Market Closed -
NSE India S.E.
07:43:49 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
396.6
INR
|
+4.07%
|
|
+2.75%
|
+53.37%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
683,934
|
239,532
|
847,245
|
1,494,414
|
1,017,894
|
1,472,467
|
-
|
-
|
Enterprise Value (EV)
1 |
953,494
|
452,262
|
1,097,725
|
1,702,924
|
1,465,274
|
1,008,689
|
2,141,363
|
2,125,524
|
P/E ratio
|
9.67
x
|
-3.59
x
|
7.3
x
|
8.01
x
|
9.69
x
|
24
x
|
11.2
x
|
9.7
x
|
Yield
|
10.2%
|
6.03%
|
4.15%
|
11.2%
|
37%
|
8.98%
|
8.72%
|
8.49%
|
Capitalization / Revenue
|
0.75
x
|
0.29
x
|
0.98
x
|
1.13
x
|
0.69
x
|
0.7
x
|
0.99
x
|
0.92
x
|
EV / Revenue
|
1.05
x
|
0.54
x
|
1.26
x
|
1.28
x
|
0.99
x
|
0.7
x
|
1.44
x
|
1.33
x
|
EV / EBITDA
|
3.97
x
|
2.19
x
|
4.02
x
|
3.8
x
|
4.26
x
|
2.87
x
|
5.13
x
|
4.6
x
|
EV / FCF
|
6.44
x
|
3.94
x
|
6.42
x
|
7
x
|
7.6
x
|
40.5
x
|
12.9
x
|
9.89
x
|
FCF Yield
|
15.5%
|
25.4%
|
15.6%
|
14.3%
|
13.2%
|
2.47%
|
7.77%
|
10.1%
|
Price to Book
|
1.1
x
|
0.44
x
|
1.37
x
|
2.29
x
|
2.59
x
|
4.24
x
|
4.32
x
|
3.97
x
|
Nbr of stocks (in thousands)
|
3,707,963
|
3,702,198
|
3,703,804
|
3,705,006
|
3,708,850
|
3,713,194
|
-
|
-
|
Reference price
2 |
184.4
|
64.70
|
228.8
|
403.4
|
274.4
|
396.6
|
396.6
|
396.6
|
Announcement Date
|
5/7/19
|
6/6/20
|
5/13/21
|
4/28/22
|
5/12/23
|
4/25/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
909,010
|
835,450
|
868,630
|
1,327,320
|
1,473,080
|
1,437,270
|
1,483,375
|
1,597,385
|
EBITDA
1 |
240,120
|
206,870
|
273,180
|
448,240
|
344,220
|
351,980
|
417,472
|
461,853
|
EBIT
1 |
158,200
|
115,940
|
196,800
|
359,290
|
238,670
|
244,750
|
306,643
|
345,750
|
Operating Margin
|
17.4%
|
13.88%
|
22.66%
|
27.07%
|
16.2%
|
17.03%
|
20.67%
|
21.64%
|
Earnings before Tax (EBT)
1 |
135,600
|
-82,590
|
172,130
|
329,640
|
202,760
|
203,630
|
240,046
|
276,563
|
Net income
1 |
70,650
|
-66,640
|
116,020
|
188,020
|
105,740
|
42,390
|
134,160
|
158,380
|
Net margin
|
7.77%
|
-7.98%
|
13.36%
|
14.17%
|
7.18%
|
2.95%
|
9.04%
|
9.91%
|
EPS
2 |
19.07
|
-18.00
|
31.32
|
50.38
|
28.32
|
11.33
|
35.38
|
40.89
|
Free Cash Flow
1 |
148,120
|
114,840
|
170,940
|
243,330
|
192,780
|
53,022
|
166,314
|
214,896
|
FCF margin
|
16.29%
|
13.75%
|
19.68%
|
18.33%
|
13.09%
|
3.82%
|
11.21%
|
13.45%
|
FCF Conversion (EBITDA)
|
61.69%
|
55.51%
|
62.57%
|
54.29%
|
56%
|
15.86%
|
39.84%
|
46.53%
|
FCF Conversion (Net income)
|
209.65%
|
-
|
147.34%
|
129.42%
|
182.32%
|
76.64%
|
123.97%
|
135.68%
|
Dividend per Share
2 |
18.85
|
3.900
|
9.500
|
45.00
|
101.5
|
35.59
|
34.58
|
33.67
|
Announcement Date
|
5/7/19
|
6/6/20
|
5/13/21
|
4/28/22
|
5/12/23
|
4/25/24
|
-
|
-
|
