BHARAT FORGE LIMITED Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 1.555 INR | +0,03% |
|
-1,16% | +25,53% |
| 24/05 | Bharat Forge Limited benoemt Amit Kalyani tot vice-voorzitter | CI |
| 10/05 | BHARAT FORGE LIMITED : Nomura is Neutraal over het aandeel | ZM |
Totale waarde
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 238.159 | 108.994 | 277.561 | 326.797 | 358.550 | 724.037 | - | - |
| Bedrijfswaarde 1 | 271.133 | 142.027 | 318.630 | 377.312 | 410.786 | 525.859 | 770.909 | 762.550 |
| K/w-verhouding | 23,1 x | 31,2 x | -220 x | 30,2 x | 67,9 x | 55,3 x | 44,3 x | 34,6 x |
| Dividendrendement | 0,98% | 1,5% | - | 1% | 0,91% | 0,48% | 0,58% | 0,64% |
| Marktkapitalisatie/omzet | 2,35 x | 1,35 x | 4,38 x | 3,12 x | 2,78 x | 3,35 x | 4,02 x | 3,58 x |
| Bedrijfswaarde/omzet | 2,67 x | 1,76 x | 5,03 x | 3,61 x | 3,18 x | 3,35 x | 4,28 x | 3,77 x |
| Bedrijfswaarde/EBITDA | 13,3 x | 12,7 x | 37 x | 18,7 x | 23,2 x | 20,5 x | 23,4 x | 19,7 x |
| Bedrijfswaarde/FCF | -102 x | 25,4 x | 301 x | -67,1 x | 138 x | 74,3 x | 64 x | 47,2 x |
| FCF Yield | -0,98% | 3,94% | 0,33% | -1,49% | 0,73% | 1,35% | 1,56% | 2,12% |
| Price to Book | 4,43 x | 2,09 x | 5,13 x | 4,97 x | 5,35 x | 9,86 x | 8,83 x | 7,46 x |
| Aantal aandelen (in duizenden) | 465.518 | 465.589 | 465.589 | 465.589 | 465.589 | 465.589 | - | - |
| Referentieprijs 2 | 511,6 | 234,1 | 596,2 | 701,9 | 770,1 | 1.555 | 1.555 | 1.555 |
| Datum van publicatie | 20/05/19 | 29/06/20 | 4/06/21 | 16/05/22 | 5/05/23 | 8/05/24 | - | - |
1INR in Miljoen2INR
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Marzo | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 101.457 | 80.558 | 63.363 | 104.611 | 129.103 | 156.821 | 179.999 | 202.096 |
| EBITDA 1 | 20.442 | 11.147 | 8.617 | 20.159 | 17.675 | 25.633 | 32.875 | 38.679 |
| Bedrijfsresultaat (EBIT) 1 | 15.234 | 5.670 | 2.496 | 12.856 | 10.319 | 17.151 | 24.147 | 29.521 |
| Operationele Marge | 15,02% | 7,04% | 3,94% | 12,29% | 7,99% | 10,94% | 13,42% | 14,61% |
| Resultaat voor belastingen (EBT) 1 | 15.990 | 4.617 | -254,5 | 13.805 | 8.269 | 14.390 | 22.532 | 28.561 |
| Nettowinst (verlies) 1 | 10.326 | 3.498 | -1.264 | 10.818 | 5.284 | 9.511 | 16.044 | 20.629 |
| Nettomarge | 10,18% | 4,34% | -1,99% | 10,34% | 4,09% | 6,07% | 8,91% | 10,21% |
| WPA 2 | 22,17 | 7,510 | -2,710 | 23,23 | 11,35 | 20,43 | 35,12 | 44,96 |
| Free Cash Flow 1 | -2.656 | 5.602 | 1.058 | -5.625 | 2.983 | 10.476 | 12.042 | 16.160 |
| FCF-marge | -2,62% | 6,95% | 1,67% | -5,38% | 2,31% | 6,69% | 6,69% | 8% |
| Kasstroomconversie (ebitda) | - | 50,25% | 12,27% | - | 16,88% | 39,66% | 36,63% | 41,78% |
| Kasstroomconversie (nettowinst) | - | 160,13% | - | - | 56,45% | 98,99% | 75,06% | 78,34% |
| Dividend per aandeel 2 | 5,000 | 3,500 | - | 7,000 | 7,000 | 7,468 | 9,000 | 9,972 |
| Datum van publicatie | 20/05/19 | 29/06/20 | 4/06/21 | 16/05/22 | 5/05/23 | 8/05/24 | - | - |
1INR in Miljoen2INR
