Beurs gesloten -
NSE India S.E.
13:43:53 20-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.484
INR
|
-0,10%
|
|
-2,18%
|
+2,35%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
45.476
|
31.838
|
63.153
|
37.691
|
58.659
|
100.432
|
-
|
-
|
Bedrijfswaarde
1 |
58.887
|
50.018
|
77.079
|
58.421
|
78.980
|
108.315
|
117.359
|
115.909
|
K/w-verhouding
|
18
x
|
13,8
x
|
14,6
x
|
52,9
x
|
31,5
x
|
16,9
x
|
14,3
x
|
12,8
x
|
Dividendrendement
|
1,07%
|
1,52%
|
1,15%
|
0,32%
|
0,83%
|
1,01%
|
1,31%
|
1,4%
|
Marktkapitalisatie/omzet
|
0,65
x
|
0,47
x
|
0,83
x
|
0,4
x
|
0,52
x
|
0,91
x
|
0,77
x
|
0,7
x
|
Bedrijfswaarde/omzet
|
0,84
x
|
0,74
x
|
1,01
x
|
0,62
x
|
0,7
x
|
0,91
x
|
0,9
x
|
0,81
x
|
Bedrijfswaarde/EBITDA
|
9,16
x
|
6,91
x
|
7,56
x
|
3,42
x
|
8,11
x
|
6,56
x
|
7,01
x
|
6,37
x
|
Bedrijfswaarde/FCF
|
-10,6
x
|
-30,9
x
|
10,7
x
|
-17,2
x
|
24,1
x
|
18,6
x
|
21,4
x
|
17,3
x
|
FCF Yield
|
-9,42%
|
-3,24%
|
9,32%
|
-5,82%
|
4,15%
|
5,39%
|
4,67%
|
5,78%
|
Price to Book
|
1,71
x
|
1,14
x
|
1,98
x
|
1,15
x
|
1,7
x
|
2,5
x
|
2,19
x
|
1,95
x
|
Aantal aandelen (in duizenden)
|
40.450
|
40.450
|
40.450
|
40.450
|
40.450
|
40.450
|
-
|
-
|
Referentieprijs
2 |
1.124
|
787,1
|
1.561
|
931,8
|
1.450
|
2.483
|
2.483
|
2.483
|
Datum van publicatie
|
7/05/19
|
28/05/20
|
5/05/21
|
5/05/22
|
4/05/23
|
2/05/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
69.845
|
67.788
|
76.096
|
93.634
|
113.149
|
119.435
|
130.992
|
142.545
|
EBITDA
1 |
6.425
|
7.238
|
10.193
|
17.098
|
9.738
|
16.522
|
16.732
|
18.191
|
Bedrijfsresultaat (EBIT)
1 |
4.498
|
4.473
|
6.796
|
2.746
|
5.045
|
11.434
|
11.041
|
11.915
|
Operationele Marge
|
6,44%
|
6,6%
|
8,93%
|
2,93%
|
4,46%
|
9,57%
|
8,43%
|
8,36%
|
Resultaat voor belastingen (EBT)
1 |
3.762
|
3.043
|
4.839
|
948,8
|
2.459
|
8.359
|
9.159
|
10.312
|
Nettowinst (verlies)
1 |
2.522
|
2.312
|
4.320
|
712
|
1.862
|
6.426
|
6.974
|
7.832
|
Nettomarge
|
3,61%
|
3,41%
|
5,68%
|
0,76%
|
1,65%
|
5,38%
|
5,32%
|
5,49%
|
WPA
2 |
62,35
|
57,17
|
106,8
|
17,60
|
46,02
|
158,9
|
173,1
|
194,5
|
Free Cash Flow
1 |
-5.546
|
-1.620
|
7.182
|
-3.398
|
3.276
|
6.496
|
5.485
|
6.704
|
FCF-marge
|
-7,94%
|
-2,39%
|
9,44%
|
-3,63%
|
2,9%
|
5,39%
|
4,19%
|
4,7%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
70,46%
|
-
|
33,64%
|
38,55%
|
32,78%
|
36,85%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
166,23%
|
-
|
175,97%
|
92,91%
|
78,64%
|
85,6%
|
Dividend per aandeel
2 |
12,00
|
12,00
|
18,00
|
3,000
|
12,00
|
25,02
|
32,60
|
34,78
|
Datum van publicatie
|
7/05/19
|
28/05/20
|
5/05/21
|
5/05/22
|
4/05/23
|
2/05/24
|
-
|
-
|
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
|
2025 Q1
|
---|
Omzet
1 |
22.212
|
22.897
|
19.064
|
24.518
|
