Beurs gesloten -
NSE India S.E.
13:43:48 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
452
INR
|
+2,65%
|
|
+1,89%
|
+7,81%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
102.485
|
95.238
|
150.350
|
219.240
|
196.214
|
341.203
|
-
|
-
|
Bedrijfswaarde
1 |
111.604
|
105.744
|
157.658
|
224.770
|
199.618
|
343.399
|
339.505
|
332.403
|
K/w-verhouding
|
-36,7
x
|
164
x
|
-137
x
|
39,5
x
|
33,3
x
|
56,4
x
|
41,4
x
|
32,9
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
0,22%
|
0,28%
|
0,28%
|
Marktkapitalisatie/omzet
|
2,29
x
|
2,06
x
|
3,73
x
|
3,83
x
|
3,12
x
|
4,9
x
|
4,3
x
|
3,84
x
|
Bedrijfswaarde/omzet
|
2,5
x
|
2,28
x
|
3,91
x
|
3,93
x
|
3,17
x
|
4,93
x
|
4,28
x
|
3,74
x
|
Bedrijfswaarde/EBITDA
|
49,6
x
|
17,3
x
|
39
x
|
20,6
x
|
18,1
x
|
28
x
|
22
x
|
18,3
x
|
Bedrijfswaarde/FCF
|
-42,7
x
|
303
x
|
57,5
x
|
30
x
|
53,2
x
|
63,6
x
|
52,2
x
|
35,6
x
|
FCF Yield
|
-2,34%
|
0,33%
|
1,74%
|
3,34%
|
1,88%
|
1,57%
|
1,92%
|
2,81%
|
Price to Book
|
1,55
x
|
1,43
x
|
2,46
x
|
3,55
x
|
2,71
x
|
4,29
x
|
3,89
x
|
3,47
x
|
Aantal aandelen (in duizenden)
|
754.955
|
754.958
|
754.958
|
754.958
|
754.958
|
754.958
|
-
|
-
|
Referentieprijs
2 |
135,8
|
126,2
|
199,2
|
290,4
|
259,9
|
452,0
|
452,0
|
452,0
|
Datum van publicatie
|
25/05/19
|
17/06/20
|
29/05/21
|
25/05/22
|
23/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
44.694
|
46.323
|
40.301
|
57.176
|
62.976
|
69.640
|
79.379
|
88.936
|
EBITDA
1 |
2.252
|
6.095
|
4.044
|
10.931
|
11.013
|
12.252
|
15.419
|
18.181
|
Bedrijfsresultaat (EBIT)
1 |
-77
|
3.178
|
1.138
|
7.923
|
7.856
|
8.936
|
11.878
|
14.510
|
Operationele Marge
|
-0,17%
|
6,86%
|
2,82%
|
13,86%
|
12,47%
|
12,83%
|
14,96%
|
16,32%
|
Resultaat voor belastingen (EBT)
1 |
-1.101
|
2.394
|
432,9
|
9.878
|
8.137
|
8.227
|
11.271
|
14.256
|
Nettowinst (verlies)
1 |
-2.989
|
579,4
|
-1.098
|
5.551
|
5.887
|
6.062
|
8.149
|
10.154
|
Nettomarge
|
-6,69%
|
1,25%
|
-2,72%
|
9,71%
|
9,35%
|
8,71%
|
10,27%
|
11,42%
|
WPA
2 |
-3,700
|
0,7700
|
-1,450
|
7,350
|
7,800
|
8,017
|
10,91
|
13,74
|
Free Cash Flow
1 |
-2.616
|
349,4
|
2.740
|
7.501
|
3.750
|
5.395
|
6.509
|
9.347
|
FCF-marge
|
-5,85%
|
0,75%
|
6,8%
|
13,12%
|
5,95%
|
7,75%
|
8,2%
|
10,51%
|
Kasstroomconversie (ebitda)
|
-
|
5,73%
|
67,74%
|
68,62%
|
34,05%
|
44,04%
|
42,21%
|
51,41%
|
Kasstroomconversie (nettowinst)
|
-
|
60,3%
|
-
|
135,13%
|
63,7%
|
89%
|
79,87%
|
92,05%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
1,013
|
1,254
|
1,246
|
Datum van publicatie
|
25/05/19
|
17/06/20
|
29/05/21
|
25/05/22
|
23/05/23
|
-
|
-
|
-
|
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
|
2025 Q1
|
---|
Omzet
1 |
11.770
|
