Beurs gesloten -
NSE India S.E.
13:43:47 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.474
INR
|
-2,01%
|
|
+1,82%
|
+0,53%
|
Fiscaal tijdperk: Marzo |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
1.184.243
|
2.666.583
|
3.151.627
|
2.938.146
|
4.179.869
|
3.991.172
|
-
|
-
|
Bedrijfswaarde
1 |
1.119.721
|
2.549.528
|
2.969.664
|
2.759.766
|
4.179.869
|
3.688.015
|
3.680.064
|
3.481.105
|
K/w-verhouding
|
10,1
x
|
21,1
x
|
22,9
x
|
19,8
x
|
26,7
x
|
23,3
x
|
20,3
x
|
18,8
x
|
Dividendrendement
|
1,6%
|
1,02%
|
3,78%
|
4,42%
|
-
|
3,69%
|
4,09%
|
4,13%
|
Marktkapitalisatie/omzet
|
1,57
x
|
3,49
x
|
3,6
x
|
2,9
x
|
3,8
x
|
3,4
x
|
3,06
x
|
2,85
x
|
Bedrijfswaarde/omzet
|
1,49
x
|
3,34
x
|
3,39
x
|
2,72
x
|
3,8
x
|
3,14
x
|
2,82
x
|
2,49
x
|
Bedrijfswaarde/EBITDA
|
6,47
x
|
12,5
x
|
14,2
x
|
12,2
x
|
17,3
x
|
14,1
x
|
12,5
x
|
11,1
x
|
Bedrijfswaarde/FCF
|
9,98
x
|
14,5
x
|
19,1
x
|
16,9
x
|
-
|
22,9
x
|
19,5
x
|
17,7
x
|
FCF Yield
|
10%
|
6,88%
|
5,24%
|
5,92%
|
-
|
4,38%
|
5,13%
|
5,64%
|
Price to Book
|
2,29
x
|
5,21
x
|
5,07
x
|
4,5
x
|
-
|
5,73
x
|
5,5
x
|
4,72
x
|
Aantal aandelen (in duizenden)
|
2.713.665
|
2.713.665
|
2.708.165
|
2.707.345
|
2.707.958
|
2.707.991
|
-
|
-
|
Referentieprijs
2 |
436,4
|
982,6
|
1.164
|
1.085
|
1.544
|
1.474
|
1.474
|
1.474
|
Datum van publicatie
|
7/05/20
|
23/04/21
|
21/04/22
|
20/04/23
|
26/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Marzo |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
753.187
|
764.137
|
874.825
|
1.014.560
|
1.099.130
|
1.174.233
|
1.305.507
|
1.400.684
|
EBITDA
1 |
173.160
|
203.631
|
209.524
|
226.280
|
242.000
|
261.287
|
293.823
|
313.789
|
Bedrijfsresultaat (EBIT)
1 |
138.960
|
163.211
|
165.314
|
184.830
|
200.270
|
219.565
|
247.787
|
268.400
|
Operationele Marge
|
18,45%
|
21,36%
|
18,9%
|
18,22%
|
18,22%
|
18,7%
|
18,98%
|
19,16%
|
Resultaat voor belastingen (EBT)
1 |
149.395
|
163.970
|
172.964
|
194.880
|
209.670
|
230.827
|
261.203
|
285.884
|
Nettowinst (verlies)
1 |
117.778
|
126.223
|
137.684
|
148.510
|
157.020
|
172.640
|
197.428
|
213.859
|
Nettomarge
|
15,64%
|
16,52%
|
15,74%
|
14,64%
|
14,29%
|
14,7%
|
15,12%
|
15,27%
|
WPA
2 |
43,21
|
46,51
|
50,76
|
54,79
|
57,86
|
63,29
|
72,43
|
78,53
|
Free Cash Flow
1 |
112.226
|
175.442
|
155.751
|
163.480
|
-
|
161.368
|
188.903
|
196.506
|
FCF-marge
|
14,9%
|
22,96%
|
17,8%
|
16,11%
|
-
|
13,74%
|
14,47%
|
14,03%
|
Kasstroomconversie (ebitda)
|
64,81%
|
86,16%
|
74,34%
|
72,25%
|
-
|
61,76%
|
64,29%
|
62,62%
|
Kasstroomconversie (nettowinst)
|
95,29%
|
138,99%
|
113,12%
|
110,08%
|
-
|
93,47%
|
95,68%
|
91,89%
|
Dividend per aandeel
2 |
7,000
|
10,00
|
44,00
|
48,00
|
-
|
54,45
|
60,26
|
60,85
|
Datum van publicatie
|
7/05/20
|
23/04/21
|
21/04/22
|
20/04/23
|
26/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
---|
Omzet
1 |
