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 | 4.8% - 5.3% | 5.0% |
| Discount Rate | 8.6% - 7.6% | 8.1% |
| Fair Value | ₹1,657 - ₹2,731 | ₹2,065 |
| Upside | 50.1% - 147.5% | 87.1% |
| 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 | 768 | 1,580 | 2,260 | 3,290 | 5,448 | 6,972 | 6,972 | |
| % Growth | 17.1% | 105.6% | 43.0% | 45.6% | 65.6% | 28.0% | ||
| Payout Ratio | 0.0% | 18.0% | 36.0% | 54.0% | 72.0% | 90.0% | 92.5% | |
| Projected Dividends | 0 | 284 | 814 | 1,777 | 3,922 | 6,275 | 6,449 | |
| % Growth | NM | 186.1% | 118.4% | 120.8% | 60.0% | |||
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| % Growth | NM | NM | NM | NM | NM | |||
| Net Income to Common | 135 | 81 | 354 | 656 | 768 | 631 | 1,179 | |
| % Growth | -40% | 338% | 86% | 17% | 87% | |||
| Payout Ratio | 0% | 0% | 0% | 0% | 0% | 0% | 0% | |
| Retention Ratio | 100% | 100% | 100% | 100% | 100% | 100% | 100% | |
| Adjusted EBITDA | 21 | 185 | 803 | 1,395 | 1,644 | 1,279 | 2,026 | |
| % Growth | 795% | 335% | 74% | 18% | 58% | |||
| Total Debt | 298 | 81 | 671 | 1,337 | 1,207 | 1,309 | 1,867 | |
| Shareholder's Equity | 7,326 | 7,407 | 7,773 | 8,397 | 9,135 | 8,726 | 9,818 | |
| Debt / EBITDA | 14.4 | 0.4 | 0.8 | 1.0 | 0.7 | 0.8 | ||
| Debt / Equity | 4% | 1% | 9% | 16% | 13% | 15% | 19% | |
| 3-Yr Avg. Dividend Growth | NA | |||||||
| 5-Yr Median Payout Ratio | 0.0% | |||||||