12.524
|
14.103
|
14.625
|
14.666
|
13.781
|
14.878
|
16.072
|
15.599
|
16.427
|
16.574
|
17.668
|
17.349
|
18.040
|
18.677
|
EBITDA
1 |
1.904
|
1.973
|
2.752
|
2.844
|
2.869
|
2.276
|
2.511
|
3.029
|
2.764
|
2.709
|
2.725
|
3.328
|
3.142
|
3.420
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
1.258
|
2.023
|
2.098
|
2.108
|
1.503
|
1.868
|
2.260
|
1.937
|
1.891
|
1.932
|
2.411
|
2.165
|
2.380
|
2.482
|
Operationele Marge
|
-
|
10,04%
|
14,35%
|
14,35%
|
14,37%
|
10,9%
|
12,56%
|
14,06%
|
12,42%
|
11,51%
|
11,66%
|
13,65%
|
12,48%
|
13,19%
|
13,29%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
1.763
|
2.678
|
1.835
|
1.817
|
-
|
2.235
|
2.399
|
2.630
|
-
|
Nettowinst (verlies)
1 |
299
|
431,7
|
2.636
|
-
|
-
|
-
|
1.222
|
2.044
|
1.296
|
1.326
|
1.771
|
1.548
|
1.611
|
1.743
|
-
|
Nettomarge
|
2,54%
|
3,45%
|
18,69%
|
-
|
-
|
-
|
8,22%
|
12,72%
|
8,31%
|
8,07%
|
10,48%
|
8,76%
|
9,29%
|
9,66%
|
-
|
WPA
|
-
|
-
|
3,490
|
-
|
-
|
-
|
-
|
2,710
|
-
|
-
|
-
|
-
|
2,200
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
5/02/21
|
29/05/21
|
13/08/21
|
12/11/21
|
11/02/22
|
25/05/22
|
5/08/22
|
11/11/22
|
10/02/23
|
23/05/23
|
4/08/23
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
9.119
|
10.506
|
7.308
|
5.530
|
3.404
|
2.196
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
1.698
|
8.800
|
Hefboom (schuld/ebitda)
|
4,049
x
|
1,724
x
|
1,807
x
|
0,5059
x
|
0,3091
x
|
0,1792
x
|
-
|
-
|
Free Cash Flow
1 |
-2.616
|
349
|
2.740
|
7.501
|
3.750
|
5.395
|
6.509
|
9.347
|
ROE (netto-inkomsten/eigen vermogen)
|
-1,44%
|
0,87%
|
-1,72%
|
9,03%
|
8,77%
|
7,77%
|
9,69%
|
11%
|
ROA (netto-inkomsten/totale activa)
|
-0,74%
|
0,5%
|
-0,98%
|
4,82%
|
4,84%
|
4,67%
|
6,02%
|
7,11%
|
Totale activa
1 |
401.680
|
116.486
|
112.517
|
115.194
|
121.591
|
129.771
|
135.314
|
142.827
|
Nettoactief per aandeel
2 |
87,40
|
88,20
|
81,10
|
81,80
|
95,90
|
105,0
|
116,0
|
130,0
|
Cashflow per aandeel
2 |
-
|
-
|
-
|
11,50
|
10,90
|
13,50
|
15,80
|
18,50
|
Capex
1 |
831
|
1.366
|
2.115
|
1.153
|
4.472
|
6.378
|
6.450
|
6.287
|
Capex/omzet
|
1,86%
|
2,95%
|
5,25%
|
2,02%
|
7,1%
|
9,16%
|
8,13%
|
7,07%
|
Datum van publicatie
|
25/05/19
|
17/06/20
|
29/05/21
|
25/05/22
|
23/05/23
|
-
|
-
|
-
|
Laatste slotkoers
452
INR Gemiddelde koersdoel
482,2
INR Spread / Gemiddelde doel +6,70% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +7,81% | 4,09 mld. | | -18,46% | 16,57 mld. | | +4,50% | 12,51 mld. | | +4,31% | 11,69 mld. | | +24,72% | 8,38 mld. | | -2,64% | 7,75 mld. | | +20,04% | 7,16 mld. | | +4,17% | 6,6 mld. | | +46,90% | 4,54 mld. | | -5,70% | 4,22 mld. |
Ziekenhuizen, klinieken & eerstelijnszorgdiensten
|