Beurs gesloten -
NSE India S.E.
13:43:48 10-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
6.986
INR
|
-1,50%
|
|
+2,41%
|
-5,11%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
85.008
|
51.564
|
132.286
|
162.373
|
147.207
|
165.918
|
-
|
-
|
Bedrijfswaarde
1 |
87.282
|
54.889
|
131.630
|
171.189
|
157.453
|
146.637
|
159.611
|
162.238
|
K/w-verhouding
|
94,7
x
|
-123
x
|
130
x
|
42,5
x
|
39,7
x
|
48,7
x
|
42,4
x
|
32,7
x
|
Dividendrendement
|
0,35%
|
-
|
0,27%
|
0,88%
|
0,48%
|
0,49%
|
0,73%
|
0,97%
|
Marktkapitalisatie/omzet
|
2,68
x
|
1,62
x
|
4,02
x
|
3,68
x
|
2,85
x
|
2,78
x
|
2,84
x
|
2,57
x
|
Bedrijfswaarde/omzet
|
2,75
x
|
1,73
x
|
4
x
|
3,88
x
|
3,04
x
|
2,78
x
|
2,73
x
|
2,51
x
|
Bedrijfswaarde/EBITDA
|
30,6
x
|
11,6
x
|
19,2
x
|
17,1
x
|
16,8
x
|
17,2
x
|
17
x
|
14,7
x
|
Bedrijfswaarde/FCF
|
-198
x
|
33,2
x
|
22,3
x
|
25
x
|
108
x
|
37,4
x
|
29,2
x
|
24,9
x
|
FCF Yield
|
-0,5%
|
3,01%
|
4,48%
|
4%
|
0,92%
|
2,67%
|
3,43%
|
4,01%
|
Price to Book
|
14,7
x
|
10,5
x
|
22,3
x
|
18,6
x
|
12,5
x
|
12
x
|
10,3
x
|
8,52
x
|
Aantal aandelen (in duizenden)
|
23.728
|
23.728
|
23.728
|
23.728
|
23.728
|
23.728
|
-
|
-
|
Referentieprijs
2 |
3.583
|
2.173
|
5.575
|
6.843
|
6.204
|
6.992
|
6.992
|
6.992
|
Datum van publicatie
|
16/05/19
|
26/05/20
|
5/05/21
|
5/05/22
|
5/05/23
|
2/05/24
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
31.744
|
31.751
|
32.881
|
44.105
|
51.722
|
52.678
|
58.400
|
64.621
|
EBITDA
1 |
2.854
|
4.742
|
6.863
|
9.998
|
9.375
|
8.528
|
9.404
|
11.066
|
Bedrijfsresultaat (EBIT)
1 |
1.576
|
1.268
|
2.563
|
6.044
|
5.430
|
4.199
|
5.224
|
6.697
|
Operationele Marge
|
4,96%
|
4%
|
7,79%
|
13,7%
|
10,5%
|
7,97%
|
8,94%
|
10,36%
|
Resultaat voor belastingen (EBT)
1 |
1.341
|
-391,2
|
1.398
|
5.123
|
5.082
|
3.927
|
5.239
|
6.686
|
Nettowinst (verlies)
1 |
897,6
|
-418,6
|
1.018
|
3.822
|
3.705
|
3.010
|
3.918
|
4.989
|
Nettomarge
|
2,83%
|
-1,32%
|
3,1%
|
8,67%
|
7,16%
|
5,71%
|
6,71%
|
7,72%
|
WPA
2 |
37,83
|
-17,64
|
42,91
|
161,1
|
156,2
|
126,9
|
164,8
|
214,1
|
Free Cash Flow
1 |
-440,5
|
1.652
|
5.896
|
6.852
|
1.454
|
4.588
|
5.473
|
6.507
|
FCF-marge
|
-1,39%
|
5,2%
|
17,93%
|
15,54%
|
2,81%
|
8,69%
|
9,37%
|
10,07%
|
Kasstroomconversie (ebitda)
|
-
|
34,83%
|
85,91%
|
68,54%
|
15,51%
|
54,41%
|
58,2%
|
58,8%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
579,1%
|
179,28%
|
39,24%
|
152,58%
|
139,68%
|
130,42%
|
Dividend per aandeel
2 |
12,50
|
-
|
15,00
|
60,00
|
30,00
|
34,58
|
51,02
|
67,80
|
Datum van publicatie
|
16/05/19
|
26/05/20
|
5/05/21
|
5/05/22
|
5/05/23
|
2/05/24
|
-
|
-
|
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 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
