Beurs gesloten -
NSE India S.E.
13:43:51 15-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
194,6
INR
|
+1,99%
|
|
+1,59%
|
+5,27%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
32.446
|
19.046
|
78.926
|
85.320
|
72.085
|
131.333
|
-
|
-
|
Bedrijfswaarde
1 |
36.214
|
19.046
|
82.766
|
92.689
|
77.600
|
135.927
|
136.196
|
133.138
|
K/w-verhouding
|
8,57
x
|
5,61
x
|
22,2
x
|
16,4
x
|
14,4
x
|
26,9
x
|
21,3
x
|
17,5
x
|
Dividendrendement
|
4,26%
|
9,11%
|
2,63%
|
2,8%
|
3,32%
|
2,12%
|
2,21%
|
2,5%
|
Marktkapitalisatie/omzet
|
0,85
x
|
0,46
x
|
1,57
x
|
1,45
x
|
1,2
x
|
2,15
x
|
1,83
x
|
1,62
x
|
Bedrijfswaarde/omzet
|
0,95
x
|
0,46
x
|
1,64
x
|
1,58
x
|
1,3
x
|
2,15
x
|
1,89
x
|
1,65
x
|
Bedrijfswaarde/EBITDA
|
6,76
x
|
3,03
x
|
10,3
x
|
9,66
x
|
10,3
x
|
14,2
x
|
12,2
x
|
10,2
x
|
Bedrijfswaarde/FCF
|
13,1
x
|
6,03
x
|
10,3
x
|
15
x
|
10,5
x
|
23,5
x
|
20,1
x
|
17,3
x
|
FCF Yield
|
7,63%
|
16,6%
|
9,7%
|
6,67%
|
9,55%
|
4,26%
|
4,97%
|
5,77%
|
Price to Book
|
1,19
x
|
-
|
-
|
2,91
x
|
2,18
x
|
3,88
x
|
3,3
x
|
2,98
x
|
Aantal aandelen (in duizenden)
|
691.065
|
693.827
|
692.943
|
682.288
|
683.270
|
688.328
|
-
|
-
|
Referentieprijs
2 |
46,95
|
27,45
|
113,9
|
125,0
|
105,5
|
190,8
|
190,8
|
190,8
|
Datum van publicatie
|
6/05/19
|
26/05/20
|
11/05/21
|
5/05/22
|
4/05/23
|
3/05/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
38.263
|
40.986
|
50.327
|
58.657
|
59.859
|
63.325
|
71.895
|
80.885
|
EBITDA
1 |
5.355
|
6.289
|
8.042
|
9.599
|
7.537
|
9.564
|
11.205
|
12.997
|
Bedrijfsresultaat (EBIT)
1 |
4.610
|
4.437
|
5.979
|
7.105
|
4.906
|
6.962
|
8.272
|
9.794
|
Operationele Marge
|
12,05%
|
10,83%
|
11,88%
|
12,11%
|
8,2%
|
10,99%
|
11,51%
|
12,11%
|
Resultaat voor belastingen (EBT)
1 |
4.359
|
3.942
|
4.318
|
6.471
|
6.152
|
6.297
|
7.692
|
9.397
|
Nettowinst (verlies)
1 |
3.778
|
3.397
|
3.617
|
5.374
|
5.137
|
5.147
|
6.267
|
7.621
|
Nettomarge
|
9,87%
|
8,29%
|
7,19%
|
9,16%
|
8,58%
|
8,13%
|
8,72%
|
9,42%
|
WPA
2 |
5,480
|
4,890
|
5,130
|
7,620
|
7,320
|
7,340
|
8,943
|
10,89
|
Free Cash Flow
1 |
2.763
|
3.156
|
8.025
|
6.185
|
7.414
|
5.774
|
6.772
|
7.687
|
FCF-marge
|
7,22%
|
7,7%
|
15,95%
|
10,54%
|
12,39%
|
9,15%
|
9,42%
|
9,5%
|
Kasstroomconversie (ebitda)
|
51,6%
|
50,19%
|
99,78%
|
64,44%
|
98,37%
|
60,12%
|
60,43%
|
59,15%
|
Kasstroomconversie (nettowinst)
|
73,14%
|
92,92%
|
221,87%
|
115,1%
|
144,32%
|
111,29%
|
108,06%
|
100,87%
|
Dividend per aandeel
2 |
2,000
|
2,500
|
3,000
|
3,500
|
3,500
|
4,050
|
4,222
|
4,769
|
Datum van publicatie
|
6/05/19
|
26/05/20
|
11/05/21
|
5/05/22
|
4/05/23
|
3/05/24
|
-
|
-
|
