Market Closed -
NSE India S.E.
07:43:50 2024-05-02 EDT
|
5-day change
|
1st Jan Change
|
143.8
INR
|
-2.11%
|
|
+0.21%
|
-47.63%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
427,888
|
119,052
|
195,175
|
276,965
|
203,870
|
138,171
|
-
|
-
|
Enterprise Value (EV)
1 |
408,173
|
115,807
|
180,628
|
264,753
|
198,650
|
133,377
|
131,663
|
127,939
|
P/E ratio
|
27.3
x
|
22.6
x
|
24.4
x
|
28.7
x
|
425
x
|
32.4
x
|
17.8
x
|
13.2
x
|
Yield
|
0.79%
|
0.24%
|
1.23%
|
1.04%
|
-
|
2.11%
|
2.15%
|
2.26%
|
Capitalization / Revenue
|
5.39
x
|
1.46
x
|
2.52
x
|
3.38
x
|
2.52
x
|
1.61
x
|
1.5
x
|
1.38
x
|
EV / Revenue
|
5.14
x
|
1.42
x
|
2.34
x
|
3.23
x
|
2.46
x
|
1.55
x
|
1.43
x
|
1.28
x
|
EV / EBITDA
|
15.9
x
|
5.18
x
|
10.1
x
|
15.4
x
|
18
x
|
14.3
x
|
9.75
x
|
7.38
x
|
EV / FCF
|
52.1
x
|
170
x
|
13.5
x
|
750
x
|
-143
x
|
58.2
x
|
22.1
x
|
14.3
x
|
FCF Yield
|
1.92%
|
0.59%
|
7.43%
|
0.13%
|
-0.7%
|
1.72%
|
4.52%
|
6.99%
|
Price to Book
|
4.8
x
|
1.27
x
|
1.93
x
|
2.55
x
|
1.9
x
|
1.27
x
|
1.2
x
|
1.13
x
|
Nbr of stocks (in thousands)
|
960,467
|
960,483
|
960,504
|
960,516
|
960,519
|
960,519
|
-
|
-
|
Reference price
2 |
445.5
|
124.0
|
203.2
|
288.4
|
212.2
|
143.8
|
143.8
|
143.8
|
Announcement Date
|
19-05-27
|
20-07-24
|
21-05-20
|
22-05-26
|
23-05-25
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
79,339
|
81,299
|
77,299
|
81,893
|
80,879
|
85,787
|
92,203
|
100,284
|
EBITDA
1 |
25,639
|
22,376
|
17,901
|
17,221
|
11,011
|
9,295
|
13,507
|
17,332
|
EBIT
1 |
23,292
|
19,670
|
15,252
|
14,762
|
7,883
|
6,233
|
10,161
|
13,874
|
Operating Margin
|
29.36%
|
24.19%
|
19.73%
|
18.03%
|
9.75%
|
7.27%
|
11.02%
|
13.83%
|
Earnings before Tax (EBT)
1 |
24,345
|
9,587
|
12,556
|
14,155
|
4,681
|
5,604
|
10,655
|
14,297
|
Net income
1 |
15,671
|
5,265
|
8,000
|
9,646
|
471.9
|
3,146
|
7,761
|
10,498
|
Net margin
|
19.75%
|
6.48%
|
10.35%
|
11.78%
|
0.58%
|
3.67%
|
8.42%
|
10.47%
|
EPS
2 |
16.32
|
5.480
|
8.330
|
10.04
|
0.5000
|
4.438
|
8.085
|
10.93
|
Free Cash Flow
1 |
7,828
|
681
|
13,417
|
353.1
|
-1,386
|
2,291
|
5,946
|
8,942
|
FCF margin
|
9.87%
|
0.84%
|
17.36%
|
0.43%
|
-1.71%
|
2.67%
|
6.45%
|
8.92%
|
FCF Conversion (EBITDA)
|
30.53%
|
3.04%
|
74.95%
|
2.05%
|
-
|
24.64%
|
44.02%
|
51.59%
|
FCF Conversion (Net income)
|
49.95%
|
12.93%
|
167.7%
|
3.66%
|
-
|
72.81%
|
76.61%
|
85.18%
|
Dividend per Share
2 |
3.500
|
0.3000
|
2.500
|
3.000
|
-
|
3.029
|
3.091
|
3.252
|
Announcement Date
|
19-05-27
|
20-07-24
|
21-05-20
|
22-05-26
|
23-05-25
|
-
|
-
|
-
|
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
|
2025 Q1
|
---|
Net sales
1 |
27,294
|
19,658
|
17,750
