Beurs gesloten -
NSE India S.E.
13:43:52 17-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
627,2
INR
|
+0,48%
|
|
-0,10%
|
+15,19%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
38.901
|
17.742
|
60.407
|
88.425
|
138.590
|
198.482
|
-
|
-
|
Bedrijfswaarde
1 |
39.605
|
17.742
|
61.052
|
89.356
|
140.167
|
194.326
|
191.871
|
188.957
|
K/w-verhouding
|
37,7
x
|
41,7
x
|
58,9
x
|
49,6
x
|
37,4
x
|
59,7
x
|
50,6
x
|
43,6
x
|
Dividendrendement
|
0,53%
|
1,47%
|
0,42%
|
0,41%
|
0,46%
|
0,43%
|
0,53%
|
0,64%
|
Marktkapitalisatie/omzet
|
2,09
x
|
0,97
x
|
3,14
x
|
3,5
x
|
4,56
x
|
6,09
x
|
5,37
x
|
4,71
x
|
Bedrijfswaarde/omzet
|
2,13
x
|
0,97
x
|
3,17
x
|
3,54
x
|
4,61
x
|
5,96
x
|
5,19
x
|
4,48
x
|
Bedrijfswaarde/EBITDA
|
20,7
x
|
11,9
x
|
28,3
x
|
30,4
x
|
32,4
x
|
38,9
x
|
32,6
x
|
28,6
x
|
Bedrijfswaarde/FCF
|
33,7
x
|
-79,6
x
|
29,2
x
|
318
x
|
145
x
|
62
x
|
79,5
x
|
63,6
x
|
FCF Yield
|
2,97%
|
-1,26%
|
3,42%
|
0,31%
|
0,69%
|
1,61%
|
1,26%
|
1,57%
|
Price to Book
|
5,04
x
|
2,31
x
|
-
|
8,57
x
|
10,1
x
|
12,1
x
|
10,6
x
|
8,45
x
|
Aantal aandelen (in duizenden)
|
316.909
|
316.681
|
316.681
|
316.311
|
316.307
|
316.432
|
-
|
-
|
Referentieprijs
2 |
122,8
|
56,02
|
190,8
|
279,6
|
438,2
|
627,2
|
627,2
|
627,2
|
Datum van publicatie
|
27/05/19
|
29/06/20
|
21/05/21
|
13/05/22
|
19/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
18.635
|
18.294
|
19.240
|
25.247
|
30.407
|
32.611
|
36.971
|
42.144
|
EBITDA
1 |
1.918
|
1.491
|
2.157
|
2.937
|
4.328
|
4.996
|
5.881
|
6.618
|
Bedrijfsresultaat (EBIT)
1 |
1.406
|
838,7
|
1.413
|
2.192
|
3.551
|
4.130
|
4.446
|
5.148
|
Operationele Marge
|
7,55%
|
4,58%
|
7,34%
|
8,68%
|
11,68%
|
12,66%
|
12,03%
|
12,21%
|
Resultaat voor belastingen (EBT)
1 |
1.413
|
683,2
|
1.513
|
2.630
|
5.104
|
4.532
|
5.329
|
6.239
|
Nettowinst (verlies)
1 |
1.031
|
425,7
|
1.025
|
1.784
|
3.708
|
3.324
|
3.932
|
4.567
|
Nettomarge
|
5,53%
|
2,33%
|
5,33%
|
7,07%
|
12,19%
|
10,19%
|
10,63%
|
10,84%
|
WPA
2 |
3,255
|
1,345
|
3,240
|
5,640
|
11,71
|
10,50
|
12,39
|
14,40
|
Free Cash Flow
1 |
1.175
|
-222,8
|
2.089
|
281
|
969,1
|
3.136
|
2.414
|
2.969
|
FCF-marge
|
6,31%
|
-1,22%
|
10,86%
|
1,11%
|
3,19%
|
9,62%
|
6,53%
|
7,05%
|
Kasstroomconversie (ebitda)
|
61,28%
|
-
|
96,85%
|
9,57%
|
22,39%
|
62,78%
|
41,05%
|
44,87%
|
Kasstroomconversie (nettowinst)
|
114,01%
|
-
|
203,81%
|
15,75%
|
26,14%
|
94,34%
|
61,41%
|
65,02%
|
Dividend per aandeel
2 |
0,6500
|
0,8250
|
0,8000
|
1,150
|
2,000
|
2,700
|