220.648
|
228.071
|
234.640
|
246.860
|
263.458
|
266.060
|
262.960
|
266.720
|
284.460
|
284.990
|
284.643
|
287.248
|
296.429
|
299.732
|
309.053
|
EBITDA
1 |
51.733
|
50.817
|
49.750
|
54.250
|
62.941
|
58.630
|
53.870
|
59.440
|
67.580
|
61.110
|
64.505
|
63.467
|
68.190
|
66.390
|
67.920
|
Bedrijfsresultaat (EBIT)
1 |
41.929
|
40.911
|
39.920
|
44.270
|
51.652
|
48.360
|
44.600
|
49.340
|
56.150
|
50.180
|
54.485
|
54.515
|
57.978
|
55.207
|
57.892
|
Operationele Marge
|
19%
|
17,94%
|
17,01%
|
17,93%
|
19,61%
|
18,18%
|
16,96%
|
18,5%
|
19,74%
|
17,61%
|
19,14%
|
18,98%
|
19,56%
|
18,42%
|
18,73%
|
Resultaat voor belastingen (EBT)
1 |
43.929
|
43.456
|
43.370
|
45.840
|
53.033
|
51.950
|
46.896
|
51.280
|
58.740
|
52.690
|
59.663
|
58.467
|
62.524
|
58.681
|
61.155
|
Nettowinst (verlies)
1 |
39.990
|
36.164
|
32.830
|
34.890
|
40.363
|
39.830
|
35.340
|
38.320
|
43.500
|
39.860
|
42.426
|
41.836
|
45.728
|
43.805
|
45.973
|
Nettomarge
|
18,12%
|
15,86%
|
13,99%
|
14,13%
|
15,32%
|
14,97%
|
13,44%
|
14,37%
|
15,29%
|
13,99%
|
14,9%
|
14,56%
|
15,43%
|
14,61%
|
14,88%
|
WPA
2 |
14,82
|
13,35
|
12,12
|
12,88
|
14,62
|
14,69
|
13,12
|
14,16
|
16,03
|
14,69
|
15,63
|
15,50
|
16,54
|
16,25
|
16,79
|
Dividend per aandeel
2 |
10,00
|
18,00
|
18,00
|
10,00
|
10,00
|
10,00
|
10,00
|
12,00
|
12,00
|
-
|
12,05
|
12,04
|
12,02
|
12,00
|
13,06
|
Datum van publicatie
|
14/01/22
|
21/04/22
|
12/07/22
|
12/10/22
|
12/01/23
|
20/04/23
|
12/07/23
|
12/10/23
|
12/01/24
|
26/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
64.522
|
117.055
|
181.963
|
178.380
|
-
|
303.157
|
311.107
|
510.067
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
112.226
|
175.442
|
155.751
|
163.480
|
-
|
161.368
|
188.903
|
196.506
|
ROE (netto-inkomsten/eigen vermogen)
|
24,1%
|
22,1%
|
22,1%
|
23,3%
|
-
|
25,4%
|
27,5%
|
27%
|
ROA (netto-inkomsten/totale activa)
|
15,9%
|
14,6%
|
15,4%
|
16,3%
|
-
|
16,8%
|
17,9%
|
-
|
Totale activa
1 |
739.824
|
863.420
|
896.789
|
912.589
|
-
|
1.028.605
|
1.101.887
|
-
|
Nettoactief per aandeel
2 |
191,0
|
189,0
|
229,0
|
241,0
|
-
|
257,0
|
268,0
|
312,0
|
Cashflow per aandeel
2 |
48,70
|
71,90
|
63,60
|
66,50
|
-
|
80,20
|
86,00
|
-
|
Capex
1 |
19.904
|
19.646
|
16.802
|
16.610
|
-
|
34.946
|
38.662
|
40.902
|
Capex/omzet
|
2,64%
|
2,57%
|
1,92%
|
1,64%
|
-
|
2,98%
|
2,96%
|
2,92%
|
Datum van publicatie
|
7/05/20
|
23/04/21
|
21/04/22
|
20/04/23
|
26/04/24
|
-
|
-
|
-
|
Laatste slotkoers
1.474
INR Gemiddelde koersdoel
1.584
INR Spread / Gemiddelde doel +7,49% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +0,53% | 47,86 mld. | | -12,23% | 194 mld. | | +0,74% | 166 mld. | | +2,19% | 153 mld. | | +4,34% | 99,85 mld. | | +7,04% | 77,56 mld. | | +19,09% | 73,55 mld. | | -7,30% | 71 mld. | | -20,54% | 52,81 mld. | | +7,60% | 37,14 mld. |
IT Diensten & Consulting - Andere
|