Beurs gesloten -
NSE India S.E.
13:43:50 15-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3.755
INR
|
-0,50%
|
|
-1,30%
|
+1,79%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
169.409
|
131.412
|
193.611
|
153.054
|
273.821
|
354.215
|
-
|
-
|
Bedrijfswaarde
1 |
168.525
|
130.833
|
176.073
|
137.542
|
248.186
|
369.288
|
314.348
|
309.313
|
K/w-verhouding
|
33,2
x
|
22,3
x
|
34,2
x
|
24,7
x
|
25,9
x
|
32,5
x
|
30,8
x
|
27,7
x
|
Dividendrendement
|
0,5%
|
1,94%
|
0,44%
|
0,55%
|
0,55%
|
0,54%
|
0,56%
|
0,79%
|
Marktkapitalisatie/omzet
|
5,52
x
|
4,41
x
|
6,72
x
|
4,29
x
|
5,58
x
|
7,61
x
|
6,74
x
|
6,12
x
|
Bedrijfswaarde/omzet
|
5,49
x
|
4,39
x
|
6,11
x
|
3,86
x
|
5,06
x
|
7,61
x
|
5,98
x
|
5,35
x
|
Bedrijfswaarde/EBITDA
|
25,5
x
|
19,2
x
|
29,7
x
|
20,6
x
|
20
x
|
27,7
x
|
23,6
x
|
21,4
x
|
Bedrijfswaarde/FCF
|
-2.397
x
|
23,9
x
|
37,1
x
|
-83,5
x
|
36,9
x
|
38,9
x
|
31,8
x
|
32,8
x
|
FCF Yield
|
-0,04%
|
4,18%
|
2,69%
|
-1,2%
|
2,71%
|
2,57%
|
3,14%
|
3,05%
|
Price to Book
|
4,82
x
|
3,55
x
|
4,56
x
|
3,22
x
|
4,81
x
|
5,33
x
|
4,66
x
|
4,14
x
|
Aantal aandelen (in duizenden)
|
94.320
|
94.320
|
94.320
|
94.320
|
94.320
|
94.320
|
-
|
-
|
Referentieprijs
2 |
1.796
|
1.393
|
2.053
|
1.623
|
2.903
|
3.755
|
3.755
|
3.755
|
Datum van publicatie
|
27/05/19
|
22/06/20
|
25/05/21
|
25/05/22
|
25/05/23
|
14/05/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
30.695
|
29.809
|
28.815
|
35.665
|
49.088
|
48.538
|
52.560
|
57.837
|
EBITDA
1 |
6.599
|
6.803
|
5.925
|
6.689
|
12.406
|
13.338
|
13.334
|
14.447
|
Bedrijfsresultaat (EBIT)
1 |
5.811
|
5.824
|
4.990
|
5.767
|
11.476
|
12.335
|
12.100
|
13.018
|
Operationele Marge
|
18,93%
|
19,54%
|
17,32%
|
16,17%
|
23,38%
|
25,41%
|
23,02%
|
22,51%
|
Resultaat voor belastingen (EBT)
1 |
6.944
|
7.187
|
7.296
|
7.813
|
13.620
|
14.880
|
14.861
|
16.426
|
Nettowinst (verlies)
1 |
5.108
|
5.904
|
5.661
|
6.197
|
10.559
|
11.356
|
11.398
|
12.661
|
Nettomarge
|
16,64%
|
19,8%
|
19,65%
|
17,37%
|
21,51%
|
23,4%
|
21,69%
|
21,89%
|
WPA
2 |
54,16
|
62,59
|
60,02
|
65,70
|
112,0
|
120,4
|
121,8
|
135,5
|
Free Cash Flow
1 |
-70,31
|
5.473
|
4.743
|
-1.647
|
6.729
|
8.284
|
9.877
|
9.431
|
FCF-marge
|
-0,23%
|
18,36%
|
16,46%
|
-4,62%
|
13,71%
|
16,72%
|
18,79%
|
16,31%
|
Kasstroomconversie (ebitda)
|
-
|
80,46%
|
80,04%
|
-
|
54,24%
|
61,43%
|
74,08%
|
65,28%
|
Kasstroomconversie (nettowinst)
|
-
|
92,71%
|
83,78%
|
-
|
63,73%
|
72,49%
|
86,66%
|
74,49%
|
Dividend per aandeel
2 |
9,000
|
27,00
|
9,000
|
9,000
|
16,00
|
20,19
|
