Beurs gesloten -
NSE India S.E.
13:43:47 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
609,4
INR
|
+1,00%
|
|
+4,04%
|
+35,24%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
862.386
|
687.436
|
928.332
|
779.521
|
746.874
|
1.322.051
|
-
|
-
|
Bedrijfswaarde
1 |
1.226.916
|
1.240.185
|
1.255.169
|
1.316.481
|
1.372.119
|
1.863.481
|
1.809.904
|
1.785.906
|
K/w-verhouding
|
10
x
|
20,4
x
|
5,24
x
|
6,54
x
|
34,4
x
|
4,94
x
|
9,96
x
|
9,25
x
|
Dividendrendement
|
4,78%
|
5,21%
|
18,5%
|
4,45%
|
1,16%
|
7,15%
|
3,8%
|
3,79%
|
Marktkapitalisatie/omzet
|
0,29
x
|
0,24
x
|
0,4
x
|
0,22
x
|
0,16
x
|
0,29
x
|
0,29
x
|
0,29
x
|
Bedrijfswaarde/omzet
|
0,41
x
|
0,44
x
|
0,55
x
|
0,38
x
|
0,29
x
|
0,41
x
|
0,4
x
|
0,39
x
|
Bedrijfswaarde/EBITDA
|
8,12
x
|
14,9
x
|
5,89
x
|
6,88
x
|
12,6
x
|
4,53
x
|
7,56
x
|
7,15
x
|
Bedrijfswaarde/FCF
|
-279
x
|
-28,7
x
|
8,75
x
|
10,5
x
|
35
x
|
8,18
x
|
20,9
x
|
24
x
|
FCF Yield
|
-0,36%
|
-3,48%
|
11,4%
|
9,56%
|
2,85%
|
12,2%
|
4,79%
|
4,16%
|
Price to Book
|
2,02
x
|
1,71
x
|
1,58
x
|
1,47
x
|
1,37
x
|
1,78
x
|
1,61
x
|
1,43
x
|
Aantal aandelen (in duizenden)
|
2.169.253
|
2.169.253
|
2.169.253
|
2.169.253
|
2.169.253
|
2.169.253
|
-
|
-
|
Referentieprijs
2 |
397,6
|
316,9
|
428,0
|
359,4
|
344,3
|
609,4
|
609,4
|
609,4
|
Datum van publicatie
|
20/05/19
|
3/06/20
|
26/05/21
|
25/05/22
|
22/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.982.256
|
2.845.719
|
2.301.626
|
3.467.911
|
4.731.872
|
4.541.355
|
4.483.714
|
4.564.700
|
EBITDA
1 |
151.122
|
83.490
|
212.964
|
191.373
|
108.881
|
411.764
|
239.322
|
249.712
|
Bedrijfsresultaat (EBIT)
1 |
116.945
|
42.689
|
169.622
|
137.030
|
45.193
|
328.425
|
164.082
|
171.489
|
Operationele Marge
|
3,92%
|
1,5%
|
7,37%
|
3,95%
|
0,96%
|
7,23%
|
3,66%
|
3,76%
|
Resultaat voor belastingen (EBT)
1 |
119.680
|
22.509
|
227.576
|
122.307
|
28.211
|
300.310
|
148.065
|
160.875
|
Nettowinst (verlies)
1 |
78.023
|
30.554
|
161.650
|
116.815
|
21.310
|
247.671
|
118.761
|
124.937
|
Nettomarge
|
2,62%
|
1,07%
|
7,02%
|
3,37%
|
0,45%
|
5,45%
|
2,65%
|
2,74%
|
WPA
2 |
39,67
|
15,53
|
81,60
|
54,91
|
10,01
|
123,4
|
61,18
|
65,88
|
Free Cash Flow
1 |
-4.405
|
-43.160
|
143.479
|
125.850
|
39.170
|
227.791
|
86.640
|
74.272
|
FCF-marge
|
-0,15%
|
-1,52%
|
6,23%
|
3,63%
|
0,83%
|
5,02%
|
1,93%
|
1,63%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
67,37%
|
65,76%
|
35,97%
|
55,32%
|
36,2%
|
29,74%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
88,76%
|
107,73%
|
183,81%
|
91,97%
|
72,95%
|
59,45%
|
Dividend per aandeel
2 |
19,00
|
16,50
|
79,00
|
16,00
|
4,000
|
43,57
|
23,15
|
23,13
|
Datum van publicatie
|
20/05/19
|
3/06/20
|
26/05/21
|
25/05/22
|
