Y/E Mar, Rs mn | FY11 | FY12 | FY13 | FY14E | FY15E | Price | | | | | 2877 | Target | | | | | 3100 | Reco | | | | | BUY | Net Sales | 192,450 | 233,680 | 235,827 | 251,249 | 291,252 | Growth (%) | | 21 | 1 | 7 | 16 | EBIDTA | 26,159 | 36,188 | 32,845 | 35,401 | 39,735 | EBITDA Margin | | 15 | 14 | 14 | 14 | Net Profit | 20,077 | 23,781 | 21,940 | 23,475 | 27,120 | Growth (%) | | 18 | -8 | 7 | 16 | EPS, Rs | 101 | 119 | 110 | 118 | 136 | PER, x | 28.6 | 17.1 | 19.2 | 19.4 | 14.6 | EV/EBIDTA, x | 22 | 16 | 17 | 16 | 14 | P/BV, x | 19 | 13 | 11 | 10 | 9 | ROE, % | 68 | 55 | 44 | 42 | 41 | Total debt/Equity (%) | -2.4 | -1.8 | -3.6 | -2.1 | -3.4 |
|