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 | 0.0% - 0.3% | 0.0% |
| Discount Rate | 10.0% - 9.0% | 9.5% |
| Fair Value | ₹163.55 - ₹187.13 | ₹172.65 |
| Upside | -3.8% - 10.1% | 1.6% |
| 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 | 6,790 | 8,917 | 8,917 | 8,917 | 8,917 | 8,917 | 8,917 | |
| % Growth | -22.0% | 31.3% | 0.0% | 0.0% | 0.0% | 0.0% | ||
| Payout Ratio | 3.0% | 20.0% | 37.0% | 54.0% | 71.0% | 90.0% | 92.5% | |
| Projected Dividends | 204 | 1,783 | 3,299 | 4,815 | 6,331 | 8,025 | 8,248 | |
| % Growth | 772.9% | 85.0% | 45.9% | 31.5% | 26.8% | |||
| 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 | 349 | 116 | 153 | 204 | 0 | 0 | |
| % Growth | NM | -67% | 32% | 33% | NM | |||
| Net Income to Common | 3,365 | 6,961 | 8,605 | 8,702 | 6,790 | 3,717 | 6,584 | |
| % Growth | 107% | 24% | 1% | -22% | 77% | |||
| Payout Ratio | 0% | 5% | 1% | 2% | 3% | 0% | 0% | |
| Retention Ratio | 100% | 95% | 99% | 98% | 97% | 100% | 100% | |
| Adjusted EBITDA | 12,855 | 11,591 | 15,294 | 17,244 | 14,272 | 9,370 | 13,565 | |
| % Growth | -10% | 32% | 13% | -17% | 45% | |||
| Total Debt | 48,463 | 37,218 | 32,029 | 26,432 | 29,157 | 22,925 | 23,681 | |
| Shareholder's Equity | 74,837 | 81,675 | 59,742 | 69,023 | 75,395 | 71,161 | 80,606 | |
| Debt / EBITDA | 3.8 | 3.2 | 2.1 | 1.5 | 2.0 | 1.3 | ||
| Debt / Equity | 65% | 46% | 54% | 38% | 39% | 32% | 29% | |
| 3-Yr Avg. Dividend Growth | -0.5% | |||||||
| 5-Yr Median Payout Ratio | 1.8% | |||||||