Delayed
Bombay S.E.
02:12:37 2024-05-02 am EDT
|
5-day change
|
1st Jan Change
|
467.4
INR
|
-0.88%
|
|
+3.64%
|
+20.65%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
37,610
|
16,202
|
41,551
|
36,266
|
25,501
|
33,957
|
-
|
-
|
Enterprise Value (EV)
1 |
36,421
|
14,683
|
38,148
|
37,779
|
31,908
|
36,542
|
37,761
|
36,757
|
P/E ratio
|
44
x
|
29.6
x
|
139
x
|
98.2
x
|
97.3
x
|
-53.8
x
|
85
x
|
26.3
x
|
Yield
|
0.34%
|
0.66%
|
0.43%
|
0.4%
|
0.71%
|
0.61%
|
0.46%
|
0.59%
|
Capitalization / Revenue
|
0.98
x
|
0.47
x
|
1.27
x
|
0.89
x
|
0.5
x
|
0.53
x
|
0.54
x
|
0.46
x
|
EV / Revenue
|
0.95
x
|
0.42
x
|
1.17
x
|
0.93
x
|
0.62
x
|
0.66
x
|
0.6
x
|
0.5
x
|
EV / EBITDA
|
24.1
x
|
9.28
x
|
29
x
|
19.1
x
|
12.3
x
|
16
x
|
11.4
x
|
8.26
x
|
EV / FCF
|
60.2
x
|
63.9
x
|
17.1
x
|
40.2
x
|
66
x
|
23.4
x
|
17.2
x
|
13.4
x
|
FCF Yield
|
1.66%
|
1.56%
|
5.83%
|
2.49%
|
1.52%
|
4.27%
|
5.82%
|
7.44%
|
Price to Book
|
7.55
x
|
2.98
x
|
7.31
x
|
6.14
x
|
4.54
x
|
5.98
x
|
6.47
x
|
5.04
x
|
Nbr of stocks (in thousands)
|
71,448
|
71,484
|
71,670
|
71,872
|
71,977
|
72,050
|
-
|
-
|
Reference price
2 |
526.4
|
226.6
|
579.8
|
504.6
|
354.3
|
471.3
|
471.3
|
471.3
|
Announcement Date
|
5/7/19
|
5/20/20
|
4/29/21
|
4/26/22
|
4/24/23
|
4/22/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
38,513
|
34,711
|
32,637
|
40,830
|
51,283
|
55,060
|
62,803
|
73,145
|
EBITDA
1 |
1,512
|
1,583
|
1,315
|
1,977
|
2,598
|
2,290
|
3,305
|
4,448
|
EBIT
1 |
1,293
|
848.4
|
418.2
|
631.5
|
702.6
|
200.5
|
1,069
|
1,982
|
Operating Margin
|
3.36%
|
2.44%
|
1.28%
|
1.55%
|
1.37%
|
0.36%
|
1.7%
|
2.71%
|
Earnings before Tax (EBT)
1 |
1,334
|
811.9
|
392
|
458.2
|
345.4
|
-263.9
|
578.2
|
1,643
|
Net income
1 |
856.4
|
551.2
|
300
|
370.7
|
262.8
|
-547.4
|
424.8
|
1,301
|
Net margin
|
2.22%
|
1.59%
|
0.92%
|
0.91%
|
0.51%
|
-0.99%
|
0.68%
|
1.78%
|
EPS
2 |
11.97
|
7.670
|
4.160
|
5.140
|
3.640
|
-7.600
|
5.543
|
17.92
|
Free Cash Flow
1 |
604.7
|
229.7
|
2,226
|
940.8
|
483.7
|
1,559
|
2,197
|
2,735
|
FCF margin
|
1.57%
|
0.66%
|
6.82%
|
2.3%
|
0.94%
|
2.83%
|
3.5%
|
3.74%
|
FCF Conversion (EBITDA)
|
39.98%
|
14.51%
|
169.28%
|
47.6%
|
18.62%
|
68.08%
|
66.47%
|
61.5%
|
FCF Conversion (Net income)
|
70.61%
|
41.67%
|
741.83%
|
253.79%
|
184.06%
|
-
|
517.16%
|
210.31%
|
Dividend per Share
2 |
1.800
|
1.500
|
2.500
|
2.000
|
2.500
|
2.500
|
2.189
|
2.789
|
Announcement Date
|
5/7/19
|
5/20/20
|
4/29/21
|
4/26/22
|
4/24/23
|
4/22/24
|
-
|
-
|
Fiscal Period: March |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
10,468
|
9,740
|
8,734
|
10,191
|
11,179
|
