Market Closed -
Bombay S.E.
06:17:25 2024-05-09 EDT
|
5-day change
|
1st Jan Change
|
515.8
INR
|
-3.22%
|
|
-5.66%
|
-7.23%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
28,329
|
10,081
|
35,702
|
73,185
|
62,646
|
95,090
|
-
|
-
|
Enterprise Value (EV)
1 |
28,329
|
10,081
|
35,702
|
73,185
|
62,646
|
88,762
|
89,383
|
89,327
|
P/E ratio
|
41.5
x
|
14.3
x
|
44.1
x
|
48.7
x
|
26.1
x
|
34.1
x
|
28.3
x
|
23.5
x
|
Yield
|
1.37%
|
4.9%
|
1.11%
|
0.68%
|
1.32%
|
1.1%
|
1.29%
|
1.41%
|
Capitalization / Revenue
|
2.48
x
|
0.91
x
|
2.74
x
|
3.14
x
|
1.78
x
|
2.69
x
|
2.32
x
|
2
x
|
EV / Revenue
|
2.48
x
|
0.91
x
|
2.74
x
|
3.14
x
|
1.78
x
|
2.51
x
|
2.18
x
|
1.88
x
|
EV / EBITDA
|
32.1
x
|
9.33
x
|
30
x
|
35.6
x
|
19.7
x
|
23.8
x
|
19.8
x
|
16.5
x
|
EV / FCF
|
150
x
|
129
x
|
58.7
x
|
46.8
x
|
49.4
x
|
87.9
x
|
84.7
x
|
47.6
x
|
FCF Yield
|
0.66%
|
0.78%
|
1.7%
|
2.13%
|
2.03%
|
1.14%
|
1.18%
|
2.1%
|
Price to Book
|
3.8
x
|
1.4
x
|
4.45
x
|
7.99
x
|
5.81
x
|
7.66
x
|
6.59
x
|
5.61
x
|
Nbr of stocks (in thousands)
|
182,648
|
183,128
|
183,229
|
183,673
|
183,713
|
183,713
|
-
|
-
|
Reference price
2 |
155.1
|
55.05
|
194.8
|
398.4
|
341.0
|
517.6
|
517.6
|
517.6
|
Announcement Date
|
19-05-16
|
20-05-26
|
21-05-06
|
22-05-25
|
23-05-25
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
11,411
|
11,024
|
13,047
|
23,333
|
35,280
|
35,322
|
40,953
|
47,546
|
EBITDA
1 |
883.4
|
1,081
|
1,191
|
2,059
|
3,180
|
3,722
|
4,521
|
5,429
|
EBIT
1 |
653.9
|
-
|
1,160
|
2,070
|
2,878
|
3,442
|
4,159
|
5,007
|
Operating Margin
|
5.73%
|
-
|
8.89%
|
8.87%
|
8.16%
|
9.74%
|
10.15%
|
10.53%
|
Earnings before Tax (EBT)
1 |
879.4
|
831.3
|
1,131
|
2,049
|
3,187
|
3,719
|
4,493
|
5,411
|
Net income
1 |
682.2
|
704.3
|
810.7
|
1,502
|
2,398
|
2,775
|
3,359
|
4,048
|
Net margin
|
5.98%
|
6.39%
|
6.21%
|
6.44%
|
6.8%
|
7.86%
|
8.2%
|
8.51%
|
EPS
2 |
3.740
|
3.850
|
4.420
|
8.180
|
13.05
|
15.16
|
18.30
|
22.02
|
Free Cash Flow
1 |
188.3
|
78.4
|
607.7
|
1,562
|
1,269
|
1,010
|
1,056
|
1,875
|
FCF margin
|
1.65%
|
0.71%
|
4.66%
|
6.7%
|
3.6%
|
2.86%
|
2.58%
|
3.94%
|
FCF Conversion (EBITDA)
|
21.32%
|
7.25%
|
51.03%
|
75.89%
|
39.92%
|
27.12%
|
23.35%
|
34.53%
|
FCF Conversion (Net income)
|
27.6%
|
11.13%
|
74.96%
|
103.98%
|
52.93%
|
36.38%
|
31.42%
|
46.32%
|
Dividend per Share
2 |
2.120
|
2.700
|
2.160
|
2.700
|
4.500
|
5.700
|
6.680
|
7.280
|
Announcement Date
|
19-05-16
|
20-05-26
|
21-05-06
|
22-05-25
|
23-05-25
|
-
|
-
|
-
|
Fiscal Period: March |
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
7,299
|
8,766
|
9,100
|
10,040
|
7,367
|
9,726
|
10,259
|
10,066
|
EBITDA
1 |
-
|
676.3
|
861.6
|
1,083
|
754.9
|
960
|
1,010
|
1,162
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
657.8
|
859
|
1,128
|
777
|
967
|
969.5
|
1,250
|
Net income
1 |
-
|
481.3
|
623
|
881.1
|
586.5
|
726.8
|
756.8
|
916.7
|
Net margin
|
-
|
5.49%
|
6.85%
|
8.78%
|
7.96%
|
7.47%
|
7.38%
|
9.11%
|
EPS
2 |
-
|
2.620
|
3.390
|
4.790
|
3.190
|
4.050
|
4.150
|
5.200
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
22-08-04
|
22-10-18
|
23-02-03
|
23-05-25
|
23-07-26
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
6,328
|
5,707
|
5,763
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
188
|
78.4
|
608
|
1,562
|
1,269
|
1,010
|
1,056
|
1,875
|
ROE (net income / shareholders' equity)
|
9.27%
|
9.62%
|
10.7%
|
16%
|
24.1%
|
23.7%
|
24.7%
|
25.3%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
9.92%
|
9.9%
|
10.7%
|
10.6%
|
Assets
1 |
-
|
-
|
-
|
-
|
24,182
|
28,026
|
31,394
|
38,187
|
Book Value Per Share
2 |
40.80
|
39.30
|
43.80
|
49.90
|
58.70
|
67.60
|
78.50
|
92.30
|
Cash Flow per Share
2 |
-
|
-
|
-
|
-
|
8.820
|
13.80
|
19.10
|
19.70
|
Capex
1 |
142
|
68.3
|
86.7
|
185
|
352
|
1,222
|
879
|
679
|
Capex / Sales
|
1.24%
|
0.62%
|
0.66%
|
0.79%
|
1%
|
3.46%
|
2.15%
|
1.43%
|
Announcement Date
|
19-05-16
|
20-05-26
|
21-05-06
|
22-05-25
|
23-05-25
|
-
|
-
|
-
|
Last Close Price
517.6
INR Average target price
608.8
INR Spread / Average Target +17.62% Consensus |
1st Jan change
|
Capi.
|
---|
| +1.23% | 69.84B | | -7.11% | 57.39B | | +25.19% | 38.79B | | +12.47% | 30.81B | | +7.27% | 28.14B | | +16.37% | 20.69B | | +16.09% | 19.87B | | +77.45% | 17.83B | | +27.87% | 17.22B |
Other Construction & Engineering
|