Beurs gesloten -
NSE India S.E.
13:42:30 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.648
INR
|
+0,75%
|
|
+5,77%
|
+31,50%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
186.475
|
152.033
|
390.996
|
464.852
|
286.654
|
736.143
|
-
|
-
|
Bedrijfswaarde
1 |
204.256
|
179.064
|
429.395
|
503.165
|
330.612
|
795.694
|
801.464
|
808.647
|
K/w-verhouding
|
72,9
x
|
55,7
x
|
-188
x
|
132
x
|
50,2
x
|
98,7
x
|
71,3
x
|
50,1
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
6,62
x
|
6,23
x
|
51,1
x
|
25,5
x
|
12,7
x
|
28
x
|
18
x
|
13,9
x
|
Bedrijfswaarde/omzet
|
7,25
x
|
7,33
x
|
56,1
x
|
27,6
x
|
14,7
x
|
30,3
x
|
19,6
x
|
15,2
x
|
Bedrijfswaarde/EBITDA
|
115
x
|
51,5
x
|
-129
x
|
378
x
|
134
x
|
1.211
x
|
104
x
|
73,6
x
|
Bedrijfswaarde/FCF
|
506
x
|
-611
x
|
-53,7
x
|
-84,1
x
|
-
|
-23,8
x
|
-200
x
|
-2.861
x
|
FCF Yield
|
0,2%
|
-0,16%
|
-1,86%
|
-1,19%
|
-
|
-4,21%
|
-0,5%
|
-0,03%
|
Price to Book
|
7,48
x
|
3,21
x
|
4,7
x
|
5,36
x
|
-
|
7,29
x
|
6,51
x
|
5,9
x
|
Aantal aandelen (in duizenden)
|
229.324
|
252.024
|
277.943
|
277.988
|
278.021
|
278.041
|
-
|
-
|
Referentieprijs
2 |
813,2
|
603,2
|
1.407
|
1.672
|
1.031
|
2.648
|
2.648
|
2.648
|
Datum van publicatie
|
30/04/19
|
11/05/20
|
3/05/21
|
3/05/22
|
3/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
28.174
|
24.414
|
7.649
|
18.249
|
22.523
|
26.293
|
40.975
|
53.058
|
EBITDA
1 |
1.780
|
3.474
|
-3.334
|
1.332
|
2.476
|
657,1
|
7.674
|
10.988
|
Bedrijfsresultaat (EBIT)
1 |
1.637
|
3.269
|
-3.529
|
1.117
|
2.235
|
843
|
8.777
|
10.170
|
Operationele Marge
|
5,81%
|
13,39%
|
-46,14%
|
6,12%
|
9,92%
|
3,21%
|
21,42%
|
19,17%
|
Resultaat voor belastingen (EBT)
1 |
3.482
|
4.909
|
304,1
|
7.051
|
8.360
|
9.496
|
13.626
|
17.174
|
Nettowinst (verlies)
1 |
2.532
|
2.672
|
-1.894
|
3.524
|
5.714
|
7.142
|
9.831
|
14.737
|
Nettomarge
|
8,99%
|
10,94%
|
-24,76%
|
19,31%
|
25,37%
|
27,16%
|
23,99%
|
27,78%
|
WPA
2 |
11,15
|
10,84
|
-7,480
|
12,67
|
20,55
|
26,82
|
37,11
|
52,86
|
Free Cash Flow
1 |
403,7
|
-293,1
|
-7.995
|
-5.981
|
-
|
-33.488
|
-4.013
|
-282,7
|
FCF-marge
|
1,43%
|
-1,2%
|
-104,52%
|
-32,77%
|
-
|
-127,36%
|
-9,79%
|
-0,53%
|
Kasstroomconversie (ebitda)
|
22,67%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
15,95%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30/04/19
|
11/05/20
|
3/05/21
|
3/05/22
|
3/05/23
|
-
|
-
|
-
|
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 |
1.705
|
4.326
|
861,6
|
1.293
|
2.788
|
13.306
|
2.447
|
1.651
|
1.962
|
16.463
|
9.361
|
3.456
|
3.023
|
8.705
|
-
|
EBITDA
1 |
-545,4
|
-1.561
|
-635,3
|
-561,7
|
-51,2
