
|
3.75
x
|
11.3
x
|
7.58
x
|
11.1
x
|
8.79
x
|
7.13
x
|
5.85
x
|
EV / FCF
|
-26.7
x
|
8.33
x
|
19.7
x
|
28.1
x
|
37.2
x
|
63.6
x
|
16
x
|
13.5
x
|
FCF Yield
|
-3.75%
|
12%
|
5.07%
|
3.56%
|
2.69%
|
1.57%
|
6.24%
|
7.43%
|
Price to Book
|
1.98
x
|
0.76
x
|
2.08
x
|
2.1
x
|
2.77
x
|
3.99
x
|
3.31
x
|
2.75
x
|
Nbr of stocks (in thousands)
|
68,158
|
68,158
|
68,158
|
68,158
|
68,158
|
68,158
|
-
|
-
|
Reference price
2 |
139.6
|
49.85
|
162.2
|
167.6
|
268.9
|
455.2
|
455.2
|
455.2
|
Announcement Date
|
19-05-18
|
20-06-17
|
21-06-12
|
22-05-12
|
23-05-30
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
11,870
|
11,409
|
11,079
|
15,079
|
18,475
|
28,767
|
33,236
|
37,570
|
EBITDA
1 |
1,102
|
906.5
|
979.2
|
1,507
|
2,003
|
3,894
|
4,493
|
5,302
|
EBIT
1 |
970.5
|
564.4
|
637.7
|
1,112
|
1,480
|
2,933
|
3,382
|
4,254
|
Operating Margin
|
8.18%
|
4.95%
|
5.76%
|
7.37%
|
8.01%
|
10.2%
|
10.17%
|
11.32%
|
Earnings before Tax (EBT)
1 |
875.9
|
646.8
|
715
|
1,129
|
1,468
|
2,442
|
3,248
|
3,963
|
Net income
1 |
658.9
|
580.4
|
471.3
|
694.1
|
928.8
|
1,484
|
2,019
|
2,578
|
Net margin
|
5.55%
|
5.09%
|
4.25%
|
4.6%
|
5.03%
|
5.16%
|
6.07%
|
6.86%
|
EPS
2 |
9.670
|
8.520
|
6.910
|
10.18
|
13.63
|
19.90
|
28.05
|
36.10
|
Free Cash Flow
1 |
-357.1
|
407.7
|
560.1
|
406.8
|
598.5
|
538
|
2,000
|
2,304
|
FCF margin
|
-3.01%
|
3.57%
|
5.05%
|
2.7%
|
3.24%
|
1.87%
|
6.02%
|
6.13%
|
FCF Conversion (EBITDA)
|
-
|
44.97%
|
57.19%
|
27%
|
29.88%
|
13.82%
|
44.52%
|
43.46%
|
FCF Conversion (Net income)
|
-
|
70.25%
|
118.83%
|
58.61%
|
64.45%
|
36.25%
|
99.08%
|
89.39%
|
Dividend per Share
2 |
3.000
|
3.000
|
3.000
|
3.500
|
4.500
|
5.300
|
6.550
|
8.300
|
Announcement Date
|
19-05-18
|
20-06-17
|
21-06-12
|
22-05-12
|
23-05-30
|
-
|
-
|
-
|
Fiscal Period: March |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
3,652
|
3,880
|
2,605
|
4,030
|
4,276
|
4,169
|
4,219
|
4,870
|
4,452
|
6,317
|
6,832
|
7,151
|
7,420
|
EBITDA
|
379.3
|
425.9
|
161.6
|
447.2
|
449.4
|
453.1
|
444.8
|
518.8
|
472.8
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
210.2
|
34.06
|
233.9
|
215.7
|
210.4
|
-
|
-
|
233.4
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
5.42%
|
1.31%
|
5.81%
|
5.05%
|
5.05%
|
-
|
-
|
5.24%
|
-
|
-
|
-
|
-
|
EPS
|
-
|
3.080
|
0.5000
|
3.430
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-02-12
|
21-06-12
|
21-08-11
|
21-11-11
|
22-02-09
|
22-05-12
|
22-08-06
|
22-11-12
|
23-02-13
|
23-08-10
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
3,955
|
3,219
|
1,022
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
1.974
x
|
0.8267
x
|
0.2275
x
|
-
|
Free Cash Flow
1 |
-357
|
408
|
560
|
407
|
599
|
538
|
2,000
|
2,304
|
ROE (net income / shareholders' equity)
|
14.1%
|
10.7%
|
9.65%
|
13.2%
|
16.5%
|
18.2%
|
20.9%
|
21%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
70.50
|
65.50
|
77.80
|
79.80
|
97.10
|
114.0
|
138.0
|
166.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
920
|
355
|
-
|
515
|
835
|
1,450
|
1,169
|
1,350
|
Capex / Sales
|
7.75%
|
3.11%
|
-
|
3.41%
|
4.52%
|
5.04%
|
3.52%
|
3.59%
|
Announcement Date
|
19-05-18
|
20-06-17
|
21-06-12
|
22-05-12
|
23-05-30
|
-
|
-
|
-
|
Last Close Price
455.2
INR Average target price
509.5
INR Spread / Average Target +11.94% Consensus |
1st Jan change
|
Capi.
|
---|
| +18.07% | 379M | | +24.49% | 49.44B | | -6.72% | 22.64B | | +27.61% | 19.99B | | +33.81% | 17.56B | | -4.64% | 15.41B | | -18.96% | 13.53B | | -21.22% | 13.24B | | +35.09% | 12.02B | | +34.78% | 10.62B |
Other Auto, Truck & Motorcycle Parts
|