Beurs gesloten -
NSE India S.E.
13:43:54 18-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
809,3
INR
|
-0,38%
|
|
+1,51%
|
+41,46%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
19.456
|
11.742
|
32.937
|
106.439
|
238.631
|
670.564
|
-
|
-
|
Bedrijfswaarde
1 |
19.456
|
44.953
|
32.937
|
136.160
|
268.905
|
571.834
|
727.580
|
707.494
|
K/w-verhouding
|
13,7
x
|
16,3
x
|
7,97
x
|
5,57
x
|
11,3
x
|
21,1
x
|
17,7
x
|
14,4
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
0,86%
|
0,37%
|
0,36%
|
0,4%
|
Marktkapitalisatie/omzet
|
0,14
x
|
0,09
x
|
0,27
x
|
0,5
x
|
0,67
x
|
1,48
x
|
1,39
x
|
1,23
x
|
Bedrijfswaarde/omzet
|
0,14
x
|
0,35
x
|
0,27
x
|
0,64
x
|
0,75
x
|
1,48
x
|
1,51
x
|
1,3
x
|
Bedrijfswaarde/EBITDA
|
1,67
x
|
3,95
x
|
2,31
x
|
4,56
x
|
7,5
x
|
12,2
x
|
11,6
x
|
9,68
x
|
Bedrijfswaarde/FCF
|
1,6
x
|
4,57
x
|
2,89
x
|
42,8
x
|
18,7
x
|
-69,6
x
|
-70,6
x
|
18,9
x
|
FCF Yield
|
62,3%
|
21,9%
|
34,6%
|
2,34%
|
5,35%
|
-1,44%
|
-1,42%
|
5,29%
|
Price to Book
|
0,75
x
|
0,43
x
|
1,03
x
|
2,05
x
|
2
x
|
4,62
x
|
3,74
x
|
3
x
|
Aantal aandelen (in duizenden)
|
479.222
|
487.235
|
487.235
|
525.495
|
823.435
|
823.435
|
-
|
-
|
Referentieprijs
2 |
40,60
|
24,10
|
67,60
|
202,6
|
289,8
|
812,4
|
812,4
|
812,4
|
Datum van publicatie
|
20/05/19
|
6/06/20
|
14/05/21
|
2/05/22
|
17/05/23
|
15/05/24
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
135.573
|
129.509
|
121.885
|
212.234
|
356.970
|
385.625
|
480.893
|
545.945
|
EBITDA
1 |
11.646
|
11.395
|
14.242
|
29.871
|
35.861
|
47.043
|
62.649
|
73.074
|
Bedrijfsresultaat (EBIT)
1 |
8.131
|
7.143
|
8.194
|
26.718
|
29.724
|
38.255
|
52.968
|
62.700
|
Operationele Marge
|
6%
|
5,52%
|
6,72%
|
12,59%
|
8,33%
|
9,92%
|
11,01%
|
11,48%
|
Resultaat voor belastingen (EBT)
1 |
2.217
|
1.653
|
6.897
|
24.421
|
27.740
|
35.925
|
49.915
|
61.403
|
Nettowinst (verlies)
1 |
1.424
|
713,2
|
4.192
|
18.813
|
21.145
|
27.132
|
37.704
|
46.614
|
Nettomarge
|
1,05%
|
0,55%
|
3,44%
|
8,86%
|
5,92%
|
7,04%
|
7,84%
|
8,54%
|
WPA
2 |
2,970
|
1,480
|
8,480
|
36,39
|
25,68
|
32,94
|
45,84
|
56,56
|
Free Cash Flow
1 |
12.126
|
9.835
|
11.400
|
3.181
|
14.399
|
-10.271
|
-10.306
|
37.428
|
FCF-marge
|
8,94%
|
7,59%
|
9,35%
|
1,5%
|
4,03%
|
-2,56%
|
-2,14%
|
6,86%
|
Kasstroomconversie (ebitda)
|
104,12%
|
86,31%
|
80,05%
|
10,65%
|
40,15%
|
-
|
-
|
51,22%
|
Kasstroomconversie (nettowinst)
|
851,63%
|
1.379,05%
|
271,93%
|
16,91%
|
68,1%
|
-
|
-
|
80,29%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
2,500
|
2,986
|
2,929
|
3,250
|
Datum van publicatie
|
20/05/19
|
6/06/20
|
14/05/21
|
2/05/22
|
17/05/23
|
15/05/24
|
-
|
