Y/E Mar, Rs mn | FY11 | FY12 | FY13 | FY14E | FY15E | Price | | | | | 148 | Target | | | | | 321 | Reco | | | | | BUY | Net Sales | 131,122 | 182,086 | 198,068 | 200,040 | 283,720 | Growth (%) | | 39 | 9 | 1 | 42 | EBIDTA | 63,162 | 67,932 | 59,944 | 54,568 | 89,167 | EBITDA Margin | | 37 | 30 | 27 | 31 | Net Profit | 37,539 | 39,649 | 29,101 | 19,104 | 23,997 | Growth (%) | | 6 | -27 | -34 | 26 | EPS, Rs | 38 | 40 | 42 | 31 | 21 | PER, x | 3.9 | 3.7 | 3.5 | 4.8 | 7.1 | EV/EBIDTA, x | 4 | 4 | 6 | 9 | 6 | P/BV, x | 1 | 1 | 1 | 1 | 1 | ROE, % | 41 | 27 | 22 | 14 | 8 | Total debt/Equity (%) | 94.2 | 92.0 | 112.0 | 149.2 | 139.1 |
|