Beurs gesloten -
NSE India S.E.
13:43:46 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
358,8
INR
|
-1,95%
|
|
-31,07%
|
-12,43%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
77.310
|
47.243
|
68.245
|
98.191
|
119.695
|
178.481
|
-
|
-
|
Bedrijfswaarde
1 |
99.951
|
70.150
|
108.913
|
143.400
|
172.300
|
196.692
|
178.481
|
178.481
|
K/w-verhouding
|
23,3
x
|
17,3
x
|
46,3
x
|
18,7
x
|
28,2
x
|
43
x
|
24,4
x
|
18,6
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
0,56%
|
0,56%
|
0,56%
|
Marktkapitalisatie/omzet
|
0,97
x
|
0,54
x
|
0,79
x
|
0,96
x
|
1
x
|
1,27
x
|
1,13
x
|
1,01
x
|
Bedrijfswaarde/omzet
|
1,26
x
|
0,8
x
|
1,27
x
|
1,4
x
|
1,44
x
|
1,4
x
|
1,13
x
|
1,01
x
|
Bedrijfswaarde/EBITDA
|
11,6
x
|
5,58
x
|
10,2
x
|
9,67
x
|
11
x
|
10,2
x
|
7,84
x
|
6,77
x
|
Bedrijfswaarde/FCF
|
629
x
|
10
x
|
9,11
x
|
17,3
x
|
15,4
x
|
29,9
x
|
19,4
x
|
14,1
x
|
FCF Yield
|
0,16%
|
9,97%
|
11%
|
5,79%
|
6,48%
|
3,35%
|
5,16%
|
7,07%
|
Price to Book
|
2,42
x
|
1,45
x
|
2,03
x
|
2,48
x
|
2,7
x
|
3,62
x
|
3,08
x
|
2,59
x
|
Aantal aandelen (in duizenden)
|
501.523
|
496.509
|
496.509
|
497.170
|
497.280
|
497.370
|
-
|
-
|
Referentieprijs
2 |
154,2
|
95,15
|
137,4
|
197,5
|
240,7
|
358,8
|
358,8
|
358,8
|
Datum van publicatie
|
28/05/19
|
23/06/20
|
22/06/21
|
24/05/22
|
25/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
79.627
|
87.385
|
86.084
|
102.533
|
119.329
|
140.696
|
157.724
|
175.946
|
EBITDA
1 |
8.630
|
12.576
|
10.628
|
14.832
|
15.653
|
19.326
|
22.763
|
26.355
|
Bedrijfsresultaat (EBIT)
1 |
5.566
|
6.717
|
4.452
|
8.427
|
7.848
|
10.326
|
13.037
|
15.786
|
Operationele Marge
|
6,99%
|
7,69%
|
5,17%
|
8,22%
|
6,58%
|
7,34%
|
8,27%
|
8,97%
|
Resultaat voor belastingen (EBT)
1 |
4.105
|
3.302
|
2.015
|
6.363
|
5.339
|
6.012
|
9.814
|
12.698
|
Nettowinst (verlies)
1 |
3.331
|
2.766
|
1.477
|
5.260
|
4.249
|
3.709
|
7.386
|
9.598
|
Nettomarge
|
4,18%
|
3,17%
|
1,72%
|
5,13%
|
3,56%
|
2,64%
|
4,68%
|
5,46%
|
WPA
2 |
6,620
|
5,500
|
2,970
|
10,57
|
8,530
|
8,350
|
14,73
|
19,30
|
Free Cash Flow
1 |
158,9
|
6.994
|
11.950
|
8.304
|
11.168
|
6.588
|
9.210
|
12.625
|
FCF-marge
|
0,2%
|
8%
|
13,88%
|
8,1%
|
9,36%
|
4,68%
|
5,84%
|
7,18%
|
Kasstroomconversie (ebitda)
|
1,84%
|
55,61%
|
112,44%
|
55,99%
|
71,35%
|
34,09%
|
40,46%
|
47,9%
|
Kasstroomconversie (nettowinst)
|
4,77%
|
252,84%
|
808,83%
|
157,88%
|
262,83%
|
177,62%
|
124,7%
|
131,54%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
2,000
|
2,000
|
2,000
|
Datum van publicatie
|
28/05/19
|
23/06/20
|
22/06/21
|
24/05/22
|
