Beurs gesloten -
NSE India S.E.
13:43:46 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.844
INR
|
-0,60%
|
|
+1,27%
|
-16,41%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.431.795
|
1.598.503
|
2.433.868
|
2.954.281
|
2.648.969
|
2.728.102
|
-
|
-
|
Bedrijfswaarde
1 |
1.416.501
|
1.581.135
|
2.394.141
|
2.924.365
|
2.616.959
|
2.697.919
|
2.696.363
|
2.690.387
|
K/w-verhouding
|
66,3
x
|
59,1
x
|
77,5
x
|
97,5
x
|
64,5
x
|
49,3
x
|
48,1
x
|
44
x
|
Dividendrendement
|
0,7%
|
0,72%
|
0,7%
|
0,62%
|
0,77%
|
1,14%
|
1,24%
|
1,34%
|
Marktkapitalisatie/omzet
|
7,4
x
|
7,91
x
|
11,2
x
|
10,2
x
|
7,71
x
|
7,57
x
|
6,91
x
|
6,23
x
|
Bedrijfswaarde/omzet
|
7,32
x
|
7,82
x
|
11
x
|
10
x
|
7,61
x
|
7,49
x
|
6,83
x
|
6,15
x
|
Bedrijfswaarde/EBITDA
|
37,8
x
|
37,5
x
|
49,3
x
|
60,9
x
|
41,7
x
|
34,3
x
|
33
x
|
29,9
x
|
Bedrijfswaarde/FCF
|
133
x
|
71
x
|
70,4
x
|
652
x
|
89,6
x
|
60,6
x
|
67,4
x
|
59
x
|
FCF Yield
|
0,75%
|
1,41%
|
1,42%
|
0,15%
|
1,12%
|
1,65%
|
1,48%
|
1,7%
|
Price to Book
|
15
x
|
15,8
x
|
19
x
|
21,4
x
|
16,6
x
|
14,7
x
|
13
x
|
11,5
x
|
Aantal aandelen (in duizenden)
|
959.198
|
959.198
|
959.198
|
959.198
|
959.198
|
959.198
|
-
|
-
|
Referentieprijs
2 |
1.493
|
1.666
|
2.537
|
3.080
|
2.762
|
2.844
|
2.844
|
2.844
|
Datum van publicatie
|
9/05/19
|
23/06/20
|
12/05/21
|
10/05/22
|
11/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
193.498
|
202.112
|
217.128
|
291.013
|
343.678
|
360.263
|
395.022
|
437.703
|
EBITDA
1 |
37.516
|
42.125
|
48.556
|
48.036
|
62.698
|
78.732
|
81.779
|
90.076
|
Bedrijfsresultaat (EBIT)
1 |
33.209
|
34.320
|
40.643
|
39.872
|
54.018
|
70.636
|
71.580
|
78.216
|
Operationele Marge
|
17,16%
|
16,98%
|
18,72%
|
13,7%
|
15,72%
|
19,61%
|
18,12%
|
17,87%
|
Resultaat voor belastingen (EBT)
1 |
32.699
|
36.340
|
43.044
|
41.877
|
56.888
|
74.207
|
76.515
|
83.775
|
Nettowinst (verlies)
1 |
21.595
|
27.052
|
31.393
|
30.306
|
41.064
|
55.323
|
56.519
|
61.474
|
Nettomarge
|
11,16%
|
13,38%
|
14,46%
|
10,41%
|
11,95%
|
15,36%
|
14,31%
|
14,04%
|
WPA
2 |
22,51
|
28,20
|
32,73
|
31,59
|
42,82
|
57,75
|
59,19
|
64,59
|
Free Cash Flow
1 |
10.635
|
22.284
|
34.015
|
4.482
|
29.201
|
44.502
|
39.982
|
45.632
|
FCF-marge
|
5,5%
|
11,03%
|
15,67%
|
1,54%
|
8,5%
|
12,35%
|
10,12%
|
10,43%
|
Kasstroomconversie (ebitda)
|
28,35%
|
52,9%
|
70,05%
|
9,33%
|
46,57%
|
56,52%
|
48,89%
|
50,66%
|
Kasstroomconversie (nettowinst)
|
49,25%
|
82,37%
|
108,35%
|
14,79%
|
71,11%
|
80,44%
|
70,74%
|
74,23%
|
Dividend per aandeel
2 |
10,50
|
12,00
|
17,85
|
19,15
|
21,25
|
32,30
|
35,39
|
38,19
|
Datum van publicatie
|
9/05/19
|
23/06/20
|
12/05/21
|
10/05/22
|
11/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
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 |
67.885
|
