Beurs gesloten -
NSE India S.E.
13:43:48 10-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
479,4
INR
|
-0,67%
|
|
-2,24%
|
+1,84%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
96.873
|
62.442
|
65.114
|
89.077
|
130.533
|
181.809
|
181.809
|
-
|
Bedrijfswaarde
1 |
105.087
|
74.759
|
76.957
|
95.297
|
133.472
|
178.547
|
181.809
|
181.809
|
K/w-verhouding
|
19,4
x
|
17,7
x
|
61,4
x
|
22,7
x
|
18,3
x
|
22,4
x
|
19,6
x
|
16,8
x
|
Dividendrendement
|
-
|
-
|
-
|
1,06%
|
0,73%
|
1,06%
|
0,82%
|
1,14%
|
Marktkapitalisatie/omzet
|
1,21
x
|
0,79
x
|
1,08
x
|
1,06
x
|
1,49
x
|
1,92
x
|
1,85
x
|
1,7
x
|
Bedrijfswaarde/omzet
|
1,21
x
|
0,79
x
|
1,08
x
|
1,06
x
|
1,49
x
|
1,92
x
|
1,85
x
|
1,7
x
|
Bedrijfswaarde/EBITDA
|
9,22
x
|
6,45
x
|
13
x
|
8,76
x
|
11,1
x
|
12,5
x
|
11,8
x
|
10,5
x
|
Bedrijfswaarde/FCF
|
31,8
x
|
10,3
x
|
31,8
x
|
17
x
|
21,2
x
|
20,9
x
|
29
x
|
22,1
x
|
FCF Yield
|
3,14%
|
9,67%
|
3,15%
|
5,89%
|
4,73%
|
4,78%
|
3,45%
|
4,53%
|
Price to Book
|
2,26
x
|
1,35
x
|
1,33
x
|
1,71
x
|
2,56
x
|
2,98
x
|
2,71
x
|
2,41
x
|
Aantal aandelen (in duizenden)
|
378.781
|
379.011
|
379.011
|
379.051
|
379.621
|
379.362
|
379.362
|
-
|
Referentieprijs
2 |
255,8
|
164,8
|
171,8
|
235,0
|
343,8
|
479,2
|
479,2
|
479,2
|
Datum van publicatie
|
20/02/19
|
26/02/20
|
20/02/21
|
23/02/22
|
22/02/23
|
19/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
80.315
|
79.078
|
60.501
|
83.867
|
87.530
|
92.803
|
98.033
|
107.153
|
EBITDA
1 |
10.511
|
9.677
|
5.016
|
10.173
|
11.720
|
14.234
|
15.470
|
17.352
|
Bedrijfsresultaat (EBIT)
1 |
7.643
|
6.516
|
1.952
|
6.743
|
8.758
|
11.012
|
12.282
|
13.994
|
Operationele Marge
|
9,52%
|
8,24%
|
3,23%
|
8,04%
|
10,01%
|
11,87%
|
12,53%
|
13,06%
|
Resultaat voor belastingen (EBT)
1 |
7.529
|
6.279
|
1.953
|
6.650
|
9.514
|
10.759
|
12.184
|
14.340
|
Nettowinst (verlies)
1 |
4.981
|
3.538
|
1.064
|
3.928
|
7.113
|
7.976
|
9.256
|
10.782
|
Nettomarge
|
6,2%
|
4,47%
|
1,76%
|
4,68%
|
8,13%
|
8,59%
|
9,44%
|
10,06%
|
WPA
2 |
13,15
|
9,330
|
2,800
|
10,36
|
18,76
|
21,03
|
24,45
|
28,48
|
Free Cash Flow
1 |
3.045
|
6.036
|
2.051
|
5.245
|
6.168
|
8.529
|
6.279
|
8.237
|
FCF-marge
|
3,79%
|
7,63%
|
3,39%
|
6,25%
|
7,05%
|
9,19%
|
6,41%
|
7,69%
|
Kasstroomconversie (ebitda)
|
28,97%
|
62,37%
|
40,88%
|
51,56%
|
52,63%
|
59,92%
|
40,59%
|
47,47%
|
Kasstroomconversie (nettowinst)
|
61,13%
|
170,61%
|
192,69%
|
133,51%
|
86,71%
|
106,93%
|
67,84%
|
76,4%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
2,500
|
2,500
|
5,000
|
3,950
|
5,467
|
Datum van publicatie
|
20/02/19
|
26/02/20
|
20/02/21
|
23/02/22
|
22/02/23
|
19/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
2020 Q4
|
2021 Q1
|
2021 Q2
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