-
|
Fiscaal tijdperk: March |
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 |
35.846
|
39.136
|
40.327
|
50.267
|
56.700
|
65.635
|
54.741
|
56.045
|
63.497
|
97.651
|
101.840
|
103.208
|
93.022
|
96.411
|
EBITDA
1 |
4.796
|
5.422
|
6.010
|
7.740
|
8.279
|
8.416
|
5.486
|
3.583
|
5.603
|
11.439
|
11.924
|
12.834
|
12.093
|
10.865
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
5.311
|
6.814
|
-
|
-
|
4.735
|
-
|
4.660
|
-
|
-
|
11.456
|
9.768
|
8.564
|
Operationele Marge
|
-
|
-
|
13,17%
|
13,56%
|
-
|
-
|
8,65%
|
-
|
7,34%
|
-
|
-
|
11,1%
|
10,5%
|
8,88%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9.572
|
9.806
|
9.798
|
10.013
|
-
|
Nettowinst (verlies)
1 |
1.702
|
2.892
|
3.028
|
4.075
|
-
|
-
|
-
|
1.591
|
3.143
|
7.658
|
7.458
|
7.648
|
6.762
|
5.322
|
Nettomarge
|
4,75%
|
7,39%
|
7,51%
|
8,11%
|
-
|
-
|
-
|
2,84%
|
4,95%
|
7,84%
|
7,32%
|
7,41%
|
7,27%
|
5,52%
|
WPA
2 |
-
|
5,870
|
-
|
7,900
|
-
|
-
|
-
|
3,030
|
5,980
|
9,300
|
9,060
|
14,40
|
8,555
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/02/21
|
14/05/21
|
26/07/21
|
26/10/21
|
7/02/22
|
2/05/22
|
25/07/22
|
2/11/22
|
23/01/23
|
17/05/23
|
26/07/23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
33.211
|
-
|
29.721
|
30.274
|
44.181
|
57.016
|
36.930
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
2,915
x
|
-
|
0,995
x
|
0,8442
x
|
0,8985
x
|
0,9101
x
|
0,5054
x
|
Free Cash Flow
1 |
12.126
|
9.835
|
11.400
|
3.181
|
14.399
|
-10.271
|
-10.306
|
37.428
|
ROE (netto-inkomsten/eigen vermogen)
|
5,63%
|
2,69%
|
12,1%
|
44,8%
|
19,4%
|
21,2%
|
23,3%
|
23%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
10,3%
|
11,2%
|
11,6%
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
279.328
|
336.642
|
401.845
|
Nettoactief per aandeel
2 |
54,00
|
55,80
|
65,80
|
98,70
|
145,0
|
176,0
|
217,0
|
271,0
|
Cashflow per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
45,80
|
58,50
|
68,60
|
Capex
1 |
2.061
|
1.968
|
1.678
|
7.652
|
16.557
|
43.242
|
51.876
|
17.712
|
Capex/omzet
|
1,52%
|
1,52%
|
1,38%
|
3,61%
|
4,64%
|
10,79%
|
10,79%
|
3,24%
|
Datum van publicatie
|
20/05/19
|
6/06/20
|
14/05/21
|
2/05/22
|
17/05/23
|
15/05/24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
812,4
INR Gemiddelde koersdoel
762
INR Spread / Gemiddelde doel -6,20% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +41,46% | 8,01 mld. | | +5,07% | 26,78 mld. | | +9,44% | 19,41 mld. | | +38,25% | 12,85 mld. | | -13,15% | 11,05 mld. | | -0,43% | 9,72 mld. | | +36,93% | 9,57 mld. | | -2,74% | 8,89 mld. | | -11,70% | 7,36 mld. | | -13,08% | 5,86 mld. |
Ijzer, staalfabrieken en gieterijen
|