Beurs gesloten -
NSE India S.E.
15:25:35 04-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
383,5
INR
|
-9,00%
|
|
-4,29%
|
+34,26%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
22.599
|
5.094
|
13.331
|
10.823
|
17.978
|
65.769
|
-
|
-
|
Bedrijfswaarde
1 |
22.599
|
5.094
|
13.331
|
10.823
|
17.978
|
57.411
|
65.769
|
65.769
|
K/w-verhouding
|
27,4
x
|
11,8
x
|
84,3
x
|
15,7
x
|
14,5
x
|
21
x
|
17,2
x
|
14
x
|
Dividendrendement
|
-
|
1,01%
|
-
|
0,71%
|
0,72%
|
0,1%
|
0,44%
|
0,44%
|
Marktkapitalisatie/omzet
|
0,71
x
|
0,18
x
|
0,49
x
|
0,28
x
|
0,35
x
|
0,74
x
|
0,71
x
|
0,63
x
|
Bedrijfswaarde/omzet
|
0,71
x
|
0,18
x
|
0,49
x
|
0,28
x
|
0,35
x
|
0,74
x
|
0,71
x
|
0,63
x
|
Bedrijfswaarde/EBITDA
|
7,13
x
|
1,72
x
|
6,26
x
|
3,69
x
|
4,5
x
|
7,71
x
|
7,01
x
|
6,06
x
|
Bedrijfswaarde/FCF
|
-8,73
x
|
1,39
x
|
14,9
x
|
4,75
x
|
-
|
-31,7
x
|
27,4
x
|
19,9
x
|
FCF Yield
|
-11,5%
|
72%
|
6,72%
|
21%
|
-
|
-3,15%
|
3,66%
|
5,02%
|
Price to Book
|
2,2
x
|
0,48
x
|
1,25
x
|
-
|
1,45
x
|
4,39
x
|
3,51
x
|
2,82
x
|
Aantal aandelen (in duizenden)
|
171.788
|
171.788
|
171.788
|
171.788
|
171.788
|
171.788
|
-
|
-
|
Referentieprijs
2 |
131,6
|
29,65
|
77,60
|
63,00
|
104,6
|
382,8
|
382,8
|
382,8
|
Datum van publicatie
|
22/05/19
|
17/06/20
|
28/05/21
|
26/05/22
|
25/05/23
|
28/05/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
31.651
|
28.607
|
27.277
|
38.090
|
50.909
|
77.179
|
92.783
|
104.427
|
EBITDA
1 |
3.171
|
2.956
|
2.129
|
2.931
|
3.999
|
7.451
|
9.381
|
10.861
|
Bedrijfsresultaat (EBIT)
1 |
2.346
|
1.991
|
1.127
|
-
|
2.864
|
5.372
|
7.206
|
8.462
|
Operationele Marge
|
7,41%
|
6,96%
|
4,13%
|
-
|
5,63%
|
6,96%
|
7,77%
|
8,1%
|
Resultaat voor belastingen (EBT)
1 |
1.345
|
600,9
|
-130,3
|
607,7
|
1.496
|
3.672
|
5.190
|
6.336
|
Nettowinst (verlies)
1 |
818,7
|
431,6
|
157,6
|
688,1
|
1.242
|
2.737
|
3.823
|
4.697
|
Nettomarge
|
2,59%
|
1,51%
|
0,58%
|
1,81%
|
2,44%
|
3,55%
|
4,12%
|
4,5%
|
WPA
2 |
4,800
|
2,510
|
0,9200
|
4,010
|
7,230
|
15,93
|
22,26
|
27,33
|
Free Cash Flow
1 |
-2.589
|
3.668
|
896,2
|
2.277
|
-
|
-2.072
|
2.404
|
3.300
|
FCF-marge
|
-8,18%
|
12,82%
|
3,29%
|
5,98%
|
-
|
-2,74%
|
2,59%
|
3,16%
|
Kasstroomconversie (ebitda)
|
-
|
124,08%
|
42,1%
|
77,69%
|
-
|
-
|
25,63%
|
30,38%
|
Kasstroomconversie (nettowinst)
|
-
|
849,78%
|
568,8%
|
330,92%
|
-
|
-
|
62,89%
|
70,26%
