Beurs gesloten -
NSE India S.E.
13:43:48 10-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
141,7
INR
|
+1,18%
|
|
-7,29%
|
+6,94%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
96.853
|
54.156
|
78.679
|
100.545
|
88.349
|
187.833
|
-
|
-
|
Bedrijfswaarde
1 |
207.533
|
158.056
|
180.939
|
214.205
|
205.089
|
298.456
|
279.693
|
265.559
|
K/w-verhouding
|
8,18
x
|
4,16
x
|
5,91
x
|
7,4
x
|
6,58
x
|
13,1
x
|
11,8
x
|
10,5
x
|
Dividendrendement
|
2,4%
|
4,9%
|
7,58%
|
5,93%
|
6,75%
|
3,21%
|
3,34%
|
3,52%
|
Marktkapitalisatie/omzet
|
0,91
x
|
0,49
x
|
0,68
x
|
0,8
x
|
0,62
x
|
1,23
x
|
1,17
x
|
1,11
x
|
Bedrijfswaarde/omzet
|
1,95
x
|
1,44
x
|
1,55
x
|
1,71
x
|
1,44
x
|
1,96
x
|
1,75
x
|
1,57
x
|
Bedrijfswaarde/EBITDA
|
7,37
x
|
4,39
x
|
5,01
x
|
5,86
x
|
5,99
x
|
8,35
x
|
7,36
x
|
6,7
x
|
Bedrijfswaarde/FCF
|
14,3
x
|
7,01
x
|
8,47
x
|
12,4
x
|
16
x
|
12,8
x
|
12,8
x
|
10
x
|
FCF Yield
|
7,02%
|
14,3%
|
11,8%
|
8,03%
|
6,25%
|
7,81%
|
7,83%
|
9,96%
|
Price to Book
|
1,08
x
|
0,56
x
|
0,8
x
|
0,97
x
|
0,81
x
|
1,65
x
|
1,48
x
|
1,36
x
|
Aantal aandelen (in duizenden)
|
1.325.570
|
1.325.570
|
1.325.570
|
1.325.570
|
1.325.570
|
1.325.570
|
-
|
-
|
Referentieprijs
2 |
73,06
|
40,86
|
59,36
|
75,85
|
66,65
|
141,7
|
141,7
|
141,7
|
Datum van publicatie
|
17/05/19
|
29/06/20
|
16/06/21
|
13/05/22
|
22/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
106.640
|
110.140
|
116.390
|
125.440
|
142.460
|
152.204
|
159.905
|
168.864
|
EBITDA
1 |
28.170
|
36.040
|
36.100
|
36.540
|
34.250
|
35.747
|
38.022
|
39.636
|
Bedrijfsresultaat (EBIT)
1 |
20.530
|
28.230
|
27.430
|
27.690
|
25.470
|
26.631
|
28.046
|
30.445
|
Operationele Marge
|
19,25%
|
25,63%
|
23,57%
|
22,07%
|
17,88%
|
17,5%
|
17,54%
|
18,03%
|
Resultaat voor belastingen (EBT)
1 |
15.710
|
16.690
|
17.520
|
19.160
|
17.390
|
20.349
|
21.489
|
23.634
|
Nettowinst (verlies)
1 |
11.980
|
13.020
|
13.310
|
13.590
|
13.430
|
14.655
|
16.050
|
17.988
|
Nettomarge
|
11,23%
|
11,82%
|
11,44%
|
10,83%
|
9,43%
|
9,63%
|
10,04%
|
10,65%
|
WPA
2 |
8,932
|
9,824
|
10,04
|
10,25
|
10,13
|
10,83
|
12,04
|
13,51
|
Free Cash Flow
1 |
14.561
|
22.560
|
21.350
|
17.210
|
12.820
|
23.317
|
21.914
|
26.437
|
FCF-marge
|
13,65%
|
20,48%
|
18,34%
|
13,72%
|
9%
|
15,32%
|
13,7%
|
15,66%
|
Kasstroomconversie (ebitda)
|
51,69%
|
62,6%
|
59,14%
|
47,1%
|
37,43%
|
65,23%
|
57,63%
|
66,7%
|
Kasstroomconversie (nettowinst)
|
121,54%
|
173,27%
|
160,41%
|
126,64%
|
95,46%
|
159,11%
|
136,53%
|
146,97%
|
Dividend per aandeel
2 |
1,750
|
2,000
|
4,500
|
4,500
|
4,500
|
4,550
|
4,733
|
4,983
|
Datum van publicatie
|
17/05/19
|
29/06/20
|
16/06/21
|
13/05/22
|
