Market Closed -
Bombay S.E.
06:00:49 2024-05-03 EDT
|
5-day change
|
1st Jan Change
|
7,110
INR
|
-0.65%
|
|
+0.12%
|
-18.82%
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
59,942
|
39,192
|
167,613
|
550,539
|
370,999
|
442,761
|
-
|
-
|
Enterprise Value (EV)
1 |
54,783
|
33,133
|
159,749
|
542,272
|
359,084
|
470,915
|
427,374
|
423,849
|
P/E ratio
|
20.7
x
|
15.3
x
|
45.6
x
|
100
x
|
49.2
x
|
61.2
x
|
50.7
x
|
41.8
x
|
Yield
|
1.4%
|
2.62%
|
0.89%
|
0.48%
|
1.02%
|
0.9%
|
1.08%
|
1.16%
|
Capitalization / Revenue
|
3.75
x
|
2.43
x
|
9.18
x
|
22.3
x
|
11.8
x
|
13.6
x
|
11.3
x
|
9.48
x
|
EV / Revenue
|
3.43
x
|
2.06
x
|
8.75
x
|
21.9
x
|
11.4
x
|
13.3
x
|
10.9
x
|
9.08
x
|
EV / EBITDA
|
13.2
x
|
9.66
x
|
30.6
x
|
70.8
x
|
37.4
x
|
45
x
|
36.8
x
|
30.5
x
|
EV / FCF
|
29.9
x
|
14.2
x
|
40.1
x
|
132
x
|
84.9
x
|
76.2
x
|
55.4
x
|
52.8
x
|
FCF Yield
|
3.35%
|
7.04%
|
2.49%
|
0.76%
|
1.18%
|
1.31%
|
1.8%
|
1.89%
|
Price to Book
|
6.36
x
|
3.6
x
|
-
|
-
|
17.8
x
|
19.3
x
|
15.5
x
|
12.5
x
|
Nbr of stocks (in thousands)
|
62,228
|
62,230
|
62,231
|
62,276
|
62,233
|
62,276
|
-
|
-
|
Reference price
2 |
963.2
|
629.8
|
2,693
|
8,840
|
5,962
|
7,110
|
7,110
|
7,110
|
Announcement Date
|
19-04-24
|
20-04-20
|
21-04-22
|
22-04-20
|
23-05-18
|
24-04-23
|
-
|
-
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
15,969
|
16,099
|
18,262
|
24,708
|
31,447
|
35,521
|
39,201
|
46,700
|
EBITDA
1 |
4,150
|
3,430
|
5,224
|
7,657
|
9,613
|
10,464
|
11,603
|
13,907
|
EBIT
1 |
3,899
|
2,996
|
4,780
|
7,104
|
8,799
|
9,470
|
10,381
|
12,577
|
Operating Margin
|
24.42%
|
18.61%
|
26.18%
|
28.75%
|
27.98%
|
26.66%
|
26.48%
|
26.93%
|
Earnings before Tax (EBT)
1 |
4,334
|
3,524
|
5,119
|
7,455
|
9,375
|
10,487
|
11,392
|
13,994
|
Net income
1 |
2,900
|
2,561
|
3,681
|
5,497
|
7,552
|
7,922
|
8,730
|
10,589
|
Net margin
|
18.16%
|
15.91%
|
20.16%
|
22.25%
|
24.01%
|
22.3%
|
22.27%
|
22.67%
|
EPS
2 |
46.56
|
41.12
|
59.11
|
88.26
|
121.3
|
127.2
|
140.2
|
170.1
|
Free Cash Flow
1 |
1,834
|
2,334
|
3,985
|
4,118
|
4,228
|
6,182
|
7,710
|
8,021
|
FCF margin
|
11.49%
|
14.5%
|
21.82%
|
16.67%
|
13.44%
|
17.4%
|
19.67%
|
17.18%
|
FCF Conversion (EBITDA)
|
44.2%
|
68.03%
|
76.29%
|
53.79%
|
43.98%
|
59.08%
|
66.45%
|
57.68%
|
FCF Conversion (Net income)
|
63.26%
|
91.12%
|
108.26%
|
74.93%
|
55.98%
|
78.03%
|
88.32%
|
75.75%
|
Dividend per Share
2 |
13.50
|
16.50
|
24.00
|
42.50
|
60.60
|
70.00
|
76.50
|
82.61
|
Announcement Date
|
19-04-24
|
20-04-20
|
21-04-22
|
22-04-20
|
23-05-18
|
24-04-23
|
-
|
-
|
