Y/E Mar, Rs mn | FY11 | FY12 | FY13 | FY14E | FY15E | Price | | | | | 798 | Target | | | | | 638 | Reco | | | | | NEU | Net Sales | 57,216 | 80,054 | 112,389 | 160,372 | 179,198 | Growth (%) | | 40 | 40 | 43 | 12 | EBIDTA | 19,631 | 32,676 | 50,402 | 72,285 | 76,001 | EBITDA Margin | | 41 | 45 | 45 | 42 | Net Profit | 17,803 | 27,211 | 36,337 | 53,526 | 52,590 | Growth (%) | | 53 | 34 | 47 | -2 | EPS, Rs | 9 | 13 | 18 | 26 | 25 | PER, x | 92.8 | 60.7 | 45.5 | 30.9 | 31.4 | EV/EBIDTA, x | 83 | 50 | 32 | 22 | 21 | P/BV, x | 17 | 14 | 11 | 9 | 7 | ROE, % | 19 | 22 | 24 | 31 | 23 | Total debt/Equity (%) | -18.8 | -24.9 | -25.3 | -26.6 | -25.0 |
|