ICICIdirect Money Manager – July 2019

ICICIdirect Money Manager June 2019

STOCK IDEAS

11

Key Financials

Valuations Summary

Stock Data

` Crore FY18 FY19E FY20E FY21E

Revenues 1,296.1 1,589.6 1,807.2 2,107.

EBITDA 241.7 298.1 336.8 421.

Adjusted PAT 77.2 103.1 120.1 168.

EPS (`) 6.3 8.4 9.7 13.

FY18 FY19E FY20E FY21E

PE (x) 27.0 20.2 17.4 12.

M.Cap/ Revenues (x) 1.6 1.3 1.2 1.

EV to EBITDA (x) 11.1 8.9 8.0 6.

P/B (x) 3.1 2.8 2.5 2.

ROE (%) 11.5 13.6 14.1 17.

RoCE (%) 12.2 15.0 15.2 18.

Particulars Amount

Market Capitalisation ` 2086 crore

Debt (Fy19) ` 600 crore

Cash (Fy19) ` 32 crore

EV ` 2654 crore

52 week H/L ` 207/ ` 135

Equity capital ` 24.7 crore

Face value ` 2