---|
Omzet
1 |
19.576
|
21.894
|
20.425
|
20.907
|
20.641
|
25.884
|
27.072
|
27.231
|
22.468
|
24.402
|
23.203
|
22.972
|
23.453
|
23.565
|
24.317
|
EBITDA
1 |
2.475
|
2.868
|
2.598
|
2.685
|
2.022
|
2.969
|
3.081
|
3.172
|
2.924
|
3.809
|
3.704
|
3.735
|
3.772
|
3.712
|
3.715
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
1.712
|
1.924
|
1.195
|
2.103
|
2.214
|
2.438
|
-
|
2.984
|
3.067
|
2.848
|
2.813
|
2.752
|
-
|
Operationele Marge
|
-
|
-
|
8,38%
|
9,2%
|
5,79%
|
8,13%
|
8,18%
|
8,95%
|
-
|
12,23%
|
13,22%
|
12,4%
|
11,99%
|
11,68%
|
-
|
Resultaat voor belastingen (EBT)
1 |
1.611
|
2.037
|
1.697
|
1.791
|
1.124
|
2.130
|
2.475
|
2.272
|
2.704
|
2.904
|
2.843
|
2.876
|
2.822
|
2.683
|
2.880
|
Nettowinst (verlies)
1 |
1.117
|
100,9
|
1.362
|
1.663
|
802,3
|
1.614
|
1.888
|
1.714
|
1.948
|
2.791
|
3.017
|
2.096
|
2.106
|
1.950
|
1.975
|
Nettomarge
|
5,7%
|
0,46%
|
6,67%
|
7,96%
|
3,89%
|
6,24%
|
6,98%
|
6,29%
|
8,67%
|
11,44%
|
13%
|
9,13%
|
8,98%
|
8,27%
|
8,12%
|
WPA
2 |
-
|
-
|
3,590
|
4,388
|
2,110
|
4,260
|
4,980
|
4,520
|
5,140
|
7,360
|
7,950
|
5,400
|
5,300
|
5,200
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20/02/21
|
29/04/21
|
21/07/21
|
14/10/21
|
23/02/22
|
25/04/22
|
22/07/22
|
18/10/22
|
22/02/23
|
25/04/23
|
18/07/23
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
|
8.214
|
12.317
|
11.843
|
6.220
|
2.939
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,7814
x
|
1,273
x
|
2,361
x
|
0,6114
x
|
0,2508
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
3.045
|
6.036
|
2.051
|
5.245
|
6.168
|
8.529
|
6.279
|
8.237
|
ROE (netto-inkomsten/eigen vermogen)
|
13,7%
|
7,99%
|
2,23%
|
7,93%
|
13,3%
|
14,4%
|
14,1%
|
14,7%
|
ROA (netto-inkomsten/totale activa)
|
6,78%
|
4,12%
|
1,17%
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
73.441
|
85.789
|
91.091
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
113,0
|
122,0
|
129,0
|
137,0
|
134,0
|
158,0
|
177,0
|
199,0
|
Cashflow per aandeel
|
18,70
|
26,90
|
13,60
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
4.035
|
4.238
|
3.343
|
5.267
|
5.014
|
5.303
|
5.504
|
5.949
|
Capex/omzet
|
5,02%
|
5,36%
|
5,53%
|
6,28%
|
5,73%
|
5,71%
|
5,61%
|
5,55%
|
Datum van publicatie
|
20/02/19
|
26/02/20
|
20/02/21
|
23/02/22
|
22/02/23
|
19/02/24
|
-
|
-
|
Laatste slotkoers
479,2
INR Gemiddelde koersdoel
549,5
INR Spread / Gemiddelde doel +14,66% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +22,24% | 49,07 mld. | | -7,74% | 22,77 mld. | | +29,45% | 20,79 mld. | | +35,73% | 17,66 mld. | | -4,22% | 15,01 mld. | | -18,11% | 13,32 mld. | | -20,85% | 13,06 mld. | | +34,67% | 12,1 mld. | | +36,99% | 10,57 mld. |
Auto, Vrachtwagen & Motorfiets Onderdelen - Andere
|