66.514
|
55.854
|
70.960
|
85.272
|
78.927
|
86.069
|
84.576
|
86.367
|
87.508
|
91.823
|
89.821
|
93.261
|
90.884
|
-
|
EBITDA
1 |
17.879
|
13.183
|
9.136
|
9.044
|
15.423
|
14.433
|
15.560
|
12.277
|
16.114
|
18.638
|
21.213
|
18.523
|
20.066
|
19.181
|
-
|
Bedrijfsresultaat (EBIT)
1 |
15.947
|
11.049
|
7.130
|
7.017
|
13.344
|
12.382
|
13.478
|
10.120
|
13.974
|
16.437
|
19.230
|
15.589
|
18.049
|
16.903
|
-
|
Operationele Marge
|
23,49%
|
16,61%
|
12,76%
|
9,89%
|
15,65%
|
15,69%
|
15,66%
|
11,97%
|
16,18%
|
18,78%
|
20,94%
|
17,36%
|
19,35%
|
18,6%
|
-
|
Resultaat voor belastingen (EBT)
1 |
16.968
|
11.563
|
7.786
|
8.262
|
13.788
|
11.892
|
14.066
|
10.942
|
14.782
|
17.098
|
21.050
|
16.846
|
18.635
|
17.311
|
-
|
Nettowinst (verlies)
1 |
12.383
|
8.521
|
5.685
|
5.960
|
10.157
|
8.504
|
10.169
|
7.827
|
10.727
|
12.341
|
15.504
|
12.725
|
13.985
|
13.411
|
-
|
Nettomarge
|
18,24%
|
12,81%
|
10,18%
|
8,4%
|
11,91%
|
10,77%
|
11,82%
|
9,25%
|
12,42%
|
14,1%
|
16,88%
|
14,17%
|
15%
|
14,76%
|
-
|
WPA
2 |
12,91
|
8,880
|
5,930
|
6,210
|
10,59
|
8,870
|
10,60
|
8,160
|
11,19
|
12,87
|
16,17
|
13,08
|
14,61
|
13,95
|
-
|
Dividend per aandeel
2 |
-
|
14,50
|
-
|
3,650
|
-
|
15,50
|
-
|
-
|
-
|
21,25
|
-
|
-
|
-
|
35,11
|
-
|
Datum van publicatie
|
21/01/21
|
12/05/21
|
20/07/21
|
21/10/21
|
20/01/22
|
10/05/22
|
26/07/22
|
20/10/22
|
19/01/23
|
11/05/23
|
25/07/23
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
15.294
|
17.369
|
39.728
|
29.917
|
32.010
|
30.183
|
31.740
|
37.715
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
10.635
|
22.284
|
34.015
|
4.483
|
29.201
|
44.502
|
39.982
|
45.632
|
ROE (netto-inkomsten/eigen vermogen)
|
24,1%
|
27,6%
|
27,4%
|
22,8%
|
27,6%
|
31,6%
|
28,6%
|
27,6%
|
ROA (netto-inkomsten/totale activa)
|
14,7%
|
16,7%
|
17,2%
|
14%
|
16,8%
|
22,9%
|
20,7%
|
20,8%
|
Totale activa
1 |
147.222
|
162.164
|
182.622
|
216.770
|
243.912
|
241.959
|
272.988
|
295.647
|
Nettoactief per aandeel
2 |
99,20
|
106,0
|
134,0
|
144,0
|
167,0
|
194,0
|
219,0
|
248,0
|
Cashflow per aandeel
2 |
23,10
|
27,40
|
38,40
|
10,30
|
43,70
|
59,20
|
55,40
|
58,00
|
Capex
1 |
11.336
|
4.035
|
2.819
|
5.382
|
12.734
|
21.103
|
22.504
|
21.745
|
Capex/omzet
|
5,86%
|
2%
|
1,3%
|
1,85%
|
3,71%
|
5,86%
|
5,7%
|
4,97%
|
Datum van publicatie
|
9/05/19
|
23/06/20
|
12/05/21
|
10/05/22
|
11/05/23
|
-
|
-
|
-
|
Laatste slotkoers
2.844
INR Gemiddelde koersdoel
3.220
INR Spread / Gemiddelde doel +13,22% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -16,41% | 32,71 mld. | | -1,75% | 77,87 mld. | | -12,97% | 30,63 mld. | | -13,83% | 14,66 mld. | | -3,81% | 13,83 mld. | | -16,71% | 7,04 mld. | | -8,10% | 6,89 mld. | | -14,49% | 2,75 mld. | | -15,90% | 2,71 mld. | | -30,96% | 2,39 mld. |
Verf & Coating
|