Fiscal Period: März |
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
|
2025 Q1
|
---|
Net sales
1 |
4,771
|
5,184
|
5,583
|
5,953
|
6,354
|
6,817
|
7,259
|
7,632
|
8,177
|
8,379
|
8,503
|
8,868
|
9,222
|
9,328
|
-
|
EBITDA
1 |
-
|
-
|
1,500
|
-
|
-
|
2,212
|
2,382
|
2,265
|
2,469
|
2,497
|
2,515
|
2,596
|
2,783
|
2,767
|
-
|
EBIT
1 |
1,326
|
1,567
|
-
|
1,701
|
1,968
|
2,054
|
2,211
|
2,048
|
2,254
|
2,286
|
2,301
|
2,423
|
2,530
|
2,520
|
-
|
Operating Margin
|
27.78%
|
30.24%
|
-
|
28.58%
|
30.97%
|
30.12%
|
30.45%
|
26.83%
|
27.57%
|
27.29%
|
27.06%
|
27.33%
|
27.44%
|
27.02%
|
-
|
Earnings before Tax (EBT)
|
-
|
1,617
|
1,539
|
1,710
|
2,003
|
2,203
|
2,280
|
-
|
2,401
|
2,502
|
-
|
2,553
|
2,779
|
2,736
|
-
|
Net income
1 |
1,052
|
1,152
|
1,134
|
1,253
|
1,510
|
1,600
|
1,847
|
1,743
|
1,947
|
2,015
|
1,889
|
1,902
|
2,086
|
2,085
|
-
|
Net margin
|
22.05%
|
22.22%
|
20.31%
|
21.05%
|
23.76%
|
23.47%
|
25.45%
|
22.84%
|
23.81%
|
24.05%
|
22.21%
|
21.45%
|
22.62%
|
22.35%
|
-
|
EPS
2 |
-
|
18.49
|
18.21
|
20.13
|
24.24
|
25.69
|
29.66
|
27.98
|
31.26
|
32.36
|
30.32
|
31.24
|
33.75
|
33.43
|
32.17
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-01-12
|
21-04-22
|
21-07-15
|
21-10-22
|
22-01-18
|
22-04-20
|
22-07-14
|
22-10-14
|
23-01-25
|
23-05-18
|
23-07-17
|
-
|
-
|
-
|
-
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
5,158
|
6,060
|
7,864
|
8,267
|
11,916
|
13,571
|
15,387
|
18,912
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1,834
|
2,334
|
3,985
|
4,118
|
4,228
|
6,182
|
7,710
|
8,021
|
ROE (net income / shareholders' equity)
|
34.5%
|
25.2%
|
30.1%
|
37.2%
|
41%
|
34.5%
|
31.8%
|
32.3%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
28.3%
|
30.6%
|
26.6%
|
25.5%
|
26.6%
|
Assets
1 |
-
|
-
|
-
|
19,429
|
24,663
|
29,752
|
34,267
|
39,748
|
Book Value Per Share
2 |
151.0
|
175.0
|
-
|
-
|
335.0
|
402.0
|
458.0
|
568.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
315
|
231
|
388
|
712
|
641
|
830
|
855
|
1,021
|
Capex / Sales
|
1.97%
|
1.44%
|
2.13%
|
2.88%
|
2.04%
|
2.34%
|
2.18%
|
2.19%
|
Announcement Date
|
19-04-24
|
20-04-20
|
21-04-22
|
22-04-20
|
23-05-18
|
24-04-23
|
-
|
-
|
Mean consensus UNDERPERFORM Last Close Price
7,110
INR Average target price
6,787
INR Spread / Average Target -4.53% Consensus |
1st Jan change
|
Capi.
|
---|
| -18.82% | 5.31B | | +4.28% | 81.91B | | +3.40% | 76.64B | | -16.54% | 52.31B | | +35.85% | 51.96B | | -22.85% | 47.77B | | +23.11% | 43.3B | | +64.59% | 38.29B | | -9.36% | 24.89B | | -14.17% | 25.1B |
Other Software
|