Vertraagde tijd
NSE India S.E.
05:49:48 10-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.185
INR
|
+0,27%
|
|
-0,88%
|
-8,92%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
93.892
|
59.855
|
147.007
|
162.054
|
167.839
|
188.172
|
-
|
-
|
Bedrijfswaarde
1 |
92.572
|
58.785
|
143.517
|
159.089
|
165.994
|
184.174
|
183.536
|
182.667
|
K/w-verhouding
|
41,5
x
|
23,4
x
|
47,7
x
|
43
x
|
48,8
x
|
43,7
x
|
37,6
x
|
29,9
x
|
Dividendrendement
|
0,51%
|
0,8%
|
1,08%
|
1,08%
|
0,85%
|
1,03%
|
1,19%
|
1,36%
|
Marktkapitalisatie/omzet
|
3,18
x
|
2,13
x
|
5,29
x
|
4,37
x
|
3,83
x
|
4,02
x
|
3,69
x
|
3,19
x
|
Bedrijfswaarde/omzet
|
3,13
x
|
2,09
x
|
5,16
x
|
4,29
x
|
3,79
x
|
4,02
x
|
3,6
x
|
3,1
x
|
Bedrijfswaarde/EBITDA
|
20,6
x
|
14,1
x
|
28,2
x
|
26,1
x
|
28
x
|
26,3
x
|
22,7
x
|
18,7
x
|
Bedrijfswaarde/FCF
|
47,8
x
|
58,5
x
|
36,2
x
|
101
x
|
260
x
|
57,8
x
|
52,7
x
|
40,4
x
|
FCF Yield
|
2,09%
|
1,71%
|
2,76%
|
0,99%
|
0,38%
|
1,73%
|
1,9%
|
2,48%
|
Price to Book
|
5,85
x
|
3,49
x
|
7,87
x
|
7,64
x
|
7,21
x
|
7,31
x
|
6,51
x
|
5,74
x
|
Aantal aandelen (in duizenden)
|
158.950
|
158.957
|
159.081
|
159.204
|
159.233
|
159.258
|
-
|
-
|
Referentieprijs
2 |
590,7
|
376,6
|
924,1
|
1.018
|
1.054
|
1.182
|
1.182
|
1.182
|
Datum van publicatie
|
10/05/19
|
26/06/20
|
14/06/21
|
17/05/22
|
16/05/23
|
7/05/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
29.562
|
28.080
|
27.809
|
37.052
|
43.819
|
45.784
|
50.987
|
58.998
|
EBITDA
1 |
4.495
|
4.159
|
5.088
|
6.107
|
5.920
|
6.997
|
8.091
|
9.792
|
Bedrijfsresultaat (EBIT)
1 |
3.604
|
3.078
|
4.022
|
4.953
|
4.592
|
5.517
|
6.375
|
8.007
|
Operationele Marge
|
12,19%
|
10,96%
|
14,46%
|
13,37%
|
10,48%
|
12,05%
|
12,5%
|
13,57%
|
Resultaat voor belastingen (EBT)
1 |
3.580
|
3.124
|
4.127
|
5.102
|
4.625
|
5.756
|
6.850
|
8.545
|
Nettowinst (verlies)
1 |
2.266
|
2.553
|
3.080
|
3.770
|
3.445
|
4.221
|
5.031
|
6.315
|
Nettomarge
|
7,66%
|
9,09%
|
11,08%
|
10,17%
|
7,86%
|
9,22%
|
9,87%
|
10,7%
|
WPA
2 |
14,25
|
16,06
|
19,37
|
23,68
|
21,62
|
26,48
|
31,46
|
39,51
|
Free Cash Flow
1 |
1.938
|
1.004
|
3.961
|
1.568
|
638,5
|
3.224
|
3.484
|
4.527
|
FCF-marge
|
6,56%
|
3,58%
|
14,24%
|
4,23%
|
1,46%
|
6,97%
|
6,83%
|
7,67%
|
Kasstroomconversie (ebitda)
|
43,12%
|
24,15%
|
77,84%
|
25,68%
|
10,79%
|
44,14%
|
43,06%
|
46,23%
|
Kasstroomconversie (nettowinst)
|
85,55%
|
39,34%
|
128,57%
|
41,6%
|
18,53%
|
72,92%
|
69,25%
|
71,68%
|
Dividend per aandeel
2 |
3,000
|
3,000
|
10,00
|
11,00
|
9,000
|
12,18
|
14,01
|
16,07
|
Datum van publicatie
|
10/05/19
|
26/06/20
|
14/06/21
|
17/05/22
|
16/05/23
|
7/05/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2021 S1
|
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 |
14.147
|
9.901
|
8.383
|
9.525
|
5.617
|
9.736
|
10.682
|