10,727
|
11,999
|
13,263
|
25,262
|
13,296
|
12,725
|
12,932
|
13,946
|
26,580
|
14,507
|
14,206
|
EBITDA
1 |
529.6
|
434.1
|
450.1
|
500.3
|
476.6
|
549.6
|
657.1
|
675.9
|
1,333
|
627.4
|
637.2
|
666.3
|
751.9
|
1,202
|
695.9
|
610
|
EBIT
1 |
286.6
|
173.3
|
164.2
|
172.1
|
119.5
|
175.7
|
248.1
|
240.4
|
488.5
|
129.4
|
84.7
|
121.7
|
208.7
|
-
|
209.5
|
64
|
Operating Margin
|
2.74%
|
1.78%
|
1.88%
|
1.69%
|
1.07%
|
1.64%
|
2.07%
|
1.81%
|
1.93%
|
0.97%
|
0.67%
|
0.94%
|
1.5%
|
-
|
1.44%
|
0.45%
|
Earnings before Tax (EBT)
1 |
249.6
|
163.8
|
121.7
|
123.4
|
71.2
|
141.9
|
189.7
|
166.5
|
356.2
|
35.5
|
-46.3
|
5.7
|
64.6
|
-
|
52.67
|
-56
|
Net income
1 |
182.5
|
125.8
|
93.5
|
98
|
56.9
|
122.3
|
135.2
|
121.9
|
257.1
|
13.9
|
-8.2
|
-85.5
|
43.67
|
-244.8
|
38.17
|
106
|
Net margin
|
1.74%
|
1.29%
|
1.07%
|
0.96%
|
0.51%
|
1.14%
|
1.13%
|
0.92%
|
1.02%
|
0.1%
|
-0.06%
|
-0.66%
|
0.31%
|
-0.92%
|
0.26%
|
0.75%
|
EPS
2 |
2.530
|
1.740
|
1.290
|
1.360
|
0.7900
|
1.690
|
1.870
|
1.690
|
-
|
0.1900
|
-0.1100
|
-1.190
|
0.6400
|
-
|
0.4533
|
3.000
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/29/21
|
4/29/21
|
7/27/21
|
10/27/21
|
1/27/22
|
4/26/22
|
7/29/22
|
11/4/22
|
11/4/22
|
2/1/23
|
4/24/23
|
7/24/23
|
-
|
10/23/23
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
1,512
|
6,406
|
7,090
|
3,804
|
2,800
|
Net Cash position
1 |
1,190
|
1,519
|
3,403
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
0.7652
x
|
2.466
x
|
3.096
x
|
1.151
x
|
0.6294
x
|
Free Cash Flow
1 |
605
|
230
|
2,226
|
941
|
484
|
1,559
|
2,197
|
2,735
|
ROE (net income / shareholders' equity)
|
18.7%
|
10.6%
|
5.76%
|
6.4%
|
4.74%
|
-9.66%
|
7.97%
|
19.4%
|
ROA (Net income/ Total Assets)
|
7.82%
|
4.2%
|
-
|
-
|
1.16%
|
-2.02%
|
2.3%
|
4.6%
|
Assets
1 |
10,956
|
13,135
|
-
|
-
|
22,642
|
27,037
|
18,467
|
28,275
|
Book Value Per Share
2 |
69.70
|
76.10
|
79.30
|
82.10
|
78.00
|
68.40
|
72.80
|
93.50
|
Cash Flow per Share
2 |
-
|
11.80
|
40.60
|
27.70
|
15.40
|
31.50
|
44.80
|
58.60
|
Capex
1 |
345
|
624
|
712
|
1,057
|
710
|
709
|
1,144
|
1,342
|
Capex / Sales
|
0.9%
|
1.8%
|
2.18%
|
2.59%
|
1.39%
|
1.29%
|
1.82%
|
1.83%
|
Announcement Date
|
5/7/19
|
5/20/20
|
4/29/21
|
4/26/22
|
4/24/23
|
4/22/24
|
-
|
-
|
Last Close Price
471.3
INR Average target price
464.8
INR Spread / Average Target -1.37% Consensus |
1st Jan change
|
Capi.
|
---|
| -0.03% | 76.98B | | +1.83% | 72.37B | | -.--% | 26.71B | | +21.45% | 12.37B | | -10.53% | 12.22B | | -16.55% | 8.35B | | -18.66% | 7.55B | | -12.16% | 7.2B | | -3.72% | 5.41B |
Other Ground Freight & Logistics
|