Market Closed -
Bombay S.E.
06:25:51 2024-05-21 am EDT
|
5-day change
|
1st Jan Change
|
4,061
INR
|
+0.10%
|
|
+2.91%
|
+19.21%
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
53,678
|
42,958
|
52,361
|
47,312
|
48,550
|
62,716
|
-
|
-
|
Enterprise Value (EV)
1 |
53,678
|
42,958
|
52,361
|
47,312
|
48,550
|
62,716
|
62,716
|
62,716
|
P/E ratio
|
23.7
x
|
14.1
x
|
16.8
x
|
14.8
x
|
14.8
x
|
-
|
17.2
x
|
15.2
x
|
Yield
|
2.73%
|
3.7%
|
3.36%
|
4.57%
|
4.77%
|
2.94%
|
4.46%
|
5.05%
|
Capitalization / Revenue
|
4,884,183
x
|
3,466,162
x
|
4,713,067
x
|
4,015,762
x
|
3,756,474
x
|
-
|
4,067,332
x
|
3,723,797
x
|
EV / Revenue
|
4,884,183
x
|
3,466,162
x
|
4,713,067
x
|
4,015,762
x
|
3,756,474
x
|
-
|
4,067,332
x
|
3,723,797
x
|
EV / EBITDA
|
15,200,968
x
|
10,392,616
x
|
12,752,681
x
|
11,493,659
x
|
12,686,553
x
|
-
|
14,527,638
x
|
12,618,876
x
|
EV / FCF
|
20.3
x
|
-
|
-
|
20.7
x
|
-21.8
x
|
20.1
x
|
23.9
x
|
21.5
x
|
FCF Yield
|
4.92%
|
-
|
-
|
4.83%
|
-4.58%
|
4.98%
|
4.19%
|
4.65%
|
Price to Book
|
8.08
x
|
5.46
x
|
5.57
x
|
4.4
x
|
4.11
x
|
-
|
4.53
x
|
4.13
x
|
Nbr of stocks (in thousands)
|
15,442
|
15,442
|
15,442
|
15,442
|
15,442
|
15,442
|
-
|
-
|
Reference price
2 |
3,476
|
2,782
|
3,391
|
3,064
|
3,144
|
4,057
|
4,057
|
4,057
|
Announcement Date
|
5/3/19
|
5/21/20
|
4/27/21
|
4/26/22
|
4/25/23
|
-
|
-
|
-
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
|
10,990
|
12,394
|
11,110
|
11,782
|
12,924
|
-
|
15,419
|
16,842
|
EBITDA
|
3,531
|
4,134
|
4,106
|
4,116
|
3,827
|
-
|
4,317
|
4,970
|
EBIT
|
-
|
3,716
|
-
|
3,815
|
3,525
|
-
|
3,906
|
4,515
|
Operating Margin
|
-
|
29.98%
|
-
|
32.38%
|
27.27%
|
-
|
25.33%
|
26.81%
|
Earnings before Tax (EBT)
|
3,507
|
4,202
|
4,173
|
4,282
|
4,289
|
-
|
4,751
|
5,386
|
Net income
|
2,268
|
3,041
|
3,108
|
3,202
|
3,270
|
-
|
3,635
|
4,120
|
Net margin
|
20.64%
|
24.54%
|
27.97%
|
27.18%
|
25.3%
|
-
|
23.57%
|
24.46%
|
EPS
|
146.9
|
196.9
|
201.3
|
207.4
|
211.8
|
-
|
235.4
|
266.8
|
Free Cash Flow
1 |
2,643
|
-
|
-
|
2,283
|
-2,224
|
3,123
|
2,629
|
2,919
|
FCF margin
|
24.05%
|
-
|
-
|
19.38%
|
-17.21%
|
-
|
17.05%
|
17.33%
|
FCF Conversion (EBITDA)
|
74.84%
|
-
|
-
|
55.46%
|
-
|
-
|
60.9%
|
58.73%
|
FCF Conversion (Net income)
|
116.5%
|
-
|
-
|
71.3%
|
-
|
-
|
72.32%
|
70.85%
|
Dividend per Share
2 |
95.00
|
103.0
|
114.0
|
140.0
|
150.0
|
119.3
|
180.8
|
204.9
|
Announcement Date
|
5/3/19
|
5/21/20
|
4/27/21
|
4/26/22
|
4/25/23
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
2,866
|
2,781
|
2,754
|
2,716
|
3,286
|
3,026
|
3,010
|
3,440
|
3,458
|
3,017
|
3,333
|
3,610
|
3,551
|
3,117
|
EBITDA
1 |
996.1
|
982.7
|
919.5
|
1,043
|
1,091
|
1,063
|
1,129
|
929.7
|
947.1
|
820.8
|
1,054
|
1,083
|
870
|
826
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
737.1
|
728.3
|
704.4
|
798.8
|
827.2
|
871.9
|
871.4
|
921.6
|
789.8
|
687
|
837
|
-
|
778
|
-
|
Net margin
|
25.72%
|
26.19%
|
25.58%
|
29.41%
|
25.17%
|
28.81%
|
28.95%
|
26.79%
|
22.84%
|
22.77%
|
25.11%
|
-
|
21.91%
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/20/21
|
4/27/21
|
7/27/21
|
10/21/21
|
1/20/22
|
4/26/22
|
7/29/22
|
11/8/22
|
1/25/23
|
4/25/23
|
7/14/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2,643
|
-
|
-
|
2,283
|
-2,224
|
3,123
|
2,629
|
2,919
|
ROE (net income / shareholders' equity)
|
34.2%
|
41.9%
|
36%
|
31.8%
|
29%
|
23%
|
27.6%
|
28.4%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
430.0
|
510.0
|
609.0
|
696.0
|
764.0
|
-
|
896.0
|
982.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
259
|
219
|
464
|
489
|
4,039
|
542
|
1,127
|
1,206
|
Capex / Sales
|
2.36%
|
1.77%
|
4.17%
|
4.15%
|
31.25%
|
-
|
7.31%
|
7.16%
|
Announcement Date
|
5/3/19
|
5/21/20
|
4/27/21
|
4/26/22
|
4/25/23
|
-
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| +19.21% | 752M | | +14.48% | 78.84B | | -5.91% | 65.44B | | +22.25% | 50.63B | | +2.42% | 7.38B | | -12.85% | 5.67B | | -4.25% | 2.53B | | -4.67% | 2.33B | | -36.15% | 1.52B | | -15.77% | 1.21B |
Cigars & Cigarette Manufacturing
|