11.018
|
10.082
|
10.778
|
10.911
|
12.048
|
10.642
|
11.483
|
11.665
|
12.777
|
11.052
|
EBITDA
1 |
-
|
1.361
|
1.818
|
1.909
|
804,2
|
1.805
|
1.838
|
1.659
|
1.536
|
1.294
|
1.331
|
1.759
|
1.692
|
1.837
|
1.866
|
2.025
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.592
|
-
|
-
|
1.644
|
539
|
1.523
|
1.558
|
1.333
|
1.212
|
957,6
|
1.005
|
1.416
|
1.387
|
1.671
|
1.578
|
1.677
|
1.052
|
Operationele Marge
|
11,26%
|
-
|
-
|
17,26%
|
9,6%
|
15,65%
|
14,58%
|
12,1%
|
12,02%
|
8,89%
|
9,21%
|
11,75%
|
13,03%
|
14,55%
|
13,53%
|
13,12%
|
9,51%
|
Resultaat voor belastingen (EBT)
1 |
1.616
|
854,9
|
1.580
|
1.692
|
568,8
|
1.567
|
1.602
|
1.364
|
1.257
|
965,7
|
-
|
1.405
|
1.427
|
1.596
|
1.541
|
1.690
|
-
|
Nettowinst (verlies)
1 |
1.434
|
620,2
|
1.189
|
1.271
|
430,6
|
1.161
|
1.220
|
957,6
|
923
|
698,6
|
743,2
|
1.080
|
1.075
|
1.159
|
1.140
|
1.252
|
-
|
Nettomarge
|
10,14%
|
6,26%
|
14,19%
|
13,34%
|
7,67%
|
11,93%
|
11,42%
|
8,69%
|
9,15%
|
6,48%
|
6,81%
|
8,97%
|
10,1%
|
10,1%
|
9,77%
|
9,8%
|
-
|
WPA
2 |
-
|
-
|
7,480
|
7,990
|
2,710
|
7,300
|
7,670
|
6,010
|
5,800
|
4,390
|
-
|
6,780
|
6,750
|
7,450
|
7,388
|
8,333
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
10,00
|
-
|
8,000
|
-
|
3,000
|
-
|
-
|
-
|
9,000
|
-
|
-
|
-
|
13,50
|
-
|
Datum van publicatie
|
23/10/19
|
20/10/20
|
21/01/21
|
14/06/21
|
3/08/21
|
22/10/21
|
21/01/22
|
17/05/22
|
21/07/22
|
2/11/22
|
28/01/23
|
16/05/23
|
26/07/23
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
1.320
|
1.070
|
3.490
|
2.965
|
1.845
|
1.918
|
4.635
|
5.505
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.938
|
1.004
|
3.961
|
1.568
|
639
|
3.224
|
3.484
|
4.527
|
ROE (netto-inkomsten/eigen vermogen)
|
15,5%
|
15,5%
|
17,2%
|
18,9%
|
15,5%
|
18%
|
18,2%
|
18,8%
|
ROA (netto-inkomsten/totale activa)
|
10%
|
-
|
12,4%
|
13,7%
|
10,9%
|
12,5%
|
14%
|
15,1%
|
Totale activa
1 |
22.568
|
-
|
24.826
|
27.566
|
31.585
|
35.368
|
35.933
|
41.821
|
Nettoactief per aandeel
2 |
101,0
|
108,0
|
117,0
|
133,0
|
146,0
|
162,0
|
181,0
|
206,0
|
Cashflow per aandeel
2 |
12,20
|
14,10
|
32,00
|
26,70
|
-
|
40,70
|
35,00
|
44,30
|
Capex
1 |
1.235
|
1.240
|
1.127
|
2.687
|
2.317
|
3.668
|
2.831
|
2.640
|
Capex/omzet
|
4,18%
|
4,42%
|
4,05%
|
7,25%
|
5,29%
|
7,93%
|
5,55%
|
4,48%
|
Datum van publicatie
|
10/05/19
|
26/06/20
|
14/06/21
|
17/05/22
|
16/05/23
|
7/05/24
|
-
|
-
|
Laatste slotkoers
1.182
INR Gemiddelde koersdoel
1.458
INR Spread / Gemiddelde doel +23,36% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +20,37% | 42,9 mld. | | +5,65% | 31,24 mld. | | +1,39% | 19,95 mld. | | +33,67% | 19,39 mld. | | +7,55% | 15,56 mld. | | +12,83% | 9,87 mld. | | -1,37% | 9,16 mld. | | +42,51% | 7,71 mld. | | -10,53% | 7,45 mld. |
Bouwmaterialen & Inrichtingen - Andere
|