Fiscaal tijdperk: March |
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 |
13.652
|
14.496
|
14.780
|
14.182
|
14.456
|
15.239
|
14.524
|
14.735
|
15.033
|
15.566
|
15.267
|
15.536
|
15.725
|
16.414
|
17.198
|
EBITDA
1 |
2.103
|
2.342
|
2.383
|
2.388
|
2.379
|
2.448
|
1.810
|
1.917
|
2.097
|
2.437
|
2.402
|
2.439
|
2.379
|
2.526
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.590
|
1.809
|
1.800
|
1.791
|
1.762
|
1.751
|
1.171
|
1.254
|
1.409
|
1.795
|
1.789
|
1.802
|
1.681
|
1.821
|
1.978
|
Operationele Marge
|
11,65%
|
12,48%
|
12,18%
|
12,63%
|
12,19%
|
11,49%
|
8,06%
|
8,51%
|
9,38%
|
11,53%
|
11,72%
|
11,6%
|
10,69%
|
11,09%
|
11,5%
|
Resultaat voor belastingen (EBT)
1 |
1.476
|
553,4
|
-
|
1.644
|
-
|
-
|
1.048
|
1.549
|
1.837
|
1.719
|
1.553
|
1.639
|
1.489
|
1.662
|
-
|
Nettowinst (verlies)
1 |
1.210
|
466,8
|
-
|
1.350
|
1.355
|
1.324
|
850,9
|
1.294
|
1.579
|
1.413
|
1.260
|
1.331
|
1.222
|
1.365
|
1.456
|
Nettomarge
|
8,87%
|
3,22%
|
-
|
9,52%
|
9,37%
|
8,69%
|
5,86%
|
8,78%
|
10,51%
|
9,08%
|
8,25%
|
8,57%
|
7,77%
|
8,32%
|
8,47%
|
WPA
2 |
1,720
|
0,6600
|
-
|
-
|
1,920
|
1,880
|
1,210
|
1,840
|
2,250
|
2,020
|
1,800
|
1,900
|
1,760
|
1,957
|
2,100
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
9/02/21
|
11/05/21
|
29/07/21
|
10/11/21
|
4/02/22
|
5/05/22
|
3/08/22
|
2/11/22
|
2/02/23
|
4/05/23
|
2/08/23
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.768
|
-
|
3.839
|
7.369
|
5.515
|
4.081
|
4.863
|
1.806
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,7037
x
|
-
|
0,4774
x
|
0,7678
x
|
0,7317
x
|
0,4249
x
|
0,434
x
|
0,1389
x
|
Free Cash Flow
1 |
2.763
|
3.156
|
8.025
|
6.185
|
7.414
|
5.774
|
6.772
|
7.687
|
ROE (netto-inkomsten/eigen vermogen)
|
14,9%
|
12,4%
|
13%
|
18,4%
|
16,1%
|
14,8%
|
16,4%
|
18,3%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
39,40
|
-
|
-
|
43,00
|
48,30
|
49,20
|
57,80
|
64,00
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
1.088
|
946
|
1.731
|
850
|
536
|
1.625
|
2.172
|
2.055
|
Capex/omzet
|
2,84%
|
2,31%
|
3,44%
|
1,45%
|
0,9%
|
2,58%
|
3,02%
|
2,54%
|
Datum van publicatie
|
6/05/19
|
26/05/20
|
11/05/21
|
5/05/22
|
4/05/23
|
3/05/24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
190,8
INR Gemiddelde koersdoel
231,1
INR Spread / Gemiddelde doel +21,13% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,27% | 1,57 mld. | | +14,11% | 69,78 mld. | | +6,22% | 17,26 mld. | | +13,99% | 14,01 mld. | | +21,56% | 13,52 mld. | | +16,63% | 9,99 mld. | | -17,83% | 6,96 mld. | | -1,84% | 6,13 mld. | | +3,03% | 5,25 mld. | | -1,88% | 4,92 mld. |
Bedrijfsondersteunende diensten - NEC
|