GMR AIRPORTS INFRASTRUCTURE LIMITED Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 90,75 INR | +6,58% |
|
+12,52% | +12,66% |
| 18/04 | GMR Airports Infrastructure Limited kondigt de verkeersresultaten aan voor de maand en het jaar eindigend in maart 2024 | CI |
| 15/03 | GMR Airports noteert 10% meer passagiers in februari | MT |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 119.155 | 98.393 | 146.673 | 223.028 | 244.758 | 547.762 | - | - |
| Bedrijfswaarde 1 | 119.155 | 306.996 | 353.210 | 223.028 | 531.415 | 846.641 | 811.313 | 773.405 |
| K/w-verhouding | -3,31 x | -4,06 x | -5,25 x | - | -135 x | -151 x | -182 x | - |
| Dividendrendement | - | - | - | - | - | - | - | - |
| Marktkapitalisatie/omzet | 1,68 x | 1,31 x | 2,82 x | 5,91 x | - | 6,37 x | 4,76 x | 4,23 x |
| Bedrijfswaarde/omzet | 1,68 x | 4,08 x | 6,79 x | 5,91 x | - | 9,85 x | 7,05 x | 5,98 x |
| Bedrijfswaarde/EBITDA | 6,11 x | 11,7 x | 29,7 x | 10,6 x | 30,8 x | 26,9 x | 17,5 x | 14,2 x |
| Bedrijfswaarde/FCF | -15,2 x | -20 x | -21,5 x | 188 x | -32,8 x | 212 x | 25,9 x | 23,4 x |
| FCF Yield | -6,56% | -5% | -4,65% | 0,53% | -3,05% | 0,47% | 3,86% | 4,27% |
| Price to Book | -14,6 x | -4,01 x | -8,54 x | -27,3 x | - | 78,9 x | 90,8 x | 55 x |
| Aantal aandelen (in duizenden) | 6.017.945 | 6.017.945 | 6.035.945 | 6.035.945 | 6.035.945 | 6.035.945 | - | - |
| Referentieprijs 2 | 19,80 | 16,35 | 24,30 | 36,95 | 40,55 | 90,75 | 90,75 | 90,75 |
| Datum van publicatie | 29/05/19 | 1/08/20 | 18/06/21 | 17/05/22 | 27/05/23 | - | - | - |
1INR in Miljoen2INR
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 71.020 | 75.152 | 51.986 | 37.722 | - | 85.968 | 115.109 | 129.435 |
| EBITDA 1 | 19.516 | 26.286 | 11.888 | 21.026 | 17.238 | 31.493 | 46.347 | 54.314 |
| Bedrijfsresultaat (EBIT) 1 | 9.677 | 22.309 | - | 12.132 | - | 18.700 | 24.100 | 31.300 |
| Operationele Marge | 13,63% | 29,69% | - | 32,16% | - | 21,75% | 20,94% | 24,18% |
| Resultaat voor belastingen (EBT) 1 | -35.538 | -22.834 | -36.902 | - | -7.259 | -7.400 | -5.600 | 2.300 |
| Nettowinst (verlies) 1 | -35.939 | -24.852 | -28.553 | - | -1.793 | -5.700 | -4.200 | 3.600 |
| Nettomarge | -50,6% | -33,07% | -54,92% | - | - | -6,63% | -3,65% | 2,78% |
| WPA 2 | -5,980 | -4,030 | -4,630 | - | -0,3000 | -0,6000 | -0,5000 | - |
| Free Cash Flow 1 | -7.822 | -15.362 | -16.424 | 1.184 | -16.221 | 3.994 | 31.312 | 33.000 |
| FCF-marge | -11,01% | -20,44% | -31,59% | 3,14% | - | 4,65% | 27,2% | 25,5% |
| Kasstroomconversie (ebitda) | - | - | - | 5,63% | - | 12,68% | 67,56% | 60,76% |
| Kasstroomconversie (nettowinst) | - | - | - | - | - | - | - | 916,67% |
| Dividend per aandeel | - | - | - | - | - | - | - | - |
| Datum van publicatie | 29/05/19 | 1/08/20 | 18/06/21 | 17/05/22 | 27/05/23 | - | - | - |
1INR in Miljoen2INR
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 13.591 | 16.338 | 15.086 | 17.913 | 11.660 | 10.879 | 12.533 | 15.884 | 17.664 | 18.946 | 20.176 | 19.997 | 21.555 | 21.858 |
