| Y/E Mar, Rs mn | FY11 | FY12 | FY13 | FY14E | FY15E | | Price | | | | | 276 | | Target | | | | | 325 | | Reco | | | | | NEU | | Net Sales | 102,779 | 118,607 | 175,242 | 188,927 | 181,491 | | Growth (%) | | 15 | 48 | 8 | -4 | | EBIDTA | 84,117 | 95,533 | 134,880 | 142,095 | 130,605 | | EBITDA Margin | | 81 | 77 | 75 | 72 | | Net Profit | 63,344 | 80,406 | 116,063 | 118,238 | 107,476 | | Growth (%) | | 27 | 44 | 2 | -9 | | EPS, Rs | 33 | 42 | 61 | 62 | 57 | | PER, x | 8.3 | 6.6 | 4.5 | 4.4 | 4.9 | | EV/EBIDTA, x | 6 | 5 | 3 | 4 | 4 | | P/BV, x | 1 | 1 | 1 | 1 | 1 | | ROE, % | 16 | 17 | 24 | 21 | 16 | | Total debt/Equity (%) | -4.5 | -11.9 | -11.6 | -3.1 | -9.6 |
|