22/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
25.390
|
28.900
|
32.160
|
34.940
|
67.070
|
31.080
|
30.110
|
41.020
|
39.130
|
80.150
|
31.290
|
31.020
|
43.100
|
38.378
|
86.620
|
36.834
|
36.106
|
EBITDA
1 |
7.840
|
9.400
|
8.690
|
9.400
|
18.030
|
8.270
|
10.240
|
7.970
|
8.470
|
-
|
8.270
|
9.540
|
9.880
|
8.058
|
-
|
7.340
|
8.498
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
8.010
|
-
|
-
|
-
|
6.080
|
-
|
6.880
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
26,6%
|
-
|
-
|
-
|
19,43%
|
-
|
15,96%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
4.340
|
5.450
|
3.930
|
-
|
-
|
-
|
5.840
|
3.590
|
-
|
-
|
4.140
|
-
|
4.390
|
4.234
|
-
|
3.920
|
5.440
|
Nettowinst (verlies)
1 |
3.280
|
4.230
|
2.710
|
3.350
|
6.060
|
3.290
|
4.240
|
2.970
|
3.190
|
5.910
|
3.360
|
4.330
|
3.470
|
2.868
|
6.950
|
3.226
|
3.954
|
Nettomarge
|
12,92%
|
14,64%
|
8,43%
|
9,59%
|
9,04%
|
10,59%
|
14,08%
|
7,24%
|
8,15%
|
7,37%
|
10,74%
|
13,96%
|
8,05%
|
7,47%
|
8,02%
|
8,76%
|
10,95%
|
WPA
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,400
|
3,270
|
2,620
|
2,500
|
-
|
-
|
2,910
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13/01/21
|
16/06/21
|
11/08/21
|
11/11/21
|
11/11/21
|
13/01/22
|
13/05/22
|
10/08/22
|
14/11/22
|
14/11/22
|
14/02/23
|
22/05/23
|
4/08/23
|
-
|
8/11/23
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
110.680
|
103.900
|
102.260
|
113.660
|
116.740
|
110.623
|
91.860
|
77.726
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,929
x
|
2,883
x
|
2,833
x
|
3,111
x
|
3,408
x
|
3,095
x
|
2,416
x
|
1,961
x
|
Free Cash Flow
1 |
14.561
|
22.560
|
21.350
|
17.210
|
12.820
|
23.317
|
21.914
|
26.437
|
ROE (netto-inkomsten/eigen vermogen)
|
13,6%
|
13,9%
|
13,8%
|
13,4%
|
12,6%
|
12,1%
|
12%
|
11,9%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
67,50
|
73,00
|
74,20
|
78,20
|
82,00
|
85,70
|
95,50
|
104,0
|
Cashflow per aandeel
|
-
|
22,70
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
8.378
|
7.460
|
6.830
|
7.780
|
6.960
|
7.250
|
8.287
|
8.204
|
Capex/omzet
|
7,86%
|
6,77%
|
5,87%
|
6,2%
|
4,89%
|
4,76%
|
5,18%
|
4,86%
|
Datum van publicatie
|
17/05/19
|
29/06/20
|
16/06/21
|
13/05/22
|
22/05/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
141,7
INR Gemiddelde koersdoel
147,7
INR Spread / Gemiddelde doel +4,25% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,94% | 2,25 mld. | | +21,49% | 152 mld. | | +11,44% | 85,44 mld. | | +2,86% | 82,74 mld. | | +5,80% | 79,24 mld. | | +0,37% | 73,89 mld. | | +83,87% | 67,75 mld. | | +12,79% | 48,29 mld. | | 0,00% | 45,85 mld. | | +12,91% | 44,48 mld. |
Elektriciteitsbedrijven - Andere
|