Vertraagde tijd
NSE India S.E.
11:18:07 15-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
484,5
INR
|
-2,03%
|
|
-3,38%
|
-19,90%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
314.307
|
483.042
|
742.704
|
679.735
|
564.787
|
576.678
|
-
|
-
|
Bedrijfswaarde
1 |
316.762
|
484.408
|
740.048
|
682.412
|
569.487
|
574.508
|
569.897
|
563.944
|
K/w-verhouding
|
63,1
x
|
73,7
x
|
103
x
|
81,7
x
|
65,6
x
|
48,3
x
|
43,9
x
|
39,8
x
|
Dividendrendement
|
0,59%
|
0,44%
|
0,37%
|
0,44%
|
0,55%
|
0,8%
|
0,91%
|
1,03%
|
Marktkapitalisatie/omzet
|
5,19
x
|
7,59
x
|
10,9
x
|
7,76
x
|
5,34
x
|
5,07
x
|
4,6
x
|
4,18
x
|
Bedrijfswaarde/omzet
|
5,23
x
|
7,61
x
|
10,9
x
|
7,79
x
|
5,39
x
|
5,05
x
|
4,54
x
|
4,09
x
|
Bedrijfswaarde/EBITDA
|
36
x
|
45,7
x
|
62,3
x
|
51,3
x
|
38,3
x
|
29,7
x
|
27,4
x
|
24,9
x
|
Bedrijfswaarde/FCF
|
130
x
|
167
x
|
121
x
|
-329
x
|
250
x
|
54,4
x
|
51,1
x
|
46,1
x
|
FCF Yield
|
0,77%
|
0,6%
|
0,82%
|
-0,3%
|
0,4%
|
1,84%
|
1,96%
|
2,17%
|
Price to Book
|
12,7
x
|
18,2
x
|
22
x
|
17,3
x
|
12,6
x
|
11
x
|
9,58
x
|
8,44
x
|
Aantal aandelen (in duizenden)
|
1.165.360
|
1.165.360
|
1.165.559
|
1.165.593
|
1.165.712
|
1.165.712
|
-
|
-
|
Referentieprijs
2 |
269,7
|
414,5
|
637,2
|
583,2
|
484,5
|
494,7
|
494,7
|
494,7
|
Datum van publicatie
|
30/05/19
|
23/06/20
|
26/05/21
|
26/05/22
|
15/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
60.618
|
63.658
|
68.176
|
87.618
|
105.678
|
113.662
|
125.490
|
137.952
|
EBITDA
1 |
8.807
|
10.610
|
11.880
|
13.311
|
14.872
|
19.313
|
20.766
|
22.655
|
Bedrijfsresultaat (EBIT)
1 |
7.429
|
8.700
|
9.768
|
11.084
|
12.232
|
16.172
|
16.938
|
18.615
|
Operationele Marge
|
12,26%
|
13,67%
|
14,33%
|
12,65%
|
11,57%
|
14,23%
|
13,5%
|
13,49%
|
Resultaat voor belastingen (EBT)
1 |
7.706
|
8.832
|
9.842
|
11.223
|
11.755
|
15.874
|
17.087
|
18.931
|
Nettowinst (verlies)
1 |
4.979
|
6.578
|
7.198
|
8.330
|
8.594
|
11.889
|
12.953
|
14.202
|
Nettomarge
|
8,21%
|
10,33%
|
10,56%
|
9,51%
|
8,13%
|
10,46%
|
10,32%
|
10,29%
|
WPA
2 |
4,275
|
5,625
|
6,175
|
7,142
|
7,383
|
10,25
|
11,26
|
12,43
|
Free Cash Flow
1 |
2.435
|
2.897
|
6.097
|
-2.075
|
2.279
|
10.564
|
11.156
|
12.233
|
FCF-marge
|
4,02%
|
4,55%
|
8,94%
|
-2,37%
|
2,16%
|
9,29%
|
8,89%
|
8,87%
|
Kasstroomconversie (ebitda)
|
27,65%
|
27,3%
|
51,32%
|
-
|
15,33%
|
54,7%
|
53,72%
|
54%
|
Kasstroomconversie (nettowinst)
|
48,91%
|
44,04%
|
84,71%
|
-
|
26,52%
|
88,86%
|
86,13%
|
86,14%
|
Dividend per aandeel
2 |
1,583
|
1,833
|
2,333
|
2,583
|
2,667
|
3,934
|
4,481
|
5,078
|
Datum van publicatie
|
30/05/19
|
23/06/20
|
26/05/21
|
26/05/22
|
15/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
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 S1
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