|
19,788
|
21,126
|
23,229
|
18,457
|
20,284
|
21,112
|
21,121
|
19,838
|
21,797
|
20,922
|
20,161
|
-
|
EBITDA
1 |
6,375
|
5,408
|
3,440
|
4,121
|
4,793
|
4,866
|
2,357
|
2,973
|
3,438
|
1,517
|
1,549
|
2,496
|
2,093
|
1,339
|
-
|
EBIT
1 |
5,723
|
4,781
|
2,850
|
2,485
|
4,199
|
4,189
|
1,579
|
2,157
|
2,525
|
684
|
764
|
1,796
|
1,202
|
689
|
-
|
Operating Margin
|
20.97%
|
24.32%
|
16.06%
|
12.56%
|
19.88%
|
18.03%
|
8.55%
|
10.63%
|
11.96%
|
3.24%
|
3.85%
|
8.24%
|
5.75%
|
3.42%
|
-
|
Earnings before Tax (EBT)
1 |
5,918
|
4,388
|
3,032
|
3,590
|
4,141
|
3,392
|
1,687
|
1,770
|
862.2
|
-468.9
|
7.5
|
1,580
|
1,610
|
886.7
|
-
|
Net income
1 |
3,999
|
2,757
|
2,137
|
2,702
|
2,987
|
1,819
|
1,066
|
1,129
|
243.1
|
-1,960
|
-534.2
|
1,170
|
893.4
|
391
|
-
|
Net margin
|
14.65%
|
14.03%
|
12.04%
|
13.65%
|
14.14%
|
7.83%
|
5.78%
|
5.57%
|
1.15%
|
-9.28%
|
-2.69%
|
5.37%
|
4.27%
|
1.94%
|
-
|
EPS
2 |
4.160
|
2.870
|
2.230
|
2.810
|
3.110
|
1.890
|
1.110
|
1.180
|
0.2500
|
-2.040
|
-0.5600
|
1.303
|
1.039
|
0.6519
|
-
|
Dividend per Share
2 |
-
|
2.500
|
-
|
-
|
-
|
3.000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.3977
|
-
|
Announcement Date
|
21-02-04
|
21-05-20
|
21-08-06
|
21-11-11
|
22-02-02
|
22-05-26
|
22-08-12
|
22-11-11
|
23-02-13
|
23-05-25
|
23-08-09
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
19,715
|
3,245
|
14,546
|
12,211
|
5,220
|
4,794
|
6,508
|
10,232
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
7,828
|
681
|
13,417
|
353
|
-1,386
|
2,291
|
5,946
|
8,942
|
ROE (net income / shareholders' equity)
|
19.2%
|
13.4%
|
9.05%
|
10.1%
|
2.11%
|
4.93%
|
7.43%
|
9.16%
|
ROA (Net income/ Total Assets)
|
13.1%
|
9.68%
|
6.97%
|
8.09%
|
1.69%
|
14.1%
|
14.2%
|
14%
|
Assets
1 |
119,246
|
54,376
|
114,713
|
119,170
|
27,987
|
22,311
|
54,652
|
74,988
|
Book Value Per Share
2 |
92.90
|
97.30
|
105.0
|
113.0
|
112.0
|
114.0
|
119.0
|
127.0
|
Cash Flow per Share
2 |
11.10
|
2.600
|
16.10
|
2.830
|
1.340
|
5.960
|
11.50
|
14.50
|
Capex
1 |
2,823
|
1,818
|
2,060
|
2,361
|
2,676
|
2,984
|
2,566
|
2,660
|
Capex / Sales
|
3.56%
|
2.24%
|
2.66%
|
2.88%
|
3.31%
|
3.48%
|
2.78%
|
2.65%
|
Announcement Date
|
19-05-27
|
20-07-24
|
21-05-20
|
22-05-26
|
23-05-25
|
-
|
-
|
-
|
Mean consensus UNDERPERFORM Last Close Price
143.8
INR Average target price
182
INR Spread / Average Target +26.52% Consensus |
1st Jan change
|
Capi.
|
---|
| -47.63% | 1.69B | | -33.04% | 18.67B | | +6.71% | 14.3B | | +4.82% | 5.32B | | -16.91% | 4.78B | | +48.98% | 3.64B | | -7.64% | 3.09B | | -7.52% | 2.45B | | +3.25% | 1.78B | | -27.72% | 1.54B |
Television Broadcasting
|