Beurs gesloten -
Bombay S.E.
12:00:58 05-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.647
INR
|
-0,12%
|
|
+5,12%
|
+6,76%
|
Fiscaal tijdperk: März |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
2.720.095
|
5.806.503
|
7.994.057
|
5.861.306
|
6.201.355
|
6.822.274
|
-
|
-
|
Bedrijfswaarde
1 |
2.531.095
|
5.583.377
|
7.819.337
|
5.739.576
|
6.053.495
|
6.480.144
|
6.414.629
|
6.365.572
|
K/w-verhouding
|
16,5
x
|
30,1
x
|
36,4
x
|
24,8
x
|
23,7
x
|
25,8
x
|
23,1
x
|
21,5
x
|
Dividendrendement
|
2,73%
|
1,97%
|
1,63%
|
2,38%
|
2,54%
|
2,99%
|
3,23%
|
3,65%
|
Marktkapitalisatie/omzet
|
3
x
|
5,78
x
|
6,57
x
|
3,99
x
|
4,04
x
|
4,27
x
|
3,94
x
|
3,61
x
|
Bedrijfswaarde/omzet
|
2,79
x
|
5,56
x
|
6,43
x
|
3,91
x
|
3,94
x
|
4,05
x
|
3,7
x
|
3,37
x
|
Bedrijfswaarde/EBITDA
|
11,4
x
|
20
x
|
24,8
x
|
16,3
x
|
16,6
x
|
16,8
x
|
15
x
|
13,8
x
|
Bedrijfswaarde/FCF
|
15,4
x
|
26,4
x
|
32,7
x
|
28,9
x
|
25,1
x
|
24
x
|
23,4
x
|
22,4
x
|
FCF Yield
|
6,49%
|
3,78%
|
3,06%
|
3,47%
|
3,98%
|
4,16%
|
4,28%
|
4,47%
|
Price to Book
|
4,39
x
|
8,15
x
|
10,6
x
|
7,86
x
|
7,05
x
|
7,32
x
|
6,8
x
|
6,41
x
|
Aantal aandelen (in duizenden)
|
4.240.211
|
4.244.364
|
4.192.284
|
4.104.700
|
4.139.618
|
4.141.112
|
-
|
-
|
Referentieprijs
2 |
641,5
|
1.368
|
1.907
|
1.428
|
1.498
|
1.647
|
1.647
|
1.647
|
Datum van publicatie
|
20/04/20
|
14/04/21
|
13/04/22
|
13/04/23
|
18/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
907.910
|
1.004.720
|
1.216.410
|
1.467.670
|
1.536.700
|
1.598.173
|
1.733.225
|
1.890.009
|
EBITDA
1 |
222.670
|
278.890
|
314.910
|
351.300
|
364.250
|
384.731
|
427.073
|
462.179
|
Bedrijfsresultaat (EBIT)
1 |
193.740
|
246.220
|
280.150
|
309.050
|
317.470
|
337.604
|
374.199
|
407.750
|
Operationele Marge
|
21,34%
|
24,51%
|
23,03%
|
21,06%
|
20,66%
|
21,12%
|
21,59%
|
21,57%
|
Resultaat voor belastingen (EBT)
1 |
220.070
|
266.280
|
301.100
|
333.220
|
359.880
|
363.636
|
400.586
|
446.223
|
Nettowinst (verlies)
1 |
165.940
|
193.510
|
221.100
|
240.950
|
262.330
|
262.264
|
291.349
|
318.597
|
Nettomarge
|
18,28%
|
19,26%
|
18,18%
|
16,42%
|
17,07%
|
16,41%
|
16,81%
|
16,86%
|
WPA
2 |
38,91
|
45,52
|
52,41
|
57,54
|
63,29
|
63,80
|
71,43
|
76,58
|
Free Cash Flow
1 |
164.341
|
211.170
|
239.104
|
198.880
|
240.837
|
269.723
|
274.301
|
284.766
|
FCF-marge
|
18,1%
|
21,02%
|
19,66%
|
13,55%
|
15,67%
|
16,88%
|
15,83%
|
15,07%
|
Kasstroomconversie (ebitda)
|
73,8%
|
75,72%
|
75,93%
|
56,61%
|
66,12%
|
70,11%
|
64,23%
|
61,61%
|
Kasstroomconversie (nettowinst)
|
99,04%
|
109,13%
|
108,14%
|
82,54%
|
91,81%
|
102,84%
|
94,15%
|
89,38%
|
Dividend per aandeel
2 |
17,50
|
27,00
|
31,00
|
34,00
|
38,00
|
49,18
|
53,23
|
60,15
|
Datum van publicatie
|
20/04/20
|
14/04/21
|
13/04/22
|
13/04/23
|
18/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
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 |