3,350
|
4,000
|
Datum van publicatie
|
27/05/19
|
29/06/20
|
21/05/21
|
13/05/22
|
19/05/23
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
5.471
|
6.106
|
4.894
|
6.520
|
6.556
|
7.276
|
6.938
|
7.387
|
7.724
|
8.357
|
7.239
|
8.048
|
8.537
|
9.202
|
EBITDA
1 |
614,7
|
791,8
|
321,3
|
801,6
|
739
|
1.070
|
781,4
|
1.126
|
1.146
|
1.274
|
886,4
|
1.152
|
1.395
|
1.443
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
930
|
948,9
|
1.079
|
-
|
-
|
1.021
|
1.090
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
12,59%
|
12,28%
|
12,91%
|
-
|
-
|
11,96%
|
11,85%
|
Resultaat voor belastingen (EBT)
|
459,2
|
621,6
|
225,9
|
763,8
|
639,4
|
996,6
|
682,4
|
1.025
|
1.064
|
2.306
|
-
|
1.054
|
1.313
|
1.302
|
Nettowinst (verlies)
|
346,1
|
433,6
|
120,2
|
516,2
|
417,3
|
730,6
|
486,8
|
719,6
|
800,6
|
1.701
|
-
|
765,8
|
959,6
|
1.044
|
Nettomarge
|
6,33%
|
7,1%
|
2,46%
|
7,92%
|
6,37%
|
10,04%
|
7,02%
|
9,74%
|
10,36%
|
20,35%
|
-
|
9,52%
|
11,24%
|
11,35%
|
WPA
|
1,090
|
1,370
|
0,3800
|
1,630
|
1,320
|
2,310
|
1,540
|
2,270
|
2,530
|
5,370
|
-
|
2,420
|
3,010
|
3,050
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
8/02/21
|
21/05/21
|
3/08/21
|
8/11/21
|
10/02/22
|
13/05/22
|
12/08/22
|
4/11/22
|
3/02/23
|
19/05/23
|
11/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
705
|
-
|
645
|
932
|
1.577
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
4.156
|
6.611
|
9.525
|
Hefboom (schuld/ebitda)
|
0,3675
x
|
-
|
0,299
x
|
0,3172
x
|
0,3644
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.175
|
-223
|
2.089
|
281
|
969
|
3.136
|
2.414
|
2.969
|
ROE (netto-inkomsten/eigen vermogen)
|
14,1%
|
5,53%
|
12,5%
|
18,8%
|
24,5%
|
22,2%
|
21,6%
|
21,2%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
24,30
|
24,30
|
-
|
32,60
|
43,30
|
51,90
|
59,20
|
74,20
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
544
|
439
|
312
|
405
|
690
|
612
|
1.050
|
1.176
|
Capex/omzet
|
2,92%
|
2,4%
|
1,62%
|
1,6%
|
2,27%
|
1,88%
|
2,84%
|
2,79%
|
Datum van publicatie
|
27/05/19
|
29/06/20
|
21/05/21
|
13/05/22
|
19/05/23
|
-
|
-
|
-
|
Laatste slotkoers
627,2
INR Gemiddelde koersdoel
550
INR Spread / Gemiddelde doel -12,32% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +15,19% | 2,37 mld. | | +24,06% | 2,35 mld. | | +52,53% | 1,79 mld. | | -22,46% | 1,67 mld. | | -11,86% | 1,47 mld. | | +98,67% | 955 mln. | | +17,15% | 681 mln. | | -18,24% | 509 mln. | | +37,00% | 442 mln. | | -25,81% | 317 mln. |
Lucht- en gascompressoren
|