Vertraagde tijd
NSE India S.E.
10:58:11 08-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
554,7
INR
|
-1,07%
|
|
-5,66%
|
+3,93%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
22.880
|
11.998
|
22.623
|
43.862
|
38.091
|
71.531
|
-
|
-
|
Bedrijfswaarde
1 |
25.090
|
11.998
|
22.623
|
45.542
|
41.200
|
81.122
|
79.668
|
77.492
|
K/w-verhouding
|
29,7
x
|
13,8
x
|
30,7
x
|
48,3
x
|
29,2
x
|
53
x
|
40,8
x
|
27,3
x
|
Dividendrendement
|
0,32%
|
0,8%
|
0,53%
|
0,33%
|
0,5%
|
0,23%
|
0,26%
|
0,33%
|
Marktkapitalisatie/omzet
|
1,79
x
|
0,91
x
|
1,89
x
|
2,57
x
|
1,88
x
|
3,09
x
|
2,45
x
|
2,03
x
|
Bedrijfswaarde/omzet
|
1,96
x
|
0,91
x
|
1,89
x
|
2,67
x
|
2,03
x
|
3,5
x
|
2,72
x
|
2,2
x
|
Bedrijfswaarde/EBITDA
|
15,8
x
|
6,73
x
|
13,1
x
|
24,4
x
|
17,7
x
|
27,6
x
|
20,6
x
|
15,5
x
|
Bedrijfswaarde/FCF
|
897
x
|
9,29
x
|
13,9
x
|
-285
x
|
-13,9
x
|
-23,7
x
|
129
x
|
33,1
x
|
FCF Yield
|
0,11%
|
10,8%
|
7,21%
|
-0,35%
|
-7,21%
|
-4,22%
|
0,78%
|
3,02%
|
Price to Book
|
5,34
x
|
2,4
x
|
3,94
x
|
6,7
x
|
3,93
x
|
6,55
x
|
5,75
x
|
4,87
x
|
Aantal aandelen (in duizenden)
|
120.682
|
120.682
|
120.682
|
120.682
|
126.993
|
127.574
|
-
|
-
|
Referentieprijs
2 |
189,6
|
99,42
|
187,5
|
363,4
|
300,0
|
560,7
|
560,7
|
560,7
|
Datum van publicatie
|
30/05/19
|
19/06/20
|
27/05/21
|
30/05/22
|
27/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
12.807
|
13.206
|
11.996
|
17.034
|
20.260
|
23.155
|
29.250
|
35.293
|
EBITDA
1 |
1.585
|
1.782
|
1.733
|
1.870
|
2.329
|
2.944
|
3.865
|
4.999
|
Bedrijfsresultaat (EBIT)
1 |
1.217
|
1.258
|
1.177
|
1.285
|
1.696
|
2.110
|
2.673
|
3.622
|
Operationele Marge
|
9,5%
|
9,52%
|
9,81%
|
7,54%
|
8,37%
|
9,11%
|
9,14%
|
10,26%
|
Resultaat voor belastingen (EBT)
1 |
1.063
|
1.083
|
959,6
|
1.191
|
1.641
|
1.822
|
2.244
|
3.346
|
Nettowinst (verlies)
1 |
771,1
|
866,7
|
737,6
|
907,3
|
1.284
|
1.348
|
1.751
|
2.597
|
Nettomarge
|
6,02%
|
6,56%
|
6,15%
|
5,33%
|
6,34%
|
5,82%
|
5,99%
|
7,36%
|
WPA
2 |
6,390
|
7,182
|
6,112
|
7,520
|
10,27
|
10,57
|
13,74
|
20,51
|
Free Cash Flow
1 |
27,96
|
1.292
|
1.631
|
-159,6
|
-2.971
|
-3.424
|
617,8
|
2.342
|
FCF-marge
|
0,22%
|
9,79%
|
13,6%
|
-0,94%
|
-14,67%
|
-14,79%
|
2,11%
|
6,64%
|
Kasstroomconversie (ebitda)
|
1,76%
|
72,5%
|
94,13%
|
-
|
-
|
-
|
15,99%
|
46,85%
|
Kasstroomconversie (nettowinst)
|
3,63%
|
149,1%
|
221,15%
|
-
|
-
|
-
|
35,28%
|
90,2%
|
Dividend per aandeel
2 |
0,6000
|
0,8000
|
1,000
|
1,200
|
1,500
|
1,300
|
1,450
|
1,825
|
Datum van publicatie
|
30/05/19
|
19/06/20
|
27/05/21
|
30/05/22
|
27/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
6.385
|
4.497
|
3.346
