* price as on 12 Sep 2025
Financial
Mar-24A Mar-25A Mar-26F Mar-27F
Revenue (Rsm) 1,619,850 1,700,374 1,747,499 1,832,668
Operating EBITDA (Rsm) 443,166 486,859 476,858 503,536
Net Profit (Rsm) 155,705 196,494 199,502 215,635
Core EPS (Rs) 17.8 20.3 20.6 22.2
Core EPS Growth 0.3% 13.9% 1.5% 8.1%
FD Core P/E (x) 20.66 16.37 16.12 14.92
DPS (Rs) 7.5 8.2 8.5 9.1
Dividend Yield 2.26% 2.49% 2.56% 2.75%
EV/EBITDA (x) 11.33 10.31 10.52 10.15
P/FCFE (x) 47.28 20.66 19.32 17.14
Net Gearing 120.5% 111.6% 103.9% 101.7%
P/BV (x) 2.15 1.99 1.86 1.73
ROE 11.9% 12.6% 11.9% 12.0%
% Change In Core EPS Estimates
InCred Research/Consensus EPS (x)
(Rs mn) Mar-24A Mar-25A Mar-26F Mar-27F
Total Net Revenues 1,619,850 1,700,374 1,747,499 1,832,668
Gross Profit 640,659 692,094 679,445 716,026
Operating EBITDA 443,166 486,859 476,858 503,536
Depreciation And Amortisation (139,432) (150,558) (136,569) (141,504)
Operating EBIT 303,735 336,300 340,289 362,033
Financial Income/(Expense) (102,508) (110,570) (112,566) (116,821)
Pretax Income/(Loss) from Assoc.
Non-Operating Income/(Expense) 37,222 43,761 44,974 47,166
Profit Before Tax (pre-EI) 238,449 269,491 272,697 292,378
Exceptional Items
Pre-tax Profit 238,449 269,491 272,697 292,378
Taxation (66,000) (72,997) (73,195) (76,743)
Exceptional Income - post-tax (16,744)
Profit After Tax 155,705 196,494 199,502 215,635
Minority Interests
Preferred Dividends
FX Gain/(Loss) - post tax
Other Adjustments - post-tax
Net Profit 155,705 196,494 199,502 215,635
Recurring Net Profit 172,448 196,494 199,502 215,635
Fully Diluted Recurring Net Profit 172,448 196,494 199,502 215,635
(Rs mn) Mar-24A Mar-25A Mar-26F Mar-27F
EBITDA 238,449 269,491 272,697 292,378
Cash Flow from Invt. & Assoc.
Change In Working Capital (95,929) (45,969) (17,567) (16,888)
(Incr)/Decr in Total Provisions
Other Non-Cash (Income)/Expense
Other Operating Cashflow 159,910 143,558 136,569 141,504
Net Interest (Paid)/Received 65,286 66,809 67,592 69,655
Tax Paid (66,000) (72,997) (73,195) (76,743)
Cashflow From Operations 301,715 360,892 386,096 409,905
Capex (194,435) (229,278) (279,820) (300,000)
Disposals Of FAs/subsidiaries
Acq. Of Subsidiaries/investments
Other Investing Cashflow (41,460) 23,821 (6,408) 1,887
Cash Flow From Investing (235,895) (205,457) (286,228) (298,113)
Debt Raised/(repaid) 2,210 250 66,625 75,907
Proceeds From Issue Of Shares
Shares Repurchased
Dividends Paid (72,725) (79,998) (82,259) (88,475)
Preferred Dividends
Other Financing Cashflow 13,283 22,515 (110,925) (113,854)
Cash Flow From Financing (57,233) (57,233) (126,558) (126,422)
Total Cash Generated 8,588 98,202 (26,690) (14,630)
Free Cashflow To Equity 68,030 155,685 166,494 187,699
Free Cashflow To Firm (36,688) 44,865 (12,698) (5,029)
(Rs mn) Mar-24A Mar-25A Mar-26F Mar-27F
Total Cash And Equivalents 46,005 47,786 117,518 102,888
Total Debtors 273,475 287,345 295,309 309,702
Inventories 173,698 178,479 183,425 192,365
Total Other Current Assets 231,055 248,958 255,858 268,328
Total Current Assets 724,233 762,568 852,110 873,282
Fixed Assets 2,597,680 2,649,411 2,792,663 2,951,159
Total Investments 331,579 351,055 360,784 378,368
Intangible Assets
Total Other Non-Current Assets 279,453 320,178 361,831 389,526
Total Non-current Assets 3,208,712 3,320,644 3,515,278 3,719,053
Short-term Debt 390,596 408,780 426,965 445,149
Current Portion of Long-Term Debt
Total Creditors 94,747 95,667 98,318 103,110
Other Current Liabilities 300,503 290,167 289,759 303,881
Total Current Liabilities 785,845 794,614 815,042 852,140
Total Long-term Debt 1,461,591 1,443,656 1,492,096 1,549,819
Hybrid Debt - Debt Component
Total Other Non-Current Liabilities
Total Non-current Liabilities 1,461,591 1,443,656 1,492,096 1,549,819
Total Provisions 186,660 224,502 226,143 229,110
Total Liabilities 2,434,095 2,462,771 2,533,282 2,631,070
Shareholders Equity 1,498,850 1,616,406 1,733,649 1,860,809
Minority Interests
Total Equity 1,498,850 1,616,406 1,733,649 1,860,809
Mar-24A Mar-25A Mar-26F Mar-27F
Revenue Growth (1.1%) 5.0% 2.8% 4.9%
Operating EBITDA Growth 3.9% 9.9% (2.1%) 5.6%
Operating EBITDA Margin 27.4% 28.6% 27.3% 27.5%
Net Cash Per Share (Rs) (186.27) (186.11) (185.79) (195.13)
BVPS (Rs) 154.57 166.70 178.79 191.90
Gross Interest Cover 2.96 3.04 3.02 3.10
Effective Tax Rate 27.7% 27.1% 26.8% 26.2%
Net Dividend Payout Ratio 42.2% 40.7% 41.2% 41.0%
Accounts Receivables Days 58.69 60.19 60.85 60.25
Inventory Days 57.87 63.74 61.84 61.42
Accounts Payables Days 40.04 34.47 33.15 32.92
ROIC (%) 7.2% 7.6% 7.3% 7.3%
ROCE (%) 8.9% 9.5% 9.1% 9.2%
Return On Average Assets 6.4% 7.0% 6.7% 6.8%

Analyst(s)

Ishan VERMA

(91) 22 4161 1565 ishan.verma@incredresearch.com