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 | 9.4% - 8.4% | 8.9% |
| Fair Value | ₹1,523 - ₹2,420 | ₹1,872 |
| Upside | -15.1% - 34.8% | 4.3% |
| Project Adjusted Dividends | ||||||||
| Fiscal Year Ending | ||||||||
| (INR in millions) | Mar-25 | Mar-26 | Mar-27 | Mar-28 | Mar-29 | Mar-30 | Terminal | |
| Net Income to Common | 2,802 | 3,104 | 4,543 | 6,171 | 7,373 | 8,111 | 8,111 | |
| % Growth | 119.1% | 10.7% | 46.4% | 35.8% | 19.5% | 10.0% | ||
| Payout Ratio | 3.2% | 21.0% | 38.0% | 55.0% | 72.0% | 90.0% | 92.5% | |
| Projected Dividends | 90 | 652 | 1,726 | 3,394 | 5,308 | 7,300 | 7,502 | |
| % Growth | 625.5% | 164.9% | 96.6% | 56.4% | 37.5% | |||
| Historical Performance | ||||||||
| Fiscal Year Ending | YTD | YTD | ||||||
| (INR in millions) | Mar-21 | Mar-22 | Mar-23 | Mar-24 | Mar-25 | Mar-24 | Mar-25 | |
| Cash Dividends Paid | 32 | 8 | 8 | 17 | 90 | 17 | 90 | |
| % Growth | -75% | 0% | 111% | 438% | 438% | |||
| Net Income to Common | 31 | 20 | 427 | 1,279 | 2,802 | 1,279 | 2,802 | |
| % Growth | -36% | 2053% | 199% | 119% | 119% | |||
| Payout Ratio | 102% | 40% | 2% | 1% | 3% | 1% | 3% | |
| Retention Ratio | -2% | 60% | 98% | 99% | 97% | 99% | 97% | |
| Adjusted EBITDA | 73 | 45 | 721 | 1,818 | 4,319 | 1,818 | 4,319 | |
| % Growth | -39% | 1510% | 152% | 138% | 138% | |||
| Total Debt | 20 | 148 | 68 | 60 | 777 | 60 | 777 | |
| Shareholder's Equity | 2,044 | 2,830 | 3,162 | 4,486 | 17,007 | 4,486 | 17,007 | |
| Debt / EBITDA | 0.3 | 3.3 | 0.1 | 0.0 | 0.2 | 0.1 | ||
| Debt / Equity | 1% | 5% | 2% | 1% | 5% | 1% | 5% | |
| 3-Yr Avg. Dividend Growth | 182.9% | |||||||
| 5-Yr Median Payout Ratio | 3.2% | |||||||