Delayed
NSE India S.E.
12:08:22 2024-05-09 am EDT
|
5-day change
|
1st Jan Change
|
162.8
INR
|
+0.31%
|
|
-1.42%
|
-15.97%
|
Fiscal Period: March |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
210,874
|
174,298
|
195,749
|
-
|
-
|
Enterprise Value (EV)
1 |
223,059
|
189,094
|
212,583
|
212,844
|
211,932
|
P/E ratio
|
133
x
|
66.1
x
|
188
x
|
102
x
|
65.8
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
10.1
x
|
5.81
x
|
5.77
x
|
4.72
x
|
3.92
x
|
EV / Revenue
|
10.7
x
|
6.31
x
|
6.26
x
|
5.13
x
|
4.25
x
|
EV / EBITDA
|
46.9
x
|
28.9
x
|
33
x
|
25
x
|
19.6
x
|
EV / FCF
|
142
x
|
88.8
x
|
106
x
|
50.5
x
|
36.5
x
|
FCF Yield
|
0.71%
|
1.13%
|
0.94%
|
1.98%
|
2.74%
|
Price to Book
|
30.8
x
|
18
x
|
18.6
x
|
16.3
x
|
13.2
x
|
Nbr of stocks (in thousands)
|
1,203,274
|
1,204,961
|
1,206,096
|
-
|
-
|
Reference price
2 |
175.2
|
144.6
|
162.3
|
162.3
|
162.3
|
Announcement Date
|
5/2/22
|
5/17/23
|
-
|
-
|
-
|
Fiscal Period: Maart |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
20,840
|
29,977
|
33,948
|
41,451
|
49,896
|
EBITDA
1 |
-
|
4,760
|
6,551
|
6,446
|
8,522
|
10,815
|
EBIT
1 |
-
|
2,511
|
3,769
|
2,864
|
4,307
|
5,949
|
Operating Margin
|
-
|
12.05%
|
12.57%
|
8.44%
|
10.39%
|
11.92%
|
Earnings before Tax (EBT)
1 |
-
|
1,231
|
2,419
|
1,120
|
2,568
|
3,950
|
Net income
1 |
-552.1
|
1,563
|
2,650
|
865.3
|
1,906
|
2,930
|
Net margin
|
-
|
7.5%
|
8.84%
|
2.55%
|
4.6%
|
5.87%
|
EPS
2 |
-
|
1.320
|
2.190
|
0.8621
|
1.585
|
2.465
|
Free Cash Flow
1 |
-
|
1,576
|
2,130
|
1,998
|
4,215
|
5,803
|
FCF margin
|
-
|
7.56%
|
7.1%
|
5.89%
|
10.17%
|
11.63%
|
FCF Conversion (EBITDA)
|
-
|
33.11%
|
32.51%
|
31%
|
49.45%
|
53.66%
|
FCF Conversion (Net income)
|
-
|
100.82%
|
80.37%
|
230.93%
|
221.08%
|
198.04%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
5/14/21
|
5/2/22
|
5/17/23
|
-
|
-
|
-
|
Fiscal Period: March |
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 |
-
|
6,244
|
5,907
|
7,047
|
7,474
|
7,906
|
7,550
|
8,466
|
8,649
|
8,846
|
8,174
|
10,238
|
EBITDA
1 |
-
|
1,478
|
1,433
|
1,647
|
1,664
|
1,739
|
1,513
|
1,734
|
1,658
|
1,767
|
1,414
|
-
|
EBIT
1 |
-
|
-
|
-
|
1,010
|
1,003
|
1,033
|
722.5
|
938.4
|
809.6
|
734.9
|
554.4
|
1,191
|
Operating Margin
|
-
|
-
|
-
|
14.33%
|
13.43%
|
13.07%
|
9.57%
|
11.08%
|
9.36%
|
8.31%
|
6.78%
|
11.64%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
771.4
|
587.6
|
647.9
|
412.3
|
129.6
|
333
|
462.3
|
660
|
-
|
Net income
1 |
457
|
631.2
|
763.9
|
738.5
|
587.6
|
716.7
|
607.2
|
117.6
|
387
|
348
|
195.3
|
-
|
Net margin
|
-
|
10.11%
|
12.93%
|
10.48%
|
7.86%
|
9.06%
|
8.04%
|
1.39%
|
4.47%
|
3.93%
|
2.39%
|
-
|
EPS
2 |
-
|
-
|
-
|
0.6100
|
0.4900
|
0.5900
|
0.5000
|
0.1000
|
0.2000
|
-
|
0.2437
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/1/21
|
2/4/22
|
5/2/22
|
8/3/22
|
11/3/22
|
2/9/23
|
5/17/23
|
8/4/23
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
12,186
|
14,797
|
16,834
|
17,095
|
16,183
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
2.56
x
|
2.259
x
|
2.611
x
|
2.006
x
|
1.496
x
|
Free Cash Flow
1 |
-
|
1,576
|
2,130
|
1,998
|
4,215
|
5,803
|
ROE (net income / shareholders' equity)
|
-
|
43.4%
|
32%
|
11.4%
|
17.1%
|
21.7%
|
ROA (Net income/ Total Assets)
|
-
|
8.82%
|
10.1%
|
4.64%
|
6.19%
|
7.7%
|
Assets
1 |
-
|
17,716
|
26,255
|
18,631
|
30,796
|
38,058
|
Book Value Per Share
2 |
-
|
5.700
|
8.020
|
8.720
|
9.970
|
12.30
|
Cash Flow per Share
2 |
-
|
3.740
|
5.260
|
4.240
|
7.610
|
9.330
|
Capex
1 |
-
|
2,930
|
4,240
|
3,947
|
3,837
|
3,921
|
Capex / Sales
|
-
|
14.06%
|
14.14%
|
11.63%
|
9.26%
|
7.86%
|
Announcement Date
|
5/14/21
|
5/2/22
|
5/17/23
|
-
|
-
|
-
|
Last Close Price
162.3
INR Average target price
185.6
INR Spread / Average Target +14.34% Consensus |
1st Jan change
|
Capi.
|
---|
| -16.23% | 2.34B | | +39.19% | 87.72B | | +4.82% | 38.24B | | -2.43% | 25.22B | | -6.08% | 23.51B | | +25.34% | 18.02B | | -12.14% | 14.55B | | +53.54% | 11.68B | | +0.32% | 7.18B | | +12.11% | 5.95B |
Quick Service Restaurants
|