Beurs gesloten -
NSE India S.E.
13:43:52 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
400,5
INR
|
-3,38%
|
|
-3,96%
|
-16,37%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
67.016
|
34.426
|
50.253
|
54.182
|
70.137
|
147.948
|
-
|
-
|
Bedrijfswaarde
1 |
67.182
|
36.349
|
49.452
|
53.335
|
67.302
|
161.425
|
142.454
|
140.357
|
K/w-verhouding
|
32,5
x
|
20,2
x
|
25,2
x
|
33,5
x
|
29,2
x
|
43,7
x
|
35,5
x
|
31,1
x
|
Dividendrendement
|
1,64%
|
3,2%
|
2,92%
|
1,69%
|
1,57%
|
1,12%
|
1,26%
|
1,35%
|
Marktkapitalisatie/omzet
|
3,7
x
|
2,01
x
|
2,63
x
|
2,47
x
|
2,82
x
|
5,86
x
|
4,84
x
|
4,37
x
|
Bedrijfswaarde/omzet
|
3,7
x
|
2,01
x
|
2,63
x
|
2,47
x
|
2,82
x
|
5,86
x
|
4,84
x
|
4,37
x
|
Bedrijfswaarde/EBITDA
|
23,8
x
|
13,7
x
|
16
x
|
21,8
x
|
22,2
x
|
33,6
x
|
27,7
x
|
24,8
x
|
Bedrijfswaarde/FCF
|
25,6
x
|
26,6
x
|
14,1
x
|
30,7
x
|
23,9
x
|
40,9
x
|
42
x
|
37,5
x
|
FCF Yield
|
3,9%
|
3,76%
|
7,11%
|
3,26%
|
4,18%
|
2,45%
|
2,38%
|
2,67%
|
Price to Book
|
5,02
x
|
2,8
x
|
4,09
x
|
3,75
x
|
4,53
x
|
8,32
x
|
7,25
x
|
6,36
x
|
Aantal aandelen (in duizenden)
|
367.209
|
367.209
|
367.209
|
367.209
|
367.209
|
367.209
|
-
|
-
|
Referentieprijs
2 |
182,5
|
93,75
|
136,8
|
147,6
|
191,0
|
402,9
|
402,9
|
402,9
|
Datum van publicatie
|
7/05/19
|
5/06/20
|
18/05/21
|
24/05/22
|
3/05/23
|
15/05/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
18.136
|
17.112
|
19.091
|
21.965
|
24.860
|
27.569
|
30.571
|
33.883
|
EBITDA
1 |
2.811
|
2.511
|
3.145
|
2.482
|
3.159
|
4.798
|
5.336
|
5.967
|
Bedrijfsresultaat (EBIT)
1 |
2.505
|
1.982
|
2.589
|
1.901
|
2.658
|
4.298
|
4.821
|
5.439
|
Operationele Marge
|
13,81%
|
11,58%
|
13,56%
|
8,65%
|
10,69%
|
15,59%
|
15,77%
|
16,05%
|
Resultaat voor belastingen (EBT)
1 |
2.430
|
1.815
|
2.346
|
1.969
|
2.992
|
4.788
|
5.364
|
6.134
|
Nettowinst (verlies)
1 |
2.051
|
1.703
|
1.994
|
1.620
|
2.397
|
3.694
|
4.162
|
4.747
|
Nettomarge
|
11,31%
|
9,95%
|
10,45%
|
7,37%
|
9,64%
|
13,4%
|
13,61%
|
14,01%
|
WPA
2 |
5,620
|
4,640
|
5,430
|
4,410
|
6,530
|
10,06
|
11,36
|
12,97
|
Free Cash Flow
1 |
2.617
|
1.295
|
3.572
|
1.765
|
2.931
|
3.621
|
3.524
|
3.948
|
FCF-marge
|
14,43%
|
7,57%
|
18,71%
|
8,04%
|
11,79%
|
13,02%
|
11,53%
|
11,65%
|
Kasstroomconversie (ebitda)
|
93,09%
|
51,57%
|
113,57%
|
71,1%
|
92,8%
|
74,22%
|
66,05%
|
66,16%
|
Kasstroomconversie (nettowinst)
|
127,59%
|
76,04%
|
179,08%
|
108,96%
|
122,27%
|
96,57%
|
84,68%
|
83,17%
|
Dividend per aandeel
2 |
3,000
|
3,000
|
4,000
|
2,500
|
3,000
|
4,500
|
5,071
|
5,429
|
Datum van publicatie
|
7/05/19
|
5/06/20
|
18/05/21
|
24/05/22
|
3/05/23
|
15/05/24
|
-
|
-
|
Fiscaal tijdperk: März |
