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 | 1.8% - 2.3% | 2.0% |
| Discount Rate | 9.9% - 8.9% | 9.4% |
| Fair Value | ₹139.12 - ₹169.28 | ₹152.66 |
| Upside | -56.1% - -46.6% | -51.8% |
| 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 | 414 | 504 | 522 | 533 | 543 | 554 | 554 | |
| % Growth | 8.2% | 21.7% | 3.5% | 2.0% | 2.0% | 2.0% | ||
| Payout Ratio | 14.5% | 30.0% | 45.0% | 60.0% | 75.0% | 90.0% | 92.5% | |
| Projected Dividends | 60 | 151 | 235 | 320 | 407 | 499 | 513 | |
| % Growth | 152.2% | 55.3% | 36.0% | 27.5% | 22.4% | |||
| 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 | 4 | 4 | 40 | 60 | 0 | 0 | |
| % Growth | NM | 8% | 926% | 50% | NM | |||
| Net Income to Common | NA | 1 | 335 | 383 | 414 | 272 | 370 | |
| % Growth | NA | 25273% | 14% | 8% | 36% | |||
| Payout Ratio | NM | 273% | 1% | 10% | 14% | 0% | 0% | |
| Retention Ratio | #NUM! | -173% | 99% | 90% | 86% | 100% | 100% | |
| Adjusted EBITDA | NA | 32 | 459 | 480 | 547 | 373 | 464 | |
| % Growth | NA | 1339% | 5% | 14% | 25% | |||
| Total Debt | NA | 96 | 29 | 202 | 111 | NA | 85 | |
| Shareholder's Equity | NA | 613 | 941 | 1,288 | 1,753 | NA | 3,077 | |
| Debt / EBITDA | NM | 3.0 | 0.1 | 0.4 | 0.2 | 0.1 | ||
| Debt / Equity | NA | 16% | 3% | 16% | 6% | NA | 3% | |
| 3-Yr Avg. Dividend Growth | 328.0% | |||||||
| 5-Yr Median Payout Ratio | 12.5% | |||||||