24.133
|
25.920
|
28.184
|
28.945
|
27.272
|
28.748
|
29.352
|
30.165
|
29.777
|
30.540
|
31.259
|
EBITDA
1 |
3.277
|
2.687
|
1.732
|
2.203
|
1.341
|
1.875
|
1.713
|
2.031
|
2.376
|
3.678
|
3.871
|
4.044
|
4.071
|
4.100
|
3.657
|
Bedrijfsresultaat (EBIT)
1 |
2.404
|
1.788
|
766,9
|
996,9
|
255,6
|
779,4
|
599,3
|
880,2
|
-
|
2.425
|
2.662
|
2.678
|
2.586
|
2.860
|
2.302
|
Operationele Marge
|
10,82%
|
7,81%
|
4,02%
|
4,07%
|
1,06%
|
3,01%
|
2,13%
|
3,04%
|
-
|
8,44%
|
9,07%
|
8,88%
|
8,68%
|
9,37%
|
7,36%
|
Resultaat voor belastingen (EBT)
1 |
2.020
|
1.421
|
345,8
|
575,6
|
-236,7
|
264,1
|
98,5
|
170,1
|
560,1
|
1.698
|
1.993
|
2.131
|
1.991
|
2.224
|
1.775
|
Nettowinst (verlies)
1 |
1.321
|
1.528
|
239,8
|
419,8
|
-200,1
|
252,5
|
92,5
|
78,3
|
353,9
|
1.337
|
1.446
|
1.610
|
1.590
|
1.671
|
1.327
|
Nettomarge
|
5,95%
|
6,67%
|
1,26%
|
1,71%
|
-0,83%
|
0,97%
|
0,33%
|
0,27%
|
1,3%
|
4,65%
|
4,93%
|
5,34%
|
5,34%
|
5,47%
|
4,25%
|
WPA
2 |
32,67
|
37,77
|
5,930
|
10,38
|
-4,950
|
6,240
|
2,290
|
1,930
|
-
|
33,05
|
35,75
|
37,92
|
37,70
|
41,56
|
32,80
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
19/01/21
|
5/05/21
|
21/07/21
|
25/10/21
|
19/01/22
|
5/05/22
|
20/07/22
|
7/11/22
|
25/01/23
|
4/05/23
|
25/07/23
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
13.411
|
18.180
|
13.926
|
20.730
|
20.321
|
20.118
|
16.928
|
15.478
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,087
x
|
2,512
x
|
1,366
x
|
1,212
x
|
2,087
x
|
1,194
x
|
1,012
x
|
0,8509
x
|
Free Cash Flow
1 |
-5.547
|
-1.620
|
7.182
|
-3.398
|
3.276
|
6.496
|
5.485
|
6.704
|
ROE (netto-inkomsten/eigen vermogen)
|
10,5%
|
8,95%
|
13,9%
|
2,16%
|
6,25%
|
18,1%
|
15,7%
|
15,8%
|
ROA (netto-inkomsten/totale activa)
|
4,88%
|
3,69%
|
5,58%
|
0,82%
|
2,23%
|
7,85%
|
6,6%
|
7,1%
|
Totale activa
1 |
51.637
|
62.674
|
77.422
|
86.459
|
83.345
|
89.069
|
105.668
|
110.304
|
Nettoactief per aandeel
2 |
657,0
|
690,0
|
789,0
|
809,0
|
855,0
|
993,0
|
1.134
|
1.272
|
Cashflow per aandeel
2 |
137,0
|
236,0
|
336,0
|
-
|
298,0
|
317,0
|
304,0
|
402,0
|
Capex
1 |
11.073
|
11.183
|
6.395
|
9.558
|
8.779
|
7.733
|
9.586
|
9.692
|
Capex/omzet
|
15,85%
|
16,5%
|
8,4%
|
10,21%
|
7,76%
|
6,41%
|
7,32%
|
6,8%
|
Datum van publicatie
|
7/05/19
|
28/05/20
|
5/05/21
|
5/05/22
|
4/05/23
|
2/05/24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
2.483
INR Gemiddelde koersdoel
2.880
INR Spread / Gemiddelde doel +16,01% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +29,16% | 7,62 mld. | | -2,53% | 6,35 mld. | | +20,03% | 6,26 mld. | | +10,47% | 4,96 mld. | | +3,52% | 4,15 mld. | | -0,68% | 3,85 mld. | | +8,81% | 3,69 mld. | | +21,85% | 3,53 mld. | | +46,98% | 3,14 mld. |
Banden- en buizenfabrikanten
|