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 S1
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
4.766
|
4.951
|
5.254
|
5.854
|
5.390
|
5.467
|
5.972
|
6.592
|
6.127
|
6.170
|
6.871
|
7.281
|
14.194
|
6.770
|
6.772
|
EBITDA
1 |
797,7
|
709
|
632,6
|
665,6
|
611,6
|
572,5
|
598,3
|
804,2
|
844
|
912,6
|
1.174
|
1.218
|
-
|
1.217
|
1.145
|
Bedrijfsresultaat (EBIT)
1 |
-
|
556,2
|
-
|
-
|
467,1
|
418,3
|
467,9
|
674
|
-
|
-
|
1.055
|
1.084
|
-
|
1.068
|
1.028
|
Operationele Marge
|
-
|
11,23%
|
-
|
-
|
8,67%
|
7,65%
|
7,83%
|
10,22%
|
-
|
-
|
15,35%
|
14,89%
|
-
|
15,78%
|
15,18%
|
Resultaat voor belastingen (EBT)
1 |
-
|
328
|
-
|
-
|
473,4
|
447,1
|
567,2
|
763,1
|
842,5
|
819,4
|
1.213
|
1.154
|
-
|
1.171
|
1.139
|
Nettowinst (verlies)
1 |
552,8
|
293,1
|
410
|
445,7
|
384,3
|
379,8
|
484,5
|
646,4
|
673,9
|
590,3
|
962,9
|
913,5
|
-
|
913,1
|
881,8
|
Nettomarge
|
11,6%
|
5,92%
|
7,8%
|
7,61%
|
7,13%
|
6,95%
|
8,11%
|
9,81%
|
11%
|
9,57%
|
14,01%
|
12,55%
|
-
|
13,49%
|
13,02%
|
WPA
2 |
-
|
0,8000
|
-
|
1,210
|
1,050
|
1,030
|
1,320
|
1,760
|
1,840
|
1,610
|
2,620
|
2,475
|
-
|
2,473
|
2,400
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/01/21
|
18/05/21
|
29/07/21
|
2/11/21
|
21/01/22
|
24/05/22
|
25/07/22
|
14/11/22
|
25/01/23
|
3/05/23
|
25/07/23
|
-
|
7/11/23
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
166
|
1.923
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
800
|
847
|
2.835
|
-
|
5.494
|
7.591
|
Hefboom (schuld/ebitda)
|
0,0591
x
|
0,7658
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2.617
|
1.295
|
3.572
|
1.765
|
2.931
|
3.621
|
3.524
|
3.948
|
ROE (netto-inkomsten/eigen vermogen)
|
16,6%
|
13,3%
|
15%
|
11,3%
|
16%
|
22,5%
|
21,4%
|
21,6%
|
ROA (netto-inkomsten/totale activa)
|
10,5%
|
9,01%
|
-
|
8,14%
|
-
|
17,5%
|
-
|
-
|
Totale activa
1 |
19.607
|
18.892
|
-
|
19.894
|
-
|
21.428
|
-
|
-
|
Nettoactief per aandeel
2 |
36,40
|
33,50
|
33,50
|
39,30
|
42,20
|
48,40
|
55,60
|
63,40
|
Cashflow per aandeel
2 |
8,260
|
4,670
|
-
|
-
|
-
|
11,70
|
-
|
-
|
Capex
1 |
399
|
420
|
259
|
261
|
355
|
304
|
453
|
422
|
Capex/omzet
|
2,2%
|
2,46%
|
1,36%
|
1,19%
|
1,43%
|
1,09%
|
1,48%
|
1,25%
|
Datum van publicatie
|
7/05/19
|
5/06/20
|
18/05/21
|
24/05/22
|
3/05/23
|
15/05/24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
402,9
INR Gemiddelde koersdoel
478,5
INR Spread / Gemiddelde doel +18,76% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +13,17% | 26,17 mld. | | -7,74% | 16,34 mld. | | -11,61% | 7,33 mld. | | +5,96% | 5,98 mld. | | -6,01% | 3,05 mld. | | -3,55% | 2,22 mld. | | +39,33% | 1,05 mld. | | +2,74% | 663 mln. | | -26,53% | 450 mln. |
Huishoudelijke producten - Andere
|