Beurs gesloten -
NSE India S.E.
13:43:51 06-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
250,9
INR
|
-1,40%
|
|
-1,39%
|
+6,58%
|
Fiscaal tijdperk: Maart |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
67.588
|
100.087
|
93.767
|
110.175
|
-
|
-
|
Bedrijfswaarde
1 |
85.546
|
149.192
|
146.271
|
235.651
|
217.254
|
220.573
|
K/w-verhouding
|
34,9
x
|
39,3
x
|
71,4
x
|
38,8
x
|
30,4
x
|
23,3
x
|
Dividendrendement
|
-
|
7,06%
|
7,22%
|
7,11%
|
7,9%
|
8,58%
|
Marktkapitalisatie/omzet
|
7,83
x
|
11,4
x
|
7,83
x
|
5,88
x
|
4,66
x
|
4,15
x
|
Bedrijfswaarde/omzet
|
9,91
x
|
17
x
|
12,2
x
|
12,6
x
|
9,19
x
|
8,31
x
|
Bedrijfswaarde/EBITDA
|
65,2
x
|
24,1
x
|
17,9
x
|
16,8
x
|
12,2
x
|
11,3
x
|
Bedrijfswaarde/FCF
|
40,8
x
|
29
x
|
17,7
x
|
20,6
x
|
13,9
x
|
14,3
x
|
FCF Yield
|
2,45%
|
3,45%
|
5,66%
|
4,85%
|
7,17%
|
6,97%
|
Price to Book
|
0,82
x
|
1,18
x
|
1,13
x
|
0,99
x
|
1,01
x
|
1,14
x
|
Aantal aandelen (in duizenden)
|
302.802
|
319.623
|
335.087
|
439.085
|
-
|
-
|
Referentieprijs
2 |
223,2
|
313,1
|
279,8
|
250,9
|
250,9
|
250,9
|
Datum van publicatie
|
20/05/21
|
18/05/22
|
24/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
9.567
|
8.628
|
8.768
|
11.970
|
18.730
|
23.640
|
26.528
|
EBITDA
1 |
-
|
1.312
|
6.183
|
8.156
|
13.997
|
17.791
|
19.546
|
Bedrijfsresultaat (EBIT)
1 |
-
|
837,8
|
4.098
|
5.404
|
10.133
|
13.357
|
14.655
|
Operationele Marge
|
-
|
9,71%
|
46,74%
|
45,14%
|
54,1%
|
56,5%
|
55,24%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
2.242
|
1.404
|
3.251
|
4.272
|
5.545
|
Nettowinst (verlies)
1 |
151,2
|
379,6
|
2.463
|
1.312
|
3.169
|
3.588
|
4.297
|
Nettomarge
|
1,58%
|
4,4%
|
28,09%
|
10,96%
|
16,92%
|
15,18%
|
16,2%
|
WPA
2 |
-
|
6,390
|
7,970
|
3,920
|
6,459
|
8,264
|
10,78
|
Free Cash Flow
1 |
-
|
2.094
|
5.144
|
8.279
|
11.426
|
15.582
|
15.374
|
FCF-marge
|
-
|
24,27%
|
58,66%
|
69,16%
|
61%
|
65,91%
|
57,95%
|
Kasstroomconversie (ebitda)
|
-
|
159,59%
|
83,19%
|
101,51%
|
81,63%
|
87,58%
|
78,66%
|
Kasstroomconversie (nettowinst)
|
-
|
551,79%
|
208,85%
|
630,83%
|
360,57%
|
434,22%
|
357,75%
|
Dividend per aandeel
2 |
-
|
-
|
22,10
|
20,20
|
17,84
|
19,83
|
21,52
|
Datum van publicatie
|
29/09/20
|
20/05/21
|
18/05/22
|
24/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
2.117
|
1.951
|
2.509
|
2.910
|
-
|
-
|
2.999
|
3.024
|
-
|
3.997
|
5.308
|
5.886
|
EBITDA
1 |
1.499
|
1.386
|
1.747
|
2.010
|
2.065
|
4.075
|
2.012
|
2.069
|
-
|
2.689
|
3.770
|
4.085
|
Bedrijfsresultaat (EBIT)
1 |
-
|
894,2
|
1.082
|
1.319
|
-
|
-
|
1.293
|
1.364
|
-
|
1.851
|
2.720
|
2.816
|
Operationele Marge
|
-
|
45,84%
|
43,12%
|
45,33%
|
-
|
-
|
43,12%
|
45,1%
|
-
|
46,31%
|
51,25%
|
47,84%
|
Resultaat voor belastingen (EBT)
1 |
633,4
|
511,6
|
385,8
|
457,9
|
425,4
|
-
|
250,1
|
270,5
|
-
|
196,8
|
297,6
|
279,5
|
Nettowinst (verlies)
1 |
682,8
|
596,9
|
444,8
|
471,4
|
267,1
|
738,6
|
246,8
|
326,9
|
-270
|
19,58
|
165,7
|
172
|
Nettomarge
|
32,25%
|
30,59%
|
17,73%
|
16,2%
|
-
|
-
|
8,23%
|
10,81%
|
-
|
0,49%
|
3,12%
|
2,92%
|
WPA
2 |
-
|
1,970
|
1,360
|
1,410
|
-
|
-
|
-
|
0,9800
|
-0,8100
|
-
|
0,6300
|
0,5000
|
Dividend per aandeel
2 |
6,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,400
|
-
|
4,900
|
Datum van publicatie
|
9/11/21
|
11/02/22
|
18/05/22
|
8/08/22
|
9/11/22
|
9/11/22
|
9/02/23
|
24/05/23
|
14/08/23
|
6/11/23
|
12/02/24
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
17.958
|
49.105
|
52.504
|
125.475
|
107.079
|
110.398
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
13,68
x
|
7,942
x
|
6,438
x
|
8,965
x
|
6,019
x
|
5,648
x
|
Free Cash Flow
1 |
-
|
2.094
|
5.144
|
8.279
|
11.426
|
15.582
|
15.374
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
2,88%
|
1,53%
|
3,34%
|
3,35%
|
4,48%
|
ROA (netto-inkomsten/totale activa)
|
-
|
0,64%
|
1,91%
|
0,89%
|
-
|
-
|
-
|
Totale activa
1 |
-
|
59.305
|
128.905
|
147.121
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
-
|
271,0
|
265,0
|
249,0
|
253,0
|
250,0
|
221,0
|
Cashflow per aandeel
2 |
-
|
35,20
|
19,60
|
27,50
|
34,40
|
45,30
|
46,50
|
Capex
1 |
-
|
-
|
916
|
940
|
1.905
|
2.084
|
3.065
|
Capex/omzet
|
-
|
-
|
10,44%
|
7,85%
|
10,17%
|
8,82%
|
11,55%
|
Datum van publicatie
|
29/09/20
|
20/05/21
|
18/05/22
|
24/05/23
|
-
|
-
|
-
|
Laatste slotkoers
250,9
INR Gemiddelde koersdoel
305,7
INR Spread / Gemiddelde doel +21,83% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,58% | 1,34 mld. | | -12,43% | 9,55 mld. | | +0,49% | 6,83 mld. | | -6,85% | 5,06 mld. | | -8,33% | 5 mld. | | -2,11% | 4,23 mld. | | +6,15% | 4,01 mld. | | -14,46% | 3,98 mld. | | +15,52% | 3,34 mld. | | -13,13% | 3,24 mld. |
kantoren vastgoed
|