22/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
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 |
-
|
764.389
|
953.260
|
-
|
1.210.818
|
1.148.204
|
-
|
1.181.154
|
1.129.848
|
1.214.217
|
1.010.173
|
1.132.025
|
-
|
EBITDA
1 |
-
|
53.074
|
-
|
59.543
|
-
|
17.411
|
42.888
|
110.848
|
162.618
|
118.100
|
59.390
|
88.800
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
-
|
-
|
1.803
|
-
|
-
|
146.478
|
-
|
5.000
|
71.889
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
0,16%
|
-
|
-
|
12,96%
|
-
|
0,49%
|
6,35%
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.000
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
-
|
-
|
-
|
-
|
-3.385
|
17.470
|
-
|
106.443
|
56.470
|
30.144
|
68.849
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-0,29%
|
-
|
-
|
9,42%
|
4,65%
|
2,98%
|
6,08%
|
-
|
WPA
2 |
-
|
15,03
|
13,17
|
13,16
|
-
|
-1,590
|
-
|
-
|
49,99
|
13,35
|
17,95
|
-
|
-
|
Dividend per aandeel
|
-
|
5,000
|
5,000
|
6,000
|
6,000
|
6,000
|
-
|
4,000
|
-
|
6,464
|
10,51
|
10,51
|
8,133
|
Datum van publicatie
|
12/08/21
|
29/10/21
|
31/01/22
|
25/05/22
|
6/08/22
|
7/11/22
|
30/01/23
|
22/05/23
|
26/07/23
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
364.529
|
552.748
|
326.837
|
536.960
|
625.245
|
541.430
|
487.853
|
463.855
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,412
x
|
6,621
x
|
1,535
x
|
2,806
x
|
5,742
x
|
1,315
x
|
2,038
x
|
1,858
x
|
Free Cash Flow
1 |
-4.405
|
-43.160
|
143.479
|
125.850
|
39.170
|
227.791
|
86.640
|
74.272
|
ROE (netto-inkomsten/eigen vermogen)
|
22,6%
|
8,12%
|
35,9%
|
20%
|
4,04%
|
42%
|
17,5%
|
16,3%
|
ROA (netto-inkomsten/totale activa)
|
6,63%
|
2,12%
|
6,99%
|
-
|
1,13%
|
11,1%
|
4,61%
|
4,84%
|
Totale activa
1 |
1.177.208
|
1.439.171
|
2.312.620
|
-
|
1.878.239
|
2.230.069
|
2.578.769
|
2.581.603
|
Nettoactief per aandeel
2 |
197,0
|
186,0
|
270,0
|
244,0
|
251,0
|
343,0
|
378,0
|
426,0
|
Cashflow per aandeel
2 |
-
|
40,50
|
113,0
|
95,60
|
58,60
|
146,0
|
124,0
|
115,0
|
Capex
1 |
105.976
|
122.894
|
92.059
|
77.506
|
85.486
|
116.011
|
128.945
|
165.279
|
Capex/omzet
|
3,55%
|
4,32%
|
4%
|
2,23%
|
1,81%
|
2,55%
|
2,88%
|
3,62%
|
Datum van publicatie
|
20/05/19
|
3/06/20
|
26/05/21
|
25/05/22
|
22/05/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
609,4
INR Gemiddelde koersdoel
601,3
INR Spread / Gemiddelde doel -1,34% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +35,24% | 15,85 mld. | | +12,39% | 221 mld. | | +12,58% | 107 mld. | | +17,36% | 103 mld. | | +33,72% | 71,49 mld. | | +13,72% | 64,2 mld. | | +27,54% | 54,22 mld. | | +32,11% | 28,33 mld. | | -11,77% | 20,79 mld. | | +9,44% | 19,12 mld. |
Olie- en gasraffinage en marketing - NEC
|