Beurs gesloten -
NSE India S.E.
13:40:29 05-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
780,6
INR
|
+0,04%
|
|
+3,04%
|
+8,72%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
77.958
|
89.056
|
123.347
|
200.464
|
138.204
|
252.721
|
-
|
-
|
Bedrijfswaarde
1 |
50.945
|
73.141
|
119.764
|
221.690
|
164.305
|
289.676
|
257.464
|
245.378
|
K/w-verhouding
|
15,9
x
|
16,4
x
|
11,6
x
|
14,6
x
|
12,4
x
|
13,9
x
|
19,4
x
|
14,5
x
|
Dividendrendement
|
3,88%
|
3,98%
|
5,62%
|
3,98%
|
-
|
3,99%
|
3,72%
|
4,21%
|
Marktkapitalisatie/omzet
|
4,51
x
|
5,16
x
|
4,77
x
|
5,84
x
|
4,03
x
|
4,66
x
|
6
x
|
4,5
x
|
Bedrijfswaarde/omzet
|
2,95
x
|
4,24
x
|
4,63
x
|
6,45
x
|
4,8
x
|
5,73
x
|
6,11
x
|
4,37
x
|
Bedrijfswaarde/EBITDA
|
6,25
x
|
8,09
x
|
7,52
x
|
10,1
x
|
7,81
x
|
8,59
x
|
9,73
x
|
9,56
x
|
Bedrijfswaarde/FCF
|
2,25
x
|
-3,85
x
|
-7,26
x
|
-8,33
x
|
-20,5
x
|
30,2
x
|
32,5
x
|
123
x
|
FCF Yield
|
44,5%
|
-26%
|
-13,8%
|
-12%
|
-4,87%
|
3,31%
|
3,08%
|
0,81%
|
Price to Book
|
7,45
x
|
7,36
x
|
6,77
x
|
8,25
x
|
4,84
x
|
6
x
|
4,74
x
|
4,97
x
|
Aantal aandelen (in duizenden)
|
322.141
|
322.141
|
322.222
|
322.679
|
322.868
|
323.752
|
-
|
-
|
Referentieprijs
2 |
242,0
|
276,4
|
382,8
|
621,2
|
428,0
|
780,6
|
780,6
|
780,6
|
Datum van publicatie
|
23/04/19
|
7/05/20
|
21/04/21
|
20/04/22
|
19/04/23
|
18/04/24
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
17.270
|
17.249
|
25.862
|
34.350
|
34.255
|
50.511
|
42.107
|
56.120
|
EBITDA
1 |
8.145
|
9.043
|
15.922
|
21.855
|
21.028
|
33.734
|
26.451
|
25.679
|
Bedrijfsresultaat (EBIT)
|
7.572
|
8.429
|
15.381
|
21.229
|
20.277
|
32.645
|
25.505
|
23.406
|
Operationele Marge
|
43,85%
|
48,87%
|
59,47%
|
61,8%
|
59,19%
|
64,63%
|
60,57%
|
41,71%
|
Resultaat voor belastingen (EBT)
1 |
7.572
|
7.529
|
14.308
|
18.528
|
15.011
|
22.775
|
17.283
|
23.198
|
Nettowinst (verlies)
1 |
4.907
|
5.420
|
10.677
|
13.826
|
11.176
|
16.967
|
12.962
|
17.349
|
Nettomarge
|
28,41%
|
31,42%
|
41,29%
|
40,25%
|
32,63%
|
33,59%
|
30,78%
|
30,91%
|
WPA
2 |
15,23
|
16,81
|
33,08
|
42,69
|
34,54
|
52,22
|
40,15
|
53,71
|
Free Cash Flow
1 |
22.667
|
-19.017
|
-16.502
|
-26.616
|
-7.999
|
8.871
|
7.926
|
1.997
|
FCF-marge
|
131,25%
|
-110,25%
|
-63,81%
|
-77,48%
|
-23,35%
|
18,19%
|
18,82%
|
3,56%
|
Kasstroomconversie (ebitda)
|
278,28%
|
-
|
-
|
-
|
-
|
37,22%
|
29,97%
|
7,78%
|
Kasstroomconversie (nettowinst)
|
461,9%
|
-
|
-
|
-
|
-
|
53,71%
|
61,15%
|
11,51%
|
Dividend per aandeel
2 |
9,400
|
11,00
|
21,50
|
24,75
|
-
|
29,00
|
29,05
|
32,85
|
Datum van publicatie
|
23/04/19
|
7/05/20
|
21/04/21
|
20/04/22
|
19/04/23
|
18/04/24