Fiscal Period: March |
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
281,050
|
300,480
|
336,970
|
398,220
|
386,220
|
366,540
|
348,180
|
379,300
|
337,330
|
389,450
|
355,410
|
344,504
|
EBITDA
1 |
98,710
|
103,630
|
109,380
|
136,330
|
101,970
|
76,990
|
70,670
|
94,590
|
64,200
|
118,340
|
85,310
|
84,547
|
EBIT
|
77,470
|
82,450
|
84,680
|
112,540
|
77,330
|
50,750
|
43,470
|
-
|
38,700
|
88,370
|
-
|
56,774
|
Operating Margin
|
27.56%
|
27.44%
|
25.13%
|
28.26%
|
20.02%
|
13.85%
|
12.48%
|
-
|
11.47%
|
22.69%
|
-
|
16.48%
|
Earnings before Tax (EBT)
1 |
71,700
|
78,060
|
77,920
|
101,960
|
72,600
|
43,640
|
43,940
|
42,580
|
40,860
|
81,770
|
41,050
|
39,189
|
Net income
1 |
42,240
|
46,150
|
41,640
|
57,990
|
44,210
|
18,080
|
24,640
|
18,810
|
26,400
|
-17,830
|
20,130
|
20,336
|
Net margin
|
15.03%
|
15.36%
|
12.36%
|
14.56%
|
11.45%
|
4.93%
|
7.08%
|
4.96%
|
7.83%
|
-4.58%
|
5.66%
|
5.9%
|
EPS
2 |
11.31
|
12.38
|
11.17
|
15.56
|
11.84
|
4.850
|
6.600
|
-
|
7.060
|
-4.800
|
5.380
|
5.500
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
7/26/21
|
10/29/21
|
1/28/22
|
4/28/22
|
7/28/22
|
10/28/22
|
1/27/23
|
5/12/23
|
7/21/23
|
11/4/23
|
1/25/24
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
269,560
|
212,730
|
250,480
|
208,510
|
447,380
|
673,764
|
668,896
|
653,057
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.123
x
|
1.028
x
|
0.9169
x
|
0.4652
x
|
1.3
x
|
2.015
x
|
1.602
x
|
1.414
x
|
Free Cash Flow
1 |
148,120
|
114,840
|
170,940
|
243,330
|
192,780
|
53,022
|
166,314
|
214,896
|
ROE (net income / shareholders' equity)
|
10.9%
|
5.68%
|
19.8%
|
29.5%
|
20.2%
|
15.2%
|
39.9%
|
44.8%
|
ROA (Net income/ Total Assets)
|
3.65%
|
1.72%
|
6.28%
|
9.78%
|
5.36%
|
6.41%
|
10.5%
|
11.7%
|
Assets
1 |
1,933,138
|
-3,870,143
|
1,846,600
|
1,921,552
|
1,973,682
|
1,079,761
|
1,273,353
|
1,359,018
|
Book Value Per Share
2 |
167.0
|
147.0
|
167.0
|
176.0
|
106.0
|
93.50
|
91.90
|
99.80
|
Cash Flow per Share
2 |
63.80
|
52.10
|
64.70
|
93.70
|
88.90
|
45.70
|
86.80
|
102.0
|
Capex
1 |
89,420
|
78,140
|
68,860
|
106,300
|
137,870
|
141,717
|
171,657
|
156,965
|
Capex / Sales
|
9.84%
|
9.35%
|
7.93%
|
8.01%
|
9.36%
|
10.22%
|
11.57%
|
9.83%
|
Announcement Date
|
5/7/19
|
6/6/20
|
5/13/21
|
4/28/22
|
5/12/23
|
4/25/24
|
-
|
-
|
Last Close Price
396.6
INR Average target price
375.3
INR Spread / Average Target -5.36% Consensus |
1st Jan change
|
Capi.
|
---|
| +53.37% | 17.66B | | -14.40% | 143B | | -6.66% | 117B | | -0.55% | 71.07B | | +6.69% | 50.97B | | +13.30% | 48.38B | | +34.12% | 39.93B | | +22.92% | 26.1B | | +32.58% | 21.36B | | +58.44% | 18.57B |
Integrated Mining
|