机构名称：
¥ 1.0
fy25/fy26乘以31％/12％。以TP为INR560（以40倍FY26E EPS为前提）重申购买。合并 - 季度赚取模型（INR M）y/e 3月24财年25财年24财年25E fy25e var25e var。1Q 2Q 3Q 4Q 1Q 2QE 3QE 4QE 1QE % Gross Sales 2,351 2,010 2,143 2,168 1,995 2,211 2,893 3,203 8,672 10,301 2,186 -9 YoY Change (%) 19.9 -17.9 -7.9 -20.2 -15.2 3.2 33.4 NA -8.2 18.8 -7.0 Total Expenditure 2,189 1,884 1,977 1,996 1,951 2,084 2,610 2,859 8,046 9,504 2,029 EBITDA 162 126 165 172 44 127 282 344 626 797 157 -72 Margins (%) 6.9 6.3 7.7 7.9 2.2 5.7 9.8 10.7 7.2 7.7 7.2 Depreciation 53 55 60 61 66 66 70 73 229 275 62 Interest 56 32 36 39 42 30 28 25 164 125 35 Other Income 51 47 22 28 44 40 54 62 148 201 26 PBT before EO expense 105 86 91 99 -20 71 239 308 381 597 86 Extra-Ord expense 0 0 0 0 0 0 0 0 0 0 0 PBT 105 86 91 99 -20 71 239 308 381 597 86税34 13 25 29 3 20 66 85 101 173 24率（％）32.4 15.2 27.5 29.0 -14.5 27.5 27.5 27.5 27.5 27.5 27.5 27.5 26.5 28.9 27.5少数派利息和利润/损失/损失Asso的利润/损失。cos。0 0 0 0 0 0 0 0 0 0 0 0 0
Avalon Technologies
主要关键词
相关文件推荐