| EBITDA 1 | 1.970 | 8.588 | 4.992 | 6.443 | 7.184 | 5.342 | 4.517 | 4.870 | 5.320 | 2.590 | 7.525 | 7.430 | 7.508 | 6.692 |
| Bedrijfsresultaat (EBIT) 1 | -360,7 | 6.263 | 2.704 | 4.063 | - | - | 2.327 | 2.322 | 2.650 | 38,3 | 4.569 | 4.507 | 3.594 | 2.579 |
| Operationele Marge | -2,65% | 38,33% | 17,92% | 22,68% | - | - | 18,56% | 14,62% | 15% | 0,2% | 22,65% | 22,54% | 16,67% | 11,8% |
| Resultaat voor belastingen (EBT) 1 | -11.499 | -7.656 | -3.567 | -1.068 | -4.962 | -1.713 | -870,2 | -1.655 | 1.271 | -6.005 | 1.124 | -694 | - | -4.767 |
| Nettowinst (verlies) 1 | -9.227 | -7.201 | -2.663 | -88,1 | - | -1.290 | -1.130 | 2.078 | 1.914 | -4.415 | -298 | -1.839 | -1.081 | -4.066 |
| Nettomarge | -67,89% | -44,08% | -17,65% | -0,49% | - | -11,85% | -9,02% | 13,08% | 10,83% | -23,3% | -1,48% | -9,2% | -5,02% | -18,6% |
| WPA 2 | -1,480 | -1,300 | - | -0,0146 | - | -0,2400 | -0,2300 | 0,3000 | 0,2800 | -0,7300 | -0,0500 | -0,3000 | - | - |
| Dividend per aandeel | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 12/02/21 | 18/06/21 | 13/08/21 | 12/11/21 | 9/02/22 | 17/05/22 | 29/07/22 | 14/11/22 | 15/02/23 | 27/05/23 | 14/08/23 | - | - | - |
1INR in Miljoen2INR
Geschatte gegevens
Balans
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | 208.603 | 206.536 | - | 286.658 | 298.879 | 263.551 | 225.643 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | - | 7,936 x | 17,37 x | - | 16,63 x | 9,49 x | 5,686 x | 4,154 x |
| Free Cash Flow 1 | -7.822 | -15.362 | -16.424 | 1.184 | -16.221 | 3.994 | 31.312 | 33.000 |
| ROE (netto-inkomsten/eigen vermogen) | -103% | -302% | - | -46,5% | - | -27% | -7,85% | 13% |
| ROA (netto-inkomsten/totale activa) | - | - | - | - | - | - | - | - |
| Totale activa 1 | - | - | - | - | - | - | - | - |
| Nettoactief per aandeel 2 | -1,360 | -4,070 | -2,850 | -1,350 | - | 1,150 | 1,000 | 1,650 |
| Cashflow per aandeel | - | - | - | - | - | - | - | - |
| Capex 1 | 28.345 | 29.121 | 16.459 | 31.377 | 39.214 | 58.113 | 6.856 | - |
| Capex/omzet | 39,91% | 38,75% | 31,66% | 83,18% | - | 67,6% | 5,96% | - |
| Datum van publicatie | 29/05/19 | 1/08/20 | 18/06/21 | 17/05/22 | 27/05/23 | - | - | - |
1INR in Miljoen2INR
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Historische marktkapitalisatie/EBITDA
Verkoop
Koop
Gemiddeld advies
VERKOPEN
Aantal analisten
2
Laatste slotkoers
90,75
INR
Gemiddelde koersdoel
69
INR
Spread / Gemiddelde doel
-23,97%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +12,66% | 6,57 mld. | |
| +14,40% | 12,88 mld. | |
| +1,11% | 12,49 mld. | |
| +22,68% | 10,66 mld. | |
| +6,10% | 9,26 mld. | |
| -11,93% | 6,8 mld. | |
| +6,89% | 6,3 mld. | |
| +38,59% | 3,57 mld. | |
| -8,00% | 2,77 mld. | |
| +49,65% | 2,71 mld. |
- Beurs
- Aandelen
- Koers GMRINFRA
- Financiën GMR Airports Infrastructure Limited