|
2.580
|
-141,9
|
-674
|
-167,9
|
3.460
|
-1.492
|
-891
|
-180
|
1.583
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-595,4
|
-1.614
|
-686,1
|
-614,1
|
-105,8
|
2.523
|
-196,6
|
-730,1
|
-232,7
|
3.394
|
-1.561
|
-1.470
|
-320
|
282
|
-
|
Operationele Marge
|
-34,92%
|
-37,3%
|
-79,63%
|
-47,49%
|
-3,8%
|
18,96%
|
-8,04%
|
-44,22%
|
-11,86%
|
20,62%
|
-16,68%
|
-42,53%
|
-10,59%
|
3,24%
|
-
|
Resultaat voor belastingen (EBT)
1 |
363,8
|
-586,9
|
655,1
|
1.024
|
1.359
|
4.012
|
1.276
|
905,3
|
1.394
|
4.784
|
1.929
|
551
|
1.298
|
3.110
|
-
|
Nettowinst (verlies)
1 |
143,5
|
-1.916
|
170,1
|
357,2
|
389,5
|
2.605
|
455,5
|
549,6
|
587,4
|
4.121
|
1.249
|
1.006
|
849,7
|
3.602
|
-
|
Nettomarge
|
8,42%
|
-44,29%
|
19,74%
|
27,62%
|
13,97%
|
19,57%
|
18,62%
|
33,29%
|
29,93%
|
25,03%
|
13,35%
|
29,09%
|
28,11%
|
41,38%
|
-
|
WPA
2 |
0,5700
|
-7,470
|
0,6100
|
1,280
|
1,400
|
9,370
|
1,640
|
1,980
|
2,110
|
14,82
|
4,590
|
5,485
|
7,245
|
8,687
|
6,700
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/02/21
|
3/05/21
|
3/08/21
|
2/11/21
|
3/02/22
|
3/05/22
|
2/08/22
|
9/11/22
|
2/02/23
|
3/05/23
|
2/08/23
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
17.781
|
27.031
|
38.399
|
38.313
|
43.958
|
59.551
|
65.322
|
72.504
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
9,987
x
|
7,78
x
|
-11,52
x
|
28,77
x
|
17,75
x
|
90,63
x
|
8,512
x
|
6,599
x
|
Free Cash Flow
1 |
404
|
-293
|
-7.995
|
-5.981
|
-
|
-33.488
|
-4.013
|
-283
|
ROE (netto-inkomsten/eigen vermogen)
|
13,8%
|
7,35%
|
-2,89%
|
4,15%
|
-
|
7,58%
|
9,35%
|
11,1%
|
ROA (netto-inkomsten/totale activa)
|
3,09%
|
2,94%
|
-1,44%
|
2,07%
|
-
|
4,57%
|
4,77%
|
4,8%
|
Totale activa
1 |
81.820
|
90.993
|
131.686
|
170.244
|
-
|
156.311
|
206.322
|
307.023
|
Nettoactief per aandeel
2 |
109,0
|
188,0
|
299,0
|
312,0
|
-
|
363,0
|
407,0
|
449,0
|
Cashflow per aandeel
|
21,10
|
-9,320
|
-24,10
|
-16,20
|
-
|
-
|
33,10
|
30,30
|
Capex
1 |
744
|
633
|
1.283
|
1.464
|
-
|
1.159
|
1.116
|
1.196
|
Capex/omzet
|
2,64%
|
2,59%
|
16,78%
|
8,02%
|
-
|
4,41%
|
2,72%
|
2,25%
|
Datum van publicatie
|
30/04/19
|
11/05/20
|
3/05/21
|
3/05/22
|
3/05/23
|
-
|
-
|
-
|
Laatste slotkoers
2.648
INR Gemiddelde koersdoel
2.168
INR Spread / Gemiddelde doel -18,13% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +31,50% | 8,82 mld. | | +37,77% | 28,71 mld. | | -13,85% | 26,95 mld. | | +22,78% | 26,45 mld. | | +1,61% | 25,94 mld. | | +46,99% | 23,39 mld. | | +5,96% | 20,4 mld. | | -2,65% | 19,76 mld. | | +28,59% | 16,53 mld. | | -14,16% | 15,1 mld. |
andere onroerend goed ontwikkeling & transacties
|