318.670
|
322.760
|
344.700
|
365.380
|
383.180
|
374.410
|
379.330
|
389.940
|
388.210
|
379.230
|
389.167
|
399.289
|
400.494
|
399.050
|
411.897
|
EBITDA
1 |
83.820
|
78.460
|
78.640
|
89.020
|
93.670
|
89.980
|
90.640
|
94.400
|
91.370
|
87.840
|
90.935
|
92.911
|
93.520
|
93.276
|
101.434
|
Bedrijfsresultaat (EBIT)
1 |
74.840
|
69.560
|
69.140
|
78.730
|
82.420
|
78.770
|
78.910
|
82.740
|
79.610
|
76.210
|
80.651
|
84.080
|
83.963
|
83.662
|
86.696
|
Operationele Marge
|
23,49%
|
21,55%
|
20,06%
|
21,55%
|
21,51%
|
21,04%
|
20,8%
|
21,22%
|
20,51%
|
20,1%
|
20,72%
|
21,06%
|
20,96%
|
20,97%
|
21,05%
|
Resultaat voor belastingen (EBT)
1 |
79.430
|
75.430
|
75.340
|
83.910
|
89.310
|
84.660
|
83.620
|
87.680
|
86.190
|
102.400
|
86.937
|
90.395
|
89.834
|
90.044
|
94.112
|
Nettowinst (verlies)
1 |
58.090
|
56.860
|
53.600
|
60.210
|
65.860
|
61.280
|
59.450
|
62.120
|
61.060
|
79.690
|
62.874
|
65.244
|
64.968
|
64.894
|
68.013
|
Nettomarge
|
18,23%
|
17,62%
|
15,55%
|
16,48%
|
17,19%
|
16,37%
|
15,67%
|
15,93%
|
15,73%
|
21,01%
|
16,16%
|
16,34%
|
16,22%
|
16,26%
|
16,51%
|
WPA
2 |
13,83
|
13,54
|
12,76
|
14,34
|
15,70
|
14,77
|
14,35
|
14,99
|
14,74
|
19,22
|
15,13
|
15,52
|
15,42
|
15,65
|
16,65
|
Dividend per aandeel
2 |
-
|
16,00
|
-
|
16,50
|
-
|
17,50
|
-
|
-
|
-
|
20,00
|
-
|
-
|
-
|
39,68
|
-
|
Datum van publicatie
|
12/01/22
|
13/04/22
|
24/07/22
|
13/10/22
|
12/01/23
|
13/04/23
|
20/07/23
|
12/10/23
|
11/01/24
|
18/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
189.000
|
223.125
|
174.720
|
121.730
|
147.860
|
342.131
|
407.646
|
456.703
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
164.341
|
211.170
|
239.104
|
198.880
|
240.837
|
269.723
|
274.301
|
284.766
|
ROE (netto-inkomsten/eigen vermogen)
|
25,9%
|
27,4%
|
29,1%
|
35,2%
|
32,1%
|
29,2%
|
30,7%
|
30,1%
|
ROA (netto-inkomsten/totale activa)
|
19%
|
22,1%
|
19,5%
|
24%
|
24,3%
|
17,4%
|
18,3%
|
18,7%
|
Totale activa
1 |
872.450
|
874.898
|
1.131.357
|
1.003.620
|
1.081.434
|
1.503.388
|
1.595.700
|
1.702.785
|
Nettoactief per aandeel
2 |
146,0
|
168,0
|
180,0
|
182,0
|
213,0
|
225,0
|
242,0
|
257,0
|
Cashflow per aandeel
2 |
43,50
|
54,60
|
56,60
|
53,60
|
60,80
|
74,90
|
79,70
|
83,50
|
Capex
1 |
35.610
|
21.070
|
21.610
|
25.790
|
22.010
|
41.274
|
41.811
|
44.114
|
Capex/omzet
|
3,92%
|
2,1%
|
1,78%
|
1,76%
|
1,43%
|
2,58%
|
2,41%
|
2,33%
|
Datum van publicatie
|
20/04/20
|
14/04/21
|
13/04/22
|
13/04/23
|
18/04/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
1.647
INR Gemiddelde koersdoel
1.627
INR Spread / Gemiddelde doel -1,26% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -14,75% | 187 mld. | | +5,76% | 174 mld. | | +7,62% | 162 mld. | | +1,11% | 96,41 mld. | | +52,59% | 94,83 mld. | | +15,27% | 85,5 mld. | | +3,64% | 49,28 mld. | | -28,13% | 47,89 mld. | | +1,27% | 35,45 mld. |
IT Diensten & Consulting - Andere
|