Beurs gesloten -
NSE India S.E.
13:43:54 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
693,6
INR
|
+1,21%
|
|
+1,32%
|
+12,80%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
457.769
|
212.744
|
727.072
|
1.267.378
|
901.200
|
1.541.009
|
-
|
-
|
Bedrijfswaarde
1 |
823.977
|
573.304
|
1.301.402
|
1.658.338
|
1.240.790
|
1.245.452
|
1.939.015
|
1.937.831
|
K/w-verhouding
|
8,33
x
|
5,65
x
|
20,9
x
|
9,23
x
|
8,93
x
|
12,3
x
|
11,3
x
|
10,7
x
|
Dividendrendement
|
0,58%
|
1,05%
|
0,92%
|
0,7%
|
0,74%
|
0,54%
|
0,63%
|
0,65%
|
Marktkapitalisatie/omzet
|
0,35
x
|
0,18
x
|
0,55
x
|
0,65
x
|
0,4
x
|
0,58
x
|
0,66
x
|
0,63
x
|
Bedrijfswaarde/omzet
|
0,63
x
|
0,49
x
|
0,99
x
|
0,85
x
|
0,56
x
|
0,58
x
|
0,83
x
|
0,8
x
|
Bedrijfswaarde/EBITDA
|
5,32
x
|
3,69
x
|
6,89
x
|
5,52
x
|
5,47
x
|
5,22
x
|
6,59
x
|
6,19
x
|
Bedrijfswaarde/FCF
|
13,8
x
|
9,76
x
|
11,2
x
|
14,5
x
|
13,2
x
|
93,7
x
|
284
x
|
55,8
x
|
FCF Yield
|
7,25%
|
10,2%
|
8,96%
|
6,88%
|
7,55%
|
1,07%
|
0,35%
|
1,79%
|
Price to Book
|
0,8
x
|
0,36
x
|
1,09
x
|
1,62
x
|
0,95
x
|
1,49
x
|
1,33
x
|
1,19
x
|
Aantal aandelen (in duizenden)
|
2.229.214
|
2.224.188
|
2.224.482
|
2.225.032
|
2.223.813
|
2.222.235
|
-
|
-
|
Referentieprijs
2 |
205,4
|
95,65
|
326,8
|
569,6
|
405,2
|
693,4
|
693,4
|
693,4
|
Datum van publicatie
|
16/05/19
|
12/06/20
|
21/05/21
|
26/05/22
|
24/05/23
|
24/05/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.305.422
|
1.181.440
|
1.319.850
|
1.950.590
|
2.232.020
|
2.159.620
|
2.340.193
|
2.427.421
|
EBITDA
1 |
155.003
|
155.360
|
188.960
|
300.560
|
226.660
|
238.720
|
294.321
|
312.943
|
Bedrijfsresultaat (EBIT)
1 |
107.233
|
88.910
|
122.680
|
231.720
|
155.800
|
163.510
|
214.239
|
224.766
|
Operationele Marge
|
8,21%
|
7,53%
|
9,29%
|
11,88%
|
6,98%
|
7,57%
|
9,15%
|
9,26%
|
Resultaat voor belastingen (EBT)
1 |
80.831
|
59.240
|
79.050
|
195.740
|
132.410
|
140.120
|
189.766
|
200.307
|
Nettowinst (verlies)
1 |
54.957
|
37.670
|
34.830
|
137.300
|
100.970
|
101.550
|
136.574
|
144.048
|
Nettomarge
|
4,21%
|
3,19%
|
2,64%
|
7,04%
|
4,52%
|
4,7%
|
5,84%
|
5,93%
|
WPA
2 |
24,66
|
16,93
|
15,65
|
61,70
|
45,36
|
45,65
|
61,39
|
64,74
|
Free Cash Flow
1 |
59.742
|
58.740
|
116.670
|
114.120
|
93.660
|
20.384
|
6.838
|
34.744
|
FCF-marge
|
4,58%
|
4,97%
|
8,84%
|
5,85%
|
4,2%
|
0,96%
|
0,29%
|
1,43%
|
Kasstroomconversie (ebitda)
|
38,54%
|
37,81%
|
61,74%
|
37,97%
|
41,32%
|
8,43%
|
2,32%
|
11,1%
|
Kasstroomconversie (nettowinst)
|
108,71%
|
155,93%
|
334,97%
|
83,12%
|
92,76%
|
20,32%
|
5,01%
|
24,12%
|
Dividend per aandeel
2 |
1,200
|
1,000
|
3,000
|
4,000
|
3,000
|
3,712
|
4,387
|
4,500
|
Datum van publicatie
|
16/05/19
|
12/06/20
|
21/05/21
|
26/05/22
|
24/05/23
|