|
-
|
-
|
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 |
6.201
|
7.393
|
7.453
|
8.564
|
9.416
|
8.917
|
7.948
|
8.585
|
8.790
|
8.848
|
9.344
|
10.078
|
12.821
|
13.527
|
EBITDA
1 |
3.970
|
4.858
|
4.705
|
5.436
|
6.082
|
-
|
4.826
|
5.234
|
5.488
|
5.480
|
5.712
|
3.992
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
3.832
|
4.719
|
4.561
|
5.288
|
5.923
|
5.458
|
4.662
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
61,8%
|
63,82%
|
61,19%
|
61,75%
|
62,9%
|
61,21%
|
58,66%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
3.578
|
4.413
|
4.167
|
4.709
|
5.098
|
4.553
|
3.670
|
4.036
|
3.773
|
3.532
|
3.644
|
3.961
|
5.846
|
6.264
|
Nettowinst (verlies)
1 |
2.670
|
3.295
|
3.107
|
3.512
|
3.804
|
3.403
|
2.736
|
3.004
|
2.810
|
2.627
|
2.708
|
3.137
|
4.329
|
4.779
|
Nettomarge
|
43,06%
|
44,56%
|
41,69%
|
41,01%
|
40,39%
|
38,16%
|
34,42%
|
34,99%
|
31,96%
|
29,69%
|
28,98%
|
31,13%
|
33,76%
|
35,33%
|
WPA
|
-
|
-
|
9,620
|
10,84
|
11,73
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25/01/21
|
21/04/21
|
20/07/21
|
19/10/21
|
18/01/22
|
20/04/22
|
21/07/22
|
20/10/22
|
19/01/23
|
19/04/23
|
21/07/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
21.226
|
26.101
|
54.388
|
4.743
|
-
|
Nettokaspositie
1 |
27.013
|
15.915
|
3.583
|
-
|
-
|
-
|
-
|
7.343
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
0,9712
x
|
1,241
x
|
1,612
x
|
0,1793
x
|
-
|
Free Cash Flow
1 |
22.667
|
-19.017
|
-16.502
|
-26.616
|
-7.999
|
8.871
|
7.926
|
1.997
|
ROE (netto-inkomsten/eigen vermogen)
|
51,8%
|
48%
|
70,4%
|
65%
|
42,3%
|
50,1%
|
27,8%
|
38,6%
|
ROA (netto-inkomsten/totale activa)
|
13%
|
11,9%
|
16,9%
|
12,7%
|
7,65%
|
8,24%
|
10,3%
|
9,95%
|
Totale activa
1 |
37.693
|
45.537
|
63.119
|
109.136
|
146.074
|
205.956
|
126.215
|
174.286
|
Nettoactief per aandeel
2 |
32,50
|
37,60
|
56,50
|
75,30
|
88,30
|
121,0
|
165,0
|
157,0
|
Cashflow per aandeel
2 |
25,70
|
-58,30
|
-49,90
|
-80,20
|
-20,80
|
-173,0
|
48,50
|
53,30
|
Capex
1 |
-
|
-
|
-
|
641
|
1.258
|
915
|
1.007
|
1.107
|
Capex/omzet
|
-
|
-
|
-
|
1,87%
|
3,67%
|
1,88%
|
2,39%
|
1,97%
|
Datum van publicatie
|
23/04/19
|
7/05/20
|
21/04/21
|
20/04/22
|
19/04/23
|
18/04/24
|
-
|
-
|
Laatste slotkoers
780,6
INR Gemiddelde koersdoel
641,7
INR Spread / Gemiddelde doel -17,80% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,72% | 3,03 mld. | | -13,40% | 28,17 mld. | | -10,14% | 12,65 mld. | | +13,62% | 9,34 mld. | | -7,72% | 8,09 mld. | | +3,47% | 4,09 mld. | | +12,68% | 3,95 mld. | | +32,88% | 3,63 mld. | | -0,26% | 2,85 mld. | | +8,61% | 2,65 mld. |
Investeringsbankieren
|