Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Perpetuity Growth Rate | 5.3% - 5.8% | 5.5% |
| Discount Rate | 9.8% - 8.8% | 9.3% |
| Fair Value | ₹710.12 - ₹1,061 | ₹850.27 |
| Upside | 44.5% - 115.9% | 73.1% |
| Project Adjusted Dividends | ||||||||
| Fiscal Year Ending | ||||||||
| (INR in millions) | Mar-24 | Mar-25 | Mar-26 | Mar-27 | Mar-28 | Mar-29 | Terminal | |
| Net Income to Common | 891 | 1,614 | 1,945 | 2,270 | 3,168 | 3,629 | 3,629 | |
| % Growth | -46.4% | 81.2% | 20.5% | 16.7% | 39.6% | 14.6% | ||
| Payout Ratio | 49.1% | 57.0% | 65.0% | 73.0% | 81.0% | 90.0% | 92.5% | |
| Projected Dividends | 438 | 920 | 1,264 | 1,657 | 2,566 | 3,266 | 3,357 | |
| % Growth | 110.1% | 37.4% | 31.1% | 54.9% | 27.3% | |||
| Historical Performance | ||||||||
| Fiscal Year Ending | YTD | YTD | ||||||
| (INR in millions) | Mar-20 | Mar-21 | Mar-22 | Mar-23 | Mar-24 | Dec-23 | Dec-24 | |
| Cash Dividends Paid | 813 | 0 | 1,060 | 0 | 438 | 0 | 0 | |
| % Growth | -100% | NM | -100% | NM | NM | |||
| Net Income to Common | 901 | 451 | 1,562 | 1,661 | 891 | 675 | 1,087 | |
| % Growth | -50% | 246% | 6% | -46% | 61% | |||
| Payout Ratio | 90% | 0% | 68% | 0% | 49% | 0% | 0% | |
| Retention Ratio | 10% | 100% | 32% | 100% | 51% | 100% | 100% | |
| Adjusted EBITDA | 2,456 | 1,873 | 3,300 | 3,178 | 2,728 | 1,956 | 2,673 | |
| % Growth | -24% | 76% | -4% | -14% | 37% | |||
| Total Debt | 4,544 | 4,218 | 5,366 | 7,197 | 10,363 | 9,066 | 10,270 | |
| Shareholder's Equity | 6,169 | 5,971 | 6,516 | 9,758 | 9,458 | 9,090 | 9,945 | |
| Debt / EBITDA | 1.9 | 2.3 | 1.6 | 2.3 | 3.8 | 3.0 | ||
| Debt / Equity | 74% | 71% | 82% | 74% | 110% | 100% | 103% | |
| 3-Yr Avg. Dividend Growth | -100.0% | |||||||
| 5-Yr Median Payout Ratio | 49.1% | |||||||