24/05/24
|
-
|
-
|
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
|
---|
Omzet
1 |
349.580
|
405.070
|
413.580
|
476.650
|
502.720
|
557.640
|
580.180
|
561.760
|
531.510
|
558.570
|
529.910
|
516.702
|
511.000
|
546.348
|
EBITDA
1 |
55.210
|
58.450
|
67.900
|
51.710
|
76.240
|
75.970
|
86.400
|
57.430
|
39.300
|
53.270
|
57.140
|
61.079
|
58.746
|
66.896
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
51.430
|
59.150
|
-
|
58.360
|
-
|
39.790
|
21.480
|
-
|
39.280
|
41.472
|
41.547
|
49.184
|
Operationele Marge
|
-
|
-
|
12,44%
|
12,41%
|
-
|
10,47%
|
-
|
7,08%
|
4,04%
|
-
|
7,41%
|
8,03%
|
8,13%
|
9%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
31.000
|
-
|
28.390
|
33.170
|
35.025
|
35.837
|
38.478
|
Nettowinst (verlies)
1 |
-
|
19.280
|
27.870
|
-
|
-
|
-
|
-
|
22.050
|
13.620
|
24.110
|
24.540
|
23.632
|
23.782
|
28.256
|
Nettomarge
|
-
|
4,76%
|
6,74%
|
-
|
-
|
-
|
-
|
3,93%
|
2,56%
|
4,32%
|
4,63%
|
4,57%
|
4,65%
|
5,17%
|
WPA
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,83
|
11,03
|
13,20
|
-
|
11,93
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/02/21
|
21/05/21
|
6/08/21
|
12/11/21
|
10/02/22
|
26/05/22
|
10/08/22
|
11/11/22
|
9/02/23
|
24/05/23
|
8/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
366.208
|
360.560
|
574.330
|
390.960
|
339.590
|
368.515
|
398.006
|
396.822
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,363
x
|
2,321
x
|
3,039
x
|
1,301
x
|
1,498
x
|
1,524
x
|
1,352
x
|
1,268
x
|
Free Cash Flow
1 |
59.742
|
58.740
|
116.670
|
114.120
|
93.660
|
20.384
|
6.838
|
34.744
|
ROE (netto-inkomsten/eigen vermogen)
|
9,78%
|
6,82%
|
8,82%
|
19,5%
|
11,7%
|
10,3%
|
11,9%
|
11,3%
|
ROA (netto-inkomsten/totale activa)
|
3,66%
|
2,45%
|
3,06%
|
6,82%
|
4,51%
|
5,3%
|
6,45%
|
6,44%
|
Totale activa
1 |
1.502.370
|
1.538.116
|
1.136.527
|
2.012.429
|
2.239.399
|
1.892.770
|
2.118.422
|
2.235.743
|
Nettoactief per aandeel
2 |
258,0
|
263,0
|
300,0
|
352,0
|
427,0
|
467,0
|
523,0
|
583,0
|
Cashflow per aandeel
2 |
53,80
|
56,90
|
77,40
|
75,70
|
86,50
|
79,90
|
83,00
|
104,0
|
Capex
1 |
60.053
|
67.910
|
55.650
|
54.260
|
98.420
|
167.313
|
218.194
|
205.856
|
Capex/omzet
|
4,6%
|
5,75%
|
4,22%
|
2,78%
|
4,41%
|
7,91%
|
9,32%
|
8,48%
|
Datum van publicatie
|
16/05/19
|
12/06/20
|
21/05/21
|
26/05/22
|
24/05/23
|
24/05/24
|
-
|
-
|
Laatste slotkoers
693,4
INR Gemiddelde koersdoel
748,7
INR Spread / Gemiddelde doel +7,96% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +36,67% | 16,57 mld. | | -2,78% | 12,44 mld. | | +17,00% | 7,14 mld. | | +47,86% | 6,51 mld. | | +20,42% | 6,26 mld. | | -.--% | 5,94 mld. | | +41,80% | 4,12 mld. | | +87,29% | 3,28 mld. | | -9,57% | 2,84 mld. |
Aluminium - Andere
|