20,96
|
29,59
|
Datum van publicatie
|
27/05/19
|
22/06/20
|
25/05/21
|
25/05/22
|
25/05/23
|
14/05/24
|
-
|
-
|
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
|
---|
Omzet
1 |
6.987
|
8.602
|
7.399
|
8.852
|
8.481
|
10.933
|
10.797
|
13.287
|
12.269
|
12.736
|
12.396
|
13.988
|
12.641
|
12.334
|
EBITDA
1 |
1.723
|
1.594
|
1.623
|
1.619
|
1.612
|
2.126
|
2.322
|
3.120
|
3.657
|
3.157
|
3.430
|
3.450
|
3.287
|
3.076
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
2.114
|
2.874
|
-
|
-
|
-
|
-
|
2.916
|
2.749
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
19,58%
|
21,63%
|
-
|
-
|
-
|
-
|
23,07%
|
22,29%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
1.865
|
1.751
|
1.761
|
2.436
|
2.459
|
3.157
|
4.540
|
-
|
3.708
|
3.859
|
3.896
|
3.752
|
Nettowinst (verlies)
1 |
1.591
|
1.338
|
1.493
|
1.376
|
1.382
|
1.946
|
1.905
|
2.448
|
3.525
|
2.682
|
2.723
|
2.821
|
2.752
|
2.661
|
Nettomarge
|
22,78%
|
15,55%
|
20,18%
|
15,54%
|
16,29%
|
17,8%
|
17,64%
|
18,42%
|
28,73%
|
21,06%
|
21,97%
|
20,17%
|
21,77%
|
21,58%
|
WPA
2 |
-
|
-
|
15,83
|
14,59
|
14,65
|
20,63
|
20,19
|
25,95
|
37,37
|
28,43
|
28,87
|
30,70
|
29,95
|
27,90
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
9/02/21
|
25/05/21
|
13/08/21
|
30/10/21
|
27/01/22
|
25/05/22
|
9/08/22
|
14/11/22
|
27/01/23
|
25/05/23
|
2/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
884
|
579
|
17.539
|
15.512
|
25.635
|
31.564
|
39.867
|
44.903
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-70,3
|
5.473
|
4.743
|
-1.647
|
6.729
|
8.284
|
9.877
|
9.431
|
ROE (netto-inkomsten/eigen vermogen)
|
15,7%
|
16,4%
|
14,2%
|
13,8%
|
20,2%
|
18,6%
|
16%
|
15,6%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
373,0
|
392,0
|
450,0
|
504,0
|
603,0
|
705,0
|
805,0
|
908,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
2.066
|
1.320
|
1.242
|
1.255
|
1.948
|
2.524
|
1.868
|
1.753
|
Capex/omzet
|
6,73%
|
4,43%
|
4,31%
|
3,52%
|
3,97%
|
5,1%
|
3,55%
|
3,03%
|
Datum van publicatie
|
27/05/19
|
22/06/20
|
25/05/21
|
25/05/22
|
25/05/23
|
14/05/24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
3.755
INR Gemiddelde koersdoel
4.161
INR Spread / Gemiddelde doel +10,81% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,79% | 4,26 mld. | | +15,99% | 86,04 mld. | | +19,64% | 36,93 mld. | | +25,58% | 34,44 mld. | | +8,61% | 27,97 mld. | | +5,57% | 27,27 mld. | | +7,52% | 27,11 mld. | | +21,55% | 26,56 mld. | | +20,23% | 25,25 mld. | | +21,57% | 18,53 mld. |
Industriële machines & uitrusting - Andere
|