|
Dividend per aandeel
2 |
-
|
0,3000
|
-
|
0,4500
|
0,7500
|
0,4000
|
1,700
|
1,700
|
Datum van publicatie
|
22/05/19
|
17/06/20
|
28/05/21
|
26/05/22
|
25/05/23
|
28/05/24
|
-
|
-
|
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
|
2025 Q1
|
---|
Omzet
1 |
7.917
|
9.839
|
-
|
8.115
|
-
|
11.738
|
10.978
|
10.347
|
13.270
|
16.314
|
18.326
|
16.513
|
18.402
|
21.309
|
22.948
|
EBITDA
|
-
|
1.138
|
-
|
504,3
|
-
|
-
|
895,3
|
596,9
|
1.040
|
1.466
|
-
|
1.553
|
1.848
|
2.138
|
2.307
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
643,7
|
321,4
|
741,1
|
1.158
|
-
|
1.107
|
1.289
|
1.593
|
1.766
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
5,86%
|
3,11%
|
5,58%
|
7,1%
|
-
|
6,7%
|
7%
|
7,48%
|
7,7%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-85,52
|
-
|
-
|
381,7
|
299,9
|
473,3
|
719,1
|
-
|
-
|
722,2
|
1.091
|
1.343
|
Nettowinst (verlies)
|
-
|
-
|
178,9
|
148,8
|
196,5
|
-
|
300,6
|
197,5
|
365,2
|
377,9
|
-
|
-
|
618,8
|
791
|
945
|
Nettomarge
|
-
|
-
|
-
|
1,83%
|
-
|
-
|
2,74%
|
1,91%
|
2,75%
|
2,32%
|
-
|
-
|
3,36%
|
3,71%
|
4,12%
|
WPA
|
1,750
|
-
|
-
|
-
|
-
|
-
|
1,750
|
1,150
|
2,130
|
2,200
|
-
|
-
|
3,600
|
4,600
|
5,500
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11/02/21
|
28/05/21
|
5/08/21
|
10/11/21
|
11/02/22
|
26/05/22
|
12/08/22
|
9/11/22
|
8/02/23
|
25/05/23
|
7/08/23
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-2.589
|
3.668
|
896
|
2.277
|
-
|
-2.072
|
2.404
|
3.300
|
ROE (netto-inkomsten/eigen vermogen)
|
10%
|
7,04%
|
1,7%
|
6,26%
|
10,5%
|
18,8%
|
22,8%
|
22,4%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
59,90
|
61,30
|
62,20
|
-
|
72,00
|
87,30
|
109,0
|
136,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
1.248
|
1.097
|
1.454
|
1.110
|
4.183
|
2.698
|
2.567
|
2.241
|
Capex/omzet
|
3,94%
|
3,83%
|
5,33%
|
2,91%
|
8,22%
|
3,56%
|
2,77%
|
2,15%
|
Datum van publicatie
|
22/05/19
|
17/06/20
|
28/05/21
|
26/05/22
|
25/05/23
|
28/05/24
|
-
|
-
|
Laatste slotkoers
382,8
INR Gemiddelde koersdoel
411
INR Spread / Gemiddelde doel +7,35% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -0,18% | 71,36 mld. | | -3,52% | 64,46 mld. | | +25,13% | 39,81 mld. | | +17,88% | 32,13 mld. | | +10,54% | 28,99 mld. | | +17,43% | 21,06 mld. | | +11,17% | 18,61 mld. | | +71,23% | 17,53 mld. | | +38,79% | 17,25 mld. |
Bouw & Techniek - Andere
|