21.182
|
20.261
|
17.985
|
22.250
|
25.508
|
21.875
|
27.597
|
26.709
|
26.936
|
24.436
|
30.295
|
28.444
|
57.968
|
29.078
|
25.653
|
EBITDA
1 |
4.150
|
3.356
|
2.385
|
3.540
|
3.921
|
3.464
|
4.083
|
3.640
|
3.496
|
3.688
|
5.568
|
4.960
|
-
|
5.190
|
3.907
|
Bedrijfsresultaat (EBIT)
1 |
3.621
|
2.814
|
1.837
|
2.981
|
3.361
|
2.919
|
3.455
|
3.015
|
2.853
|
2.944
|
4.785
|
4.104
|
-
|
4.272
|
3.031
|
Operationele Marge
|
17,1%
|
13,89%
|
10,21%
|
13,4%
|
13,17%
|
13,35%
|
12,52%
|
11,29%
|
10,59%
|
12,05%
|
15,8%
|
14,43%
|
-
|
14,69%
|
11,82%
|
Resultaat voor belastingen (EBT)
1 |
3.688
|
2.844
|
1.912
|
2.984
|
3.377
|
2.964
|
3.423
|
2.899
|
2.666
|
2.801
|
4.762
|
4.047
|
-
|
4.427
|
3.002
|
Nettowinst (verlies)
1 |
2.748
|
2.086
|
1.406
|
2.188
|
2.527
|
2.203
|
2.534
|
2.194
|
2.009
|
1.857
|
3.544
|
3.017
|
-
|
3.238
|
2.241
|
Nettomarge
|
12,97%
|
10,3%
|
7,82%
|
9,84%
|
9,91%
|
10,07%
|
9,18%
|
8,21%
|
7,46%
|
7,6%
|
11,7%
|
10,61%
|
-
|
11,14%
|
8,74%
|
WPA
2 |
2,358
|
1,792
|
1,208
|
1,875
|
2,167
|
1,892
|
2,175
|
1,883
|
1,725
|
1,592
|
3,042
|
2,900
|
-
|
2,833
|
1,900
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
9/02/21
|
26/05/21
|
6/08/21
|
10/11/21
|
9/02/22
|
26/05/22
|
4/08/22
|
10/11/22
|
2/02/23
|
15/05/23
|
9/08/23
|
-
|
2/11/23
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.455
|
1.366
|
-
|
2.677
|
4.700
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
2.656
|
-
|
-
|
2.170
|
6.780
|
12.734
|
Hefboom (schuld/ebitda)
|
0,2787
x
|
0,1288
x
|
-
|
0,2011
x
|
0,316
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
2.435
|
2.897
|
6.097
|
-2.075
|
2.279
|
10.564
|
11.157
|
12.233
|
ROE (netto-inkomsten/eigen vermogen)
|
21,3%
|
25,8%
|
23,8%
|
22,8%
|
20,4%
|
24,6%
|
22,8%
|
22,3%
|
ROA (netto-inkomsten/totale activa)
|
12%
|
-
|
-
|
12,7%
|
11,3%
|
13%
|
12%
|
12%
|
Totale activa
1 |
41.530
|
-
|
-
|
65.668
|
75.899
|
91.456
|
107.944
|
118.348
|
Nettoactief per aandeel
2 |
21,20
|
22,80
|
29,00
|
33,70
|
38,60
|
45,00
|
51,60
|
58,60
|
Cashflow per aandeel
2 |
4,820
|
6,200
|
6,830
|
4,860
|
8,380
|
11,90
|
12,90
|
13,90
|
Capex
1 |
3.182
|
4.350
|
1.861
|
7.740
|
7.480
|
3.289
|
3.523
|
3.611
|
Capex/omzet
|
5,25%
|
6,83%
|
2,73%
|
8,83%
|
7,08%
|
2,89%
|
2,81%
|
2,62%
|
Datum van publicatie
|
30/05/19
|
23/06/20
|
26/05/21
|
26/05/22
|
15/05/23
|
-
|
-
|
-
|
Gemiddeld advies Onderwogen Laatste slotkoers
494,7
INR Gemiddelde koersdoel
532,6
INR Spread / Gemiddelde doel +7,66% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +0,69% | 79,66 mld. | | -17,02% | 32,92 mld. | | -9,48% | 31,86 mld. | | -1,58% | 16,83 mld. | | +1,81% | 14,63 mld. | | +7,57% | 8,06 mld. | | -8,47% | 2,98 mld. | | -21,91% | 2,71 mld. | | -17,41% | 2,65 mld. |
Verf & Coating
|