|
4.153
|
3.361
|
4.542
|
4.497
|
4.634
|
4.706
|
5.180
|
9.886
|
5.035
|
5.338
|
5.152
|
5.558
|
5.949
|
6.279
|
EBITDA
1 |
784
|
483,3
|
579
|
670,6
|
382
|
459
|
533,5
|
495,6
|
503,5
|
536,9
|
1.040
|
547,8
|
740,6
|
643,5
|
722
|
761,5
|
814,4
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
530
|
-
|
314,5
|
380,4
|
350,3
|
356,1
|
382,5
|
-
|
-
|
572,1
|
-
|
-
|
520
|
522
|
Operationele Marge
|
-
|
-
|
-
|
12,76%
|
-
|
6,92%
|
8,46%
|
7,56%
|
7,57%
|
7,38%
|
-
|
-
|
10,72%
|
-
|
-
|
8,74%
|
8,31%
|
Resultaat voor belastingen (EBT)
|
434,6
|
139,3
|
418,6
|
401,7
|
-
|
276,7
|
359,6
|
330,1
|
327,4
|
377,4
|
-
|
-
|
551,7
|
-
|
437
|
446
|
420
|
Nettowinst (verlies)
1 |
358,8
|
108,6
|
319,5
|
309,5
|
-
|
207
|
269,5
|
255,6
|
246,9
|
292,4
|
-
|
283,3
|
461,6
|
329,1
|
360,2
|
375,2
|
337,6
|
Nettomarge
|
5,62%
|
2,42%
|
9,55%
|
7,45%
|
-
|
4,56%
|
5,99%
|
5,52%
|
5,25%
|
5,64%
|
-
|
5,63%
|
8,65%
|
6,39%
|
6,48%
|
6,31%
|
5,38%
|
WPA
|
-
|
-
|
-
|
-
|
-
|
1,722
|
2,234
|
2,120
|
2,050
|
2,330
|
-
|
-
|
3,390
|
-
|
-
|
2,600
|
2,600
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
7/11/19
|
2/11/20
|
2/02/21
|
27/05/21
|
27/07/21
|
26/10/21
|
8/02/22
|
30/05/22
|
26/07/22
|
12/11/22
|
12/11/22
|
2/02/23
|
27/05/23
|
27/07/23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.210
|
-
|
-
|
1.681
|
3.109
|
9.591
|
8.137
|
5.961
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,394
x
|
-
|
-
|
0,8986
x
|
1,335
x
|
3,258
x
|
2,105
x
|
1,193
x
|
Free Cash Flow
1 |
28
|
1.292
|
1.631
|
-160
|
-2.971
|
-3.424
|
618
|
2.342
|
ROE (netto-inkomsten/eigen vermogen)
|
19,7%
|
18,7%
|
13,7%
|
14,8%
|
15,8%
|
13%
|
15,2%
|
19%
|
ROA (netto-inkomsten/totale activa)
|
8,82%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
8.743
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
35,50
|
41,50
|
47,50
|
54,20
|
76,30
|
85,60
|
97,50
|
115,0
|
Cashflow per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
17,20
|
23,60
|
30,20
|
Capex
1 |
574
|
568
|
499
|
871
|
4.723
|
5.324
|
1.813
|
965
|
Capex/omzet
|
4,48%
|
4,3%
|
4,16%
|
5,11%
|
23,31%
|
22,99%
|
6,2%
|
2,73%
|
Datum van publicatie
|
30/05/19
|
19/06/20
|
27/05/21
|
30/05/22
|
27/05/23
|
-
|
-
|
-
|
Laatste slotkoers
560,7
INR Gemiddelde koersdoel
592,7
INR Spread / Gemiddelde doel +5,71% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,93% | 857 mln. | | -6,95% | 7,19 mld. | | -.--% | 1,4 mld. | | -15,41% | 1,31 mld. | | -20,55% | 538 mln. | | -20,35% | 353 mln. | | -31,63% | 275 mln. | | +18,95% | 267 mln. | | +39,56% | 259 mln. | | +3,97% | 225 mln. |
Bos- en houtproducten - Andere
|