Y/E Mar, Rs mn | FY11 | FY12 | FY13 | FY14E | FY15E | Price | | | | | 5208 | Target | | | | | 4700 | Reco | | | | | NEU | Net Sales | 23,061 | 26,855 | 30,794 | 35,873 | 40,814 | Growth (%) | | 16 | 15 | 16 | 14 | EBIDTA | 3,767 | 4,250 | 4,653 | 4,938 | 5,944 | EBITDA Margin | | 16 | 15 | 14 | 15 | Net Profit | 2,998 | 3,550 | 4,366 | 4,990 | 5,837 | Growth (%) | | 18 | 23 | 14 | 17 | EPS, Rs | 71 | 84 | 104 | 119 | 139 | PER, x | 73.1 | 61.7 | 50.2 | 43.9 | 37.5 | EV/EBIDTA, x | 56 | 49 | 44 | 41 | 34 | P/BV, x | 23 | 19 | 16 | 14 | 12 | ROE, % | 32 | 31 | 32 | 31 | 32 | Total debt/Equity (%) | -101.7 | -94.4 | -107.6 | -102.1 | -91.9 |
|