10.671
|
9.683
|
8.662
|
11.236
|
12.548
|
11.659
|
12.933
|
13.253
|
13.371
|
12.166
|
12.376
|
13.182
|
14.063
|
12.929
|
13.489
|
EBITDA
1 |
2.520
|
2.483
|
-
|
-
|
2.737
|
2.918
|
2.672
|
2.430
|
2.280
|
-
|
1.907
|
2.080
|
2.370
|
2.005
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
600,6
|
1.745
|
1.706
|
1.993
|
1.698
|
1.419
|
1.284
|
1.029
|
916,7
|
1.001
|
1.253
|
1.001
|
1.094
|
Operationele Marge
|
-
|
-
|
6,93%
|
15,53%
|
13,59%
|
17,09%
|
13,13%
|
10,7%
|
9,61%
|
8,46%
|
7,41%
|
7,6%
|
8,91%
|
7,74%
|
8,11%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
1.654
|
1.832
|
1.590
|
1.311
|
1.215
|
-
|
-
|
989
|
1.213
|
879,5
|
-
|
Nettowinst (verlies)
1 |
-
|
-
|
-
|
-
|
1.234
|
1.370
|
1.188
|
936,4
|
811,7
|
-
|
612,8
|
720
|
882,3
|
641,8
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
9,84%
|
11,75%
|
9,18%
|
7,07%
|
6,07%
|
-
|
4,95%
|
5,46%
|
6,27%
|
4,96%
|
-
|
WPA
2 |
40,17
|
37,93
|
13,18
|
38,16
|
52,01
|
57,73
|
50,06
|
39,47
|
37,36
|
29,27
|
25,83
|
29,20
|
36,61
|
27,19
|
31,35
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28/01/21
|
5/05/21
|
30/07/21
|
29/10/21
|
29/01/22
|
5/05/22
|
27/07/22
|
28/10/22
|
25/01/23
|
5/05/23
|
27/07/23
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.275
|
3.325
|
-
|
8.816
|
10.246
|
5.821
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
655
|
-
|
-
|
-
|
6.307
|
3.680
|
Hefboom (schuld/ebitda)
|
0,7969
x
|
0,7012
x
|
-
|
0,8818
x
|
1,093
x
|
0,6903
x
|
-
|
-
|
Free Cash Flow
1 |
-441
|
1.652
|
5.896
|
6.852
|
1.454
|
4.588
|
5.473
|
6.507
|
ROE (netto-inkomsten/eigen vermogen)
|
17,8%
|
-7,83%
|
18,8%
|
52,2%
|
36,1%
|
23,4%
|
26,1%
|
27,3%
|
ROA (netto-inkomsten/totale activa)
|
5,42%
|
-
|
-
|
13,3%
|
-
|
-
|
-
|
-
|
Totale activa
1 |
16.570
|
-
|
-
|
28.631
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
243,0
|
207,0
|
249,0
|
367,0
|
497,0
|
583,0
|
679,0
|
821,0
|
Cashflow per aandeel
|
103,0
|
153,0
|
316,0
|
362,0
|
302,0
|
-
|
-
|
-
|
Capex
1 |
2.874
|
1.990
|
1.606
|
1.746
|
5.714
|
2.796
|
2.325
|
2.395
|
Capex/omzet
|
9,05%
|
6,27%
|
4,88%
|
3,96%
|
11,05%
|
5,3%
|
3,98%
|
3,71%
|
Datum van publicatie
|
16/05/19
|
26/05/20
|
5/05/21
|
5/05/22
|
5/05/23
|
2/05/24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
6.992
INR Gemiddelde koersdoel
7.708
INR Spread / Gemiddelde doel +10,23% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -6,27% | 126 mld. | | +5,04% | 65,39 mld. | | -11,76% | 49,87 mld. | | -6,97% | 16,71 mld. | | -49,94% | 8,93 mld. | | +22,81% | 8,27 mld. | | -20,97% | 6,42 mld. | | -13,00% | 6,35 mld. | | +38,23% | 5,61 mld. |
Luchtvracht & Logistiek - NEC
|