stock update:
- Yes bank buy cmp 1022
SL - 949
- Bulls 1097 up & stay next leg of up move
towards 1169/1408 .
Income Statement Evolution
Million INR Sales Operating profit Net income Net Margin Operating Margin 2011 2012 2013 2014 2015 2016 2017e 2018e 2019e 0 25 000 50 000 75 000 100 000 125 000 150 000 175 000 30% 40% 50% 60% 70% 80% 90% 100% ©4-traders.com - Thomson Reuters
Annual Income Statement Data
Actuals in M INR Estimates in M INR
Fiscal Period March 2014 2015 2016 2017 2018 2019
Sales 44 384 55 343 72 789 90 629 114 366 143 448
Operating income (EBITDA)- 29 951 - 49 263 55 808 -
Operating profit (EBIT)26 815 32 496 43 025 52 159 65 992 83 087
Pre-Tax Profit (EBT)23 198 29 101 37 662 46 078 57 729 72 153
Net income 16 112 20 054 25 395 31 014 39 037 48 951
P/E ratio 9,41 16,9 14,6 14,0 11,2 8,85
EPS ( INR )44,2 48,0 59,3 72,8 91,5 115
Dividend per Share ( INR )8,00 9,00 10,0 12,9 15,6 19,0
Yield 1,93% 1,11% 1,15% 1,26% 1,53% 1,86%
Reference price ( INR ) 415.5 811.95 867 1021.05 1021.05 1021.05
Announcement Date 04/23/2014 08:12am 04/22/2015 06:51am 04/27/2016 05:00am - - -
Million INR Leverage (Debt/Ebitda) Sales Finance or Debt EBITDA Leverage 2011 2012 2013 2014 2015 2016 2017e 2018e 2019e 0 25 000 50 000 75 000 100 000 125 000 150 000 175 000 0.00 ©4-traders.com - Thomson Reuters
INR Book Value Per Share Cash Flow per Share 2011 0 25 50 75 100 125
No comments:
Post a Comment