Beurs gesloten -
NSE India S.E.
13:43:48 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
931,8
INR
|
-1,10%
|
|
+0,50%
|
+24,56%
|
Fiscaal tijdperk: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
173.940
|
83.845
|
350.477
|
543.554
|
548.931
|
934.086
|
-
|
-
|
Bedrijfswaarde
1 |
515.294
|
443.035
|
582.051
|
638.564
|
618.467
|
1.022.724
|
1.031.763
|
1.028.540
|
K/w-verhouding
|
-10,6
x
|
-76,1
x
|
9,64
x
|
9,45
x
|
14
x
|
17,1
x
|
14,4
x
|
10,9
x
|
Dividendrendement
|
-
|
-
|
-
|
0,56%
|
0,37%
|
0,33%
|
0,37%
|
0,43%
|
Marktkapitalisatie/omzet
|
0,44
x
|
0,23
x
|
0,9
x
|
1,06
x
|
1,04
x
|
1,88
x
|
1,67
x
|
1,4
x
|
Bedrijfswaarde/omzet
|
1,31
x
|
1,2
x
|
1,49
x
|
1,25
x
|
1,17
x
|
2,06
x
|
1,85
x
|
1,55
x
|
Bedrijfswaarde/EBITDA
|
6,13
x
|
5,64
x
|
4,03
x
|
4,12
x
|
6,23
x
|
9,77
x
|
8,18
x
|
6,52
x
|
Bedrijfswaarde/FCF
|
6,79
x
|
5,64
x
|
5,24
x
|
4,87
x
|
74,8
x
|
72,1
x
|
67,4
x
|
30,2
x
|
FCF Yield
|
14,7%
|
17,7%
|
19,1%
|
20,5%
|
1,34%
|
1,39%
|
1,48%
|
3,31%
|
Price to Book
|
0,54
x
|
0,26
x
|
1,1
x
|
1,51
x
|
1,42
x
|
2,15
x
|
1,87
x
|
1,62
x
|
Aantal aandelen (in duizenden)
|
967.946
|
1.020.016
|
1.020.016
|
1.020.088
|
1.005.000
|
1.002.400
|
-
|
-
|
Referentieprijs
2 |
179,7
|
82,20
|
343,6
|
532,8
|
546,2
|
931,8
|
931,8
|
931,8
|
Datum van publicatie
|
21/05/19
|
25/05/20
|
12/05/21
|
30/05/22
|
16/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
393.721
|
369.175
|
389.886
|
510.856
|
527.112
|
497.646
|
558.817
|
665.500
|
EBITDA
1 |
84.056
|
78.539
|
144.440
|
155.130
|
99.347
|
104.672
|
126.155
|
157.686
|
Bedrijfsresultaat (EBIT)
1 |
29.250
|
39.866
|
109.907
|
134.160
|
72.438
|
78.700
|
97.651
|
123.055
|
Operationele Marge
|
7,43%
|
10,8%
|
28,19%
|
26,26%
|
13,74%
|
15,81%
|
17,47%
|
18,49%
|
Resultaat voor belastingen (EBT)
1 |
-28.017
|
-2.458
|
72.956
|
111.731
|
44.855
|
67.253
|
88.836
|
117.976
|
Nettowinst (verlies)
1 |
-16.453
|
-1.092
|
36.336
|
67.725
|
82.550
|
55.853
|
66.031
|
87.687
|
Nettomarge
|
-4,18%
|
-0,3%
|
9,32%
|
13,26%
|
15,66%
|
11,22%
|
11,82%
|
13,18%
|
WPA
2 |
-17,00
|
-1,080
|
35,63
|
56,40
|
39,07
|
54,53
|
64,55
|
85,32
|
Free Cash Flow
1 |
75.936
|
78.619
|
111.028
|
131.033
|
8.270
|
14.183
|
15.314
|
34.088
|
FCF-marge
|
19,29%
|
21,3%
|
28,48%
|
25,65%
|
1,57%
|
2,85%
|
2,74%
|
5,12%
|
Kasstroomconversie (ebitda)
|
90,34%
|
100,1%
|
76,87%
|
84,47%
|
8,32%
|
13,55%
|
12,14%
|
21,62%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
305,56%
|
193,48%
|
10,02%
|
25,39%
|
23,19%
|
38,87%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
3,000
|
2,000
|
3,031
|
3,494
|
4,012
|
Datum van publicatie
|
21/05/19
|
25/05/20
|
12/05/21
|
30/05/22
|
16/05/23
|
-
|
-
|
-
|
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 |
105.335
|
118.806
|
106.095
|
