Beurs gesloten -
NSE India S.E.
13:40:28 16-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3.109
INR
|
+0,61%
|
|
-0,05%
|
+9,14%
|
Fiscaal tijdperk: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
151.279
|
1.133.739
|
2.216.887
|
1.995.002
|
3.640.651
|
3.545.403
|
-
|
Bedrijfswaarde
1 |
151.279
|
1.133.739
|
2.216.887
|
1.995.002
|
4.071.205
|
4.369.737
|
4.719.646
|
K/w-verhouding
|
13,3
x
|
123
x
|
286
x
|
80,3
x
|
117
x
|
54,2
x
|
33,6
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
0,04%
|
0,04%
|
Marktkapitalisatie/omzet
|
0,35
x
|
2,87
x
|
3,19
x
|
1,46
x
|
3,35
x
|
2,74
x
|
2,36
x
|
Bedrijfswaarde/omzet
|
0,35
x
|
2,87
x
|
3,19
x
|
1,46
x
|
3,74
x
|
3,38
x
|
3,15
x
|
Bedrijfswaarde/EBITDA
|
6,62
x
|
45,3
x
|
59,7
x
|
22,6
x
|
35,8
x
|
24,8
x
|
19,7
x
|
Bedrijfswaarde/FCF
|
-33,8
x
|
-2.494
x
|
-21,6
x
|
68,8
x
|
-33,8
x
|
234
x
|
77,8
x
|
FCF Yield
|
-2,96%
|
-0,04%
|
-4,63%
|
1,45%
|
-2,96%
|
0,43%
|
1,28%
|
Price to Book
|
0,89
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
1.099.810
|
1.099.810
|
1.099.810
|
1.140.001
|
1.140.001
|
1.140.001
|
-
|
Referentieprijs
2 |
137,6
|
1.031
|
2.016
|
1.750
|
3.194
|
3.110
|
3.110
|
Datum van publicatie
|
6/05/20
|
5/05/21
|
3/05/22
|
4/05/23
|
2/05/24
|
-
|
-
|
Fiscaal tijdperk: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
434.026
|
395.371
|
694.202
|
1.369.778
|
1.087.235
|
1.293.050
|
1.500.043
|
EBITDA
1 |
22.843
|
25.050
|
37.130
|
88.280
|
113.766
|
176.295
|
240.069
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
-
|
83.344
|
111.913
|
163.704
|
Operationele Marge
|
-
|
-
|
-
|
-
|
7,67%
|
8,65%
|
10,91%
|
Resultaat voor belastingen (EBT)
1 |
11.233
|
10.860
|
9.520
|
32.499
|
49.249
|
84.526
|
123.681
|
Nettowinst (verlies)
1 |
11.382
|
9.226
|
7.766
|
24.729
|
32.408
|
60.564
|
89.087
|
Nettomarge
|
2,62%
|
2,33%
|
1,12%
|
1,81%
|
2,98%
|
4,68%
|
5,94%
|
WPA
2 |
10,35
|
8,390
|
7,060
|
21,78
|
27,24
|
57,33
|
92,49
|
Free Cash Flow
1 |
-4.476
|
-454,5
|
-102.622
|
29.017
|
-120.537
|
18.700
|
60.630
|
FCF-marge
|
-1,03%
|
-0,11%
|
-14,78%
|
2,12%
|
-11,09%
|
1,45%
|
4,04%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
32,87%
|
-
|
10,61%
|
25,26%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
117,34%
|
-
|
30,88%
|
68,06%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
1,200
|
1,200
|
Datum van publicatie
|
6/05/20
|
5/05/21
|
3/05/22
|
4/05/23
|
2/05/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
2026 Q1
|
2026 S1
|
2026 S2
|
---|
Omzet
1 |
187.579
|
248.655
|
408.442
|
381.752
|
266.122
|
313.460
|
-
|
-
|
283.364
|
324.313
|
281.406
|
263.100
|
-
|
323.700
|
373.500
|
-
|
376.940
|
-
|
-
|
EBITDA
1 |
7.717
|
12.620
|
17.424
|
18.694
|
16.292
|
35.871
|
-
|
-
|
32.273
|
31.954
|
37.029
|
37.000
|
-
|
53.600
|
63.300
|
-
|
53.470
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
24.674
|
23.840
|
16.430
|
14.880
|
-
|
29.940
|
38.030
|
-
|
28.370
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,71%
|
7,35%
|
5,84%
|
5,66%
|
-
|
9,25%
|
10,18%
|
-
|
7,53%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
23.608
|
6.942
|
16.430
|
14.880
|
-
|
29.940
|
38.030
|
-
|
28.370
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
-
|
4.695
|
4.609
|
8.201
|
7.225
|
2.278
|
9.018
|
18.884
|
4.506
|
11.553
|
11.640
|
-
|
19.280
|
26.240
|
-
|
20.310
|
-
|
-
|
Nettomarge
|
-
|
-
|
1,15%
|
1,21%
|
3,08%
|
2,3%
|
-
|
-
|
6,66%
|
1,39%
|
4,11%
|
4,42%
|
-
|
5,96%
|
7,03%
|
-
|
5,39%
|
-
|
-
|
WPA
2 |
-
|
-
|
-
|
-
|
-
|
-
|
2,000
|
7,910
|
16,57
|
3,490
|
9,700
|
9,700
|
-
|
16,07
|
21,87
|
-
|
16,90
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14/02/22
|
3/05/22
|
4/08/22
|
3/11/22
|
14/02/23
|
4/05/23
|
2/11/23
|
2/11/23
|
1/02/24
|
2/05/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
430.554
|
824.334
|
1.174.243
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
3,785
x
|
4,676
x
|
4,891
x
|
-
|
Free Cash Flow
1 |
-4.476
|
-455
|
-102.622
|
29.017
|
-120.537
|
18.700
|
60.630
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
6,29%
|
6,45%
|
3,94%
|
8,94%
|
8,99%
|
13,3%
|
14,8%
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
154,0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
-
|
116.475
|
147.247
|
223.659
|
211.610
|
355.170
|
526.500
|
Capex/omzet
|
-
|
-
|
16,78%
|
10,75%
|
20,57%
|
16,37%
|
23,68%
|
-
|
Datum van publicatie
|
6/05/20
|
5/05/21
|
3/05/22
|
4/05/23
|
2/05/24
|
-
|
-
|
-
|
Laatste slotkoers
3.110
INR Gemiddelde koersdoel
4.069
INR Spread / Gemiddelde doel +30,84% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +50,52% | 85,84 mld. | | +41,60% | 73,07 mld. | | +42,58% | 70,82 mld. | | +40,81% | 32,2 mld. | | +33,49% | 30,99 mld. | | +15,33% | 21,23 mld. | | +17,45% | 17,74 mld. | | +0,25% | 13,8 mld. | | -16,03% | 6,63 mld. |
Gediversifieerde handel & distributie
|