25/05/23
|
-
|
-
|
-
|
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 |
22.589
|
23.909
|
23.716
|
25.043
|
26.496
|
27.278
|
26.621
|
28.163
|
31.921
|
32.623
|
32.154
|
32.654
|
35.540
|
37.184
|
EBITDA
1 |
3.279
|
3.211
|
2.808
|
3.428
|
3.971
|
4.625
|
2.921
|
3.189
|
4.487
|
5.056
|
3.877
|
4.162
|
4.895
|
5.592
|
Bedrijfsresultaat (EBIT)
1 |
1.706
|
1.684
|
1.279
|
1.865
|
2.362
|
2.922
|
1.171
|
1.295
|
2.512
|
2.870
|
1.702
|
2.439
|
2.078
|
3.134
|
Operationele Marge
|
7,55%
|
7,05%
|
5,39%
|
7,45%
|
8,91%
|
10,71%
|
4,4%
|
4,6%
|
7,87%
|
8,8%
|
5,29%
|
7,47%
|
5,85%
|
8,43%
|
Resultaat voor belastingen (EBT)
1 |
1.142
|
1.215
|
-
|
1.342
|
1.808
|
2.519
|
856,1
|
707,5
|
1.724
|
2.050
|
805,6
|
1.388
|
1.118
|
2.129
|
Nettowinst (verlies)
1 |
924,2
|
1.054
|
-
|
1.069
|
1.483
|
2.263
|
685,4
|
462,1
|
1.394
|
1.708
|
49
|
942,7
|
696
|
1.748
|
Nettomarge
|
4,09%
|
4,41%
|
-
|
4,27%
|
5,6%
|
8,29%
|
2,57%
|
1,64%
|
4,37%
|
5,23%
|
0,15%
|
2,89%
|
1,96%
|
4,7%
|
WPA
2 |
1,860
|
2,120
|
-
|
2,150
|
2,980
|
4,550
|
1,380
|
0,9300
|
2,800
|
3,430
|
0,1000
|
3,100
|
1,400
|
2,900
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
9/02/21
|
22/06/21
|
11/08/21
|
11/11/21
|
8/02/22
|
24/05/22
|
11/08/22
|
10/11/22
|
14/02/23
|
25/05/23
|
14/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
22.641
|
22.907
|
40.668
|
45.209
|
52.605
|
18.211
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,623
x
|
1,821
x
|
3,827
x
|
3,048
x
|
3,361
x
|
0,9423
x
|
-
|
-
|
Free Cash Flow
1 |
159
|
6.994
|
11.950
|
8.304
|
11.168
|
6.588
|
9.210
|
12.625
|
ROE (netto-inkomsten/eigen vermogen)
|
11%
|
8,53%
|
4,45%
|
14,4%
|
10,1%
|
9,6%
|
14,2%
|
16,1%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
63,60
|
65,50
|
67,90
|
79,50
|
89,10
|
99,20
|
116,0
|
139,0
|
Cashflow per aandeel
|
11,60
|
24,30
|
31,50
|
26,40
|
36,70
|
-
|
-
|
-
|
Capex
1 |
5.677
|
5.239
|
3.742
|
4.830
|
7.172
|
7.984
|
7.440
|
7.715
|
Capex/omzet
|
7,13%
|
5,99%
|
4,35%
|
4,71%
|
6,01%
|
5,67%
|
4,72%
|
4,38%
|
Datum van publicatie
|
28/05/19
|
23/06/20
|
22/06/21
|
24/05/22
|
25/05/23
|
-
|
-
|
-
|
Laatste slotkoers
358,8
INR Gemiddelde koersdoel
489
INR Spread / Gemiddelde doel +36,27% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -12,43% | 2,14 mld. | | -20,16% | 16,21 mld. | | +4,50% | 12,44 mld. | | +3,98% | 11,58 mld. | | +9,72% | 10,79 mld. | | +23,61% | 8,26 mld. | | -2,19% | 7,68 mld. | | +20,75% | 7,2 mld. | | +4,49% | 6,67 mld. | | +50,89% | 4,66 mld. |
Ziekenhuizen, klinieken & eerstelijnszorgdiensten
|