136.120
|
125.249
|
143.395
|
130.454
|
135.214
|
124.524
|
136.919
|
125.883
|
124.491
|
121.552
|
118.119
|
EBITDA
1 |
42.520
|
52.870
|
45.390
|
45.940
|
33.100
|
30.700
|
34.387
|
19.314
|
23.774
|
22.872
|
26.280
|
24.120
|
23.583
|
24.162
|
Bedrijfsresultaat (EBIT)
1 |
33.825
|
44.402
|
39.368
|
39.844
|
26.966
|
27.980
|
28.426
|
13.171
|
17.698
|
13.144
|
20.405
|
18.462
|
18.452
|
17.354
|
Operationele Marge
|
32,11%
|
37,37%
|
37,11%
|
29,27%
|
21,53%
|
19,51%
|
21,79%
|
9,74%
|
14,21%
|
9,6%
|
16,21%
|
14,83%
|
15,18%
|
14,69%
|
Resultaat voor belastingen (EBT)
1 |
28.480
|
28.516
|
34.096
|
35.066
|
22.355
|
20.214
|
25.634
|
542,7
|
10.623
|
8.055
|
17.666
|
13.748
|
13.890
|
15.249
|
Nettowinst (verlies)
1 |
22.547
|
19.682
|
412,8
|
26.788
|
18.611
|
21.908
|
27.709
|
1.997
|
5.187
|
4.626
|
16.869
|
10.223
|
10.603
|
11.683
|
Nettomarge
|
21,4%
|
16,57%
|
0,39%
|
19,68%
|
14,86%
|
15,28%
|
21,24%
|
1,48%
|
4,17%
|
3,38%
|
13,4%
|
8,21%
|
8,72%
|
9,89%
|
WPA
|
22,10
|
19,30
|
0,4000
|
25,33
|
15,85
|
14,81
|
19,73
|
1,990
|
5,160
|
4,600
|
16,79
|
-
|
11,20
|
12,43
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
21/01/21
|
12/05/21
|
10/08/21
|
2/11/21
|
8/02/22
|
30/05/22
|
15/07/22
|
10/11/22
|
1/02/23
|
16/05/23
|
11/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
341.355
|
359.190
|
231.574
|
95.010
|
69.536
|
88.638
|
97.677
|
94.454
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,061
x
|
4,573
x
|
1,603
x
|
0,6125
x
|
0,6999
x
|
0,8468
x
|
0,7743
x
|
0,599
x
|
Free Cash Flow
1 |
75.936
|
78.619
|
111.028
|
131.033
|
8.270
|
14.183
|
15.314
|
34.088
|
ROE (netto-inkomsten/eigen vermogen)
|
-1,19%
|
-0,34%
|
11,4%
|
20,1%
|
22,2%
|
13%
|
13,6%
|
15,6%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-0,12%
|
4,34%
|
8,77%
|
11,3%
|
8,95%
|
9,68%
|
10,8%
|
Totale activa
1 |
-
|
893.737
|
837.921
|
772.420
|
730.354
|
624.248
|
682.139
|
814.011
|
Nettoactief per aandeel
2 |
332,0
|
318,0
|
312,0
|
352,0
|
385,0
|
433,0
|
498,0
|
576,0
|
Cashflow per aandeel
2 |
93,30
|
94,20
|
117,0
|
134,0
|
34,40
|
88,10
|
91,70
|
110,0
|
Capex
1 |
14.333
|
16.646
|
8.581
|
29.445
|
64.485
|
84.136
|
86.277
|
86.543
|
Capex/omzet
|
3,64%
|
4,51%
|
2,2%
|
5,76%
|
12,23%
|
16,91%
|
15,44%
|
13%
|
Datum van publicatie
|
21/05/19
|
25/05/20
|
12/05/21
|
30/05/22
|
16/05/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
931,8
INR Gemiddelde koersdoel
859,2
INR Spread / Gemiddelde doel -7,79% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +24,56% | 11,2 mld. | | +0,70% | 25,86 mld. | | +19,56% | 21,23 mld. | | -9,07% | 11,73 mld. | | +11,54% | 10,91 mld. | | +10,96% | 10,15 mld. | | +2,61% | 8,56 mld. | | +5,78% | 7,32 mld. | | +22,56% | 6,92 mld. | | -3,33% | 6,52 mld. |
Ijzer, staalfabrieken en gieterijen
|