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Maart | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 17.231 | 20.828 | 21.077 | 23.856 | 23.947 | 35.731 | 28.515 | 30.764 | 33.534 | 36.290 | 38.773 | 39.666 | 34.944 | 37.814 | - |
| EBITDA 1 | 2.838 | 4.258 | 4.503 | 5.099 | 5.018 | 5.539 | 4.278 | 4.320 | 4.693 | 4.385 | 5.954 | 6.468 | 6.623 | 7.102 | - |
| Bedrijfsresultaat (EBIT) 1 | 1.228 | 2.651 | - | - | - | 3.401 | 2.446 | 2.439 | 2.837 | 2.573 | 3.893 | 4.100 | 5.667 | 6.054 | - |
| Operationele Marge | 7,13% | 12,73% | - | - | - | 9,52% | 8,58% | 7,93% | 8,46% | 7,09% | 10,04% | 10,34% | 16,22% | 16,01% | - |
| Resultaat voor belastingen (EBT) 1 | -1.760 | 2.693 | - | 3.406 | 5.000 | 3.366 | 2.346 | 2.348 | 2.110 | 1.768 | 3.415 | 4.045 | 4.230 | 4.207 | - |
| Nettowinst (verlies) 1 | -2.092 | 2.086 | 1.536 | 2.712 | 4.212 | 2.357 | 1.645 | 1.459 | 825 | 1.355 | 2.234 | 3.079 | 3.532 | 2.933 | - |
| Nettomarge | -12,14% | 10,02% | 7,29% | 11,37% | 17,59% | 6,6% | 5,77% | 4,74% | 2,46% | 3,73% | 5,76% | 7,76% | 10,11% | 7,76% | - |
| WPA 2 | -4,490 | 4,480 | - | 5,820 | 9,050 | 5,060 | 3,530 | 3,130 | 1,780 | 2,910 | 4,800 | 6,733 | 8,012 | 6,800 | 13,52 |
| Dividend per aandeel 2 | - | - | - | - | - | - | - | - | - | 5,500 | - | - | - | - | - |
| Datum van publicatie | 12/02/21 | 4/06/21 | 12/08/21 | 12/11/21 | 10/02/22 | 16/05/22 | 11/08/22 | 14/11/22 | 14/02/23 | 5/05/23 | 9/08/23 | - | - | - | - |
1INR in Miljoen2INR
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 32.974 | 33.032 | 41.069 | 50.515 | 52.237 | 54.055 | 46.872 | 38.513 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 1,613 x | 2,963 x | 4,766 x | 2,506 x | 2,955 x | 2,046 x | 1,426 x | 0,9957 x |
| Free Cash Flow 1 | -2.656 | 5.602 | 1.058 | -5.625 | 2.983 | 10.476 | 12.042 | 16.160 |
| ROE (netto-inkomsten/eigen vermogen) | 20,6% | 7,72% | 5,2% | 16,8% | 7,9% | 15,1% | 20,5% | 22% |
| ROA (netto-inkomsten/totale activa) | 9,54% | 3,52% | 1,45% | 7,01% | 3,11% | 6,55% | 8,72% | 10,3% |
| Totale activa 1 | 108.293 | 99.255 | -86.926 | 154.211 | 169.966 | 161.497 | 183.907 | 199.539 |
| Nettoactief per aandeel 2 | 115,0 | 112,0 | 116,0 | 141,0 | 144,0 | 158,0 | 176,0 | 209,0 |
| Cashflow per aandeel 2 | 19,60 | 32,70 | 21,90 | 10,90 | 27,80 | 43,20 | 56,90 | 64,10 |
| Capex 1 | 11.771 | 9.618 | 9.143 | 10.683 | 9.962 | 7.304 | 8.048 | 8.672 |
| Capex/omzet | 11,6% | 11,94% | 14,43% | 10,21% | 7,72% | 4,66% | 4,47% | 4,29% |
| Datum van publicatie | 20/05/19 | 29/06/20 | 4/06/21 | 16/05/22 | 5/05/23 | 8/05/24 | - | - |
1INR in Miljoen2INR
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
B+
Verkoop
Koop
Gemiddeld advies
Houden
Aantal analisten
27
Laatste slotkoers
1.555
INR
Gemiddelde koersdoel
1.350
INR
Spread / Gemiddelde doel
-13,16%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +25,53% | 8,68 mld. | |
| +0,12% | 25,69 mld. | |
| +16,36% | 20,68 mld. | |
| +37,43% | 12,35 mld. | |
| -12,04% | 11,14 mld. | |
| +7,48% | 10,52 mld. | |
| +5,48% | 9,66 mld. | |
| +1,67% | 8,48 mld. | |
| +38,70% | 7,83 mld. | |
| -9,66% | 6,18 mld. |
- Beurs
- Aandelen
- Koers BHARATFORG
- Financiën Bharat Forge Limited
