Beurs gesloten -
NSE India S.E.
13:43:48 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
726,2
INR
|
-1,04%
|
|
+4,20%
|
+23,24%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
77.062
|
47.690
|
105.625
|
97.424
|
117.322
|
186.685
|
-
|
-
|
Bedrijfswaarde
1 |
91.269
|
68.067
|
122.781
|
125.040
|
146.952
|
215.483
|
214.838
|
211.615
|
K/w-verhouding
|
15,5
x
|
8,43
x
|
19,1
x
|
29,3
x
|
66,6
x
|
49,1
x
|
24,4
x
|
17,3
x
|
Dividendrendement
|
0,9%
|
1,83%
|
0,97%
|
1,06%
|
0,66%
|
0,49%
|
0,65%
|
0,81%
|
Marktkapitalisatie/omzet
|
0,7
x
|
0,4
x
|
0,81
x
|
0,71
x
|
0,68
x
|
0,94
x
|
0,82
x
|
0,73
x
|
Bedrijfswaarde/omzet
|
0,83
x
|
0,57
x
|
0,94
x
|
0,91
x
|
0,85
x
|
1,08
x
|
0,95
x
|
0,83
x
|
Bedrijfswaarde/EBITDA
|
7,94
x
|
5,51
x
|
10,8
x
|
13,8
x
|
17,7
x
|
16,9
x
|
12
x
|
9,43
x
|
Bedrijfswaarde/FCF
|
107
x
|
-57,2
x
|
18,5
x
|
-29,3
x
|
34,3
x
|
32,5
x
|
25,9
x
|
21,8
x
|
FCF Yield
|
0,93%
|
-1,75%
|
5,41%
|
-3,41%
|
2,92%
|
3,08%
|
3,87%
|
4,58%
|
Price to Book
|
3,16
x
|
1,7
x
|
3,14
x
|
2,69
x
|
3,11
x
|
4,57
x
|
3,92
x
|
3,25
x
|
Aantal aandelen (in duizenden)
|
257.088
|
257.088
|
257.088
|
257.088
|
257.088
|
257.088
|
-
|
-
|
Referentieprijs
2 |
299,8
|
185,5
|
410,8
|
379,0
|
456,4
|
726,2
|
726,2
|
726,2
|
Datum van publicatie
|
8/05/19
|
29/05/20
|
11/05/21
|
3/05/22
|
3/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
110.005
|
119.654
|
131.142
|
137.423
|
172.817
|
199.350
|
226.672
|
255.845
|
EBITDA
1 |
11.499
|
12.344
|
11.412
|
9.035
|
8.297
|
12.773
|
17.952
|
22.436
|
Bedrijfsresultaat (EBIT)
1 |
10.328
|
10.872
|
9.887
|
7.456
|
6.682
|
11.084
|
16.027
|
20.271
|
Operationele Marge
|
9,39%
|
9,09%
|
7,54%
|
5,43%
|
3,87%
|
5,56%
|
7,07%
|
7,92%
|
Resultaat voor belastingen (EBT)
1 |
7.435
|
7.903
|
7.559
|
3.994
|
1.610
|
4.816
|
10.034
|
14.017
|
Nettowinst (verlies)
1 |
4.958
|
5.655
|
5.527
|
3.321
|
1.760
|
3.766
|
7.650
|
10.781
|
Nettomarge
|
4,51%
|
4,73%
|
4,21%
|
2,42%
|
1,02%
|
1,89%
|
3,37%
|
4,21%
|
WPA
2 |
19,28
|
22,00
|
21,50
|
12,92
|
6,850
|
14,79
|
29,76
|
41,95
|
Free Cash Flow
1 |
853
|
-1.190
|
6.645
|
-4.268
|
4.284
|
6.628
|
8.310
|
9.700
|
FCF-marge
|
0,78%
|
-0,99%
|
5,07%
|
-3,11%
|
2,48%
|
3,32%
|
3,67%
|
3,79%
|
Kasstroomconversie (ebitda)
|
7,42%
|
-
|
58,23%
|
-
|
51,64%
|
51,89%
|
46,29%
|
43,23%
|
Kasstroomconversie (nettowinst)
|
17,21%
|
-
|
120,22%
|
-
|
243,39%
|
175,97%
|
108,63%
|
89,97%
|
Dividend per aandeel
2 |
2,700
|
3,400
|
4,000
|
4,000
|
3,000
|
3,570
|
4,725
|
5,873
|
Datum van publicatie
|
8/05/19
|
29/05/20
|
11/05/21
|
3/05/22
|
3/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 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
|
---|
Omzet
1 |
52.213
|
32.892
|
43.605
|
25.400
|
35.875
|
33.400
|
42.748
|
33.181
|
40.640
|
43.746
|
55.250
|
42.436
|
46.628
|
49.498
|
61.341
|
EBITDA
1 |
-
|
2.987
|
3.546
|
1.599
|
2.530
|
2.390
|
2.517
|
1.684
|
1.780
|
1.999
|
2.835
|
2.444
|
2.869
|
3.402
|
4.254
|
Bedrijfsresultaat (EBIT)
1 |
-
|
2.607
|
3.165
|
1.217
|
2.144
|
1.997
|
2.098
|
1.291
|
1.381
|
1.590
|
2.420
|
2.026
|
2.455
|
3.074
|
4.293
|
Operationele Marge
|
-
|
7,93%
|
7,26%
|
4,79%
|
5,98%
|
5,98%
|
4,91%
|
3,89%
|
3,4%
|
3,64%
|
4,38%
|
4,77%
|
5,27%
|
6,21%
|
7%
|
Resultaat voor belastingen (EBT)
1 |
-
|
1.988
|
2.657
|
585,5
|
1.008
|
1.223
|
1.178
|
371,1
|
265,7
|
114,3
|
858,7
|
467
|
1.005
|
1.316
|
2.512
|
Nettowinst (verlies)
1 |
-
|
1.451
|
1.943
|
461,4
|
802,9
|
936,1
|
1.120
|
310,2
|
552,4
|
176
|
721,7
|
423,3
|
737,6
|
1.020
|
1.700
|
Nettomarge
|
-
|
4,41%
|
4,46%
|
1,82%
|
2,24%
|
2,8%
|
2,62%
|
0,93%
|
1,36%
|
0,4%
|
1,31%
|
1%
|
1,58%
|
2,06%
|
2,77%
|
WPA
2 |
-
|
5,640
|
7,560
|
1,790
|
3,120
|
3,640
|
4,360
|
1,210
|
2,150
|
0,6800
|
2,810
|
1,650
|
2,700
|
3,725
|
7,550
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
8/11/19
|
28/01/21
|
11/05/21
|
30/07/21
|
27/10/21
|
31/01/22
|
3/05/22
|
3/08/22
|
7/11/22
|
31/01/23
|
3/05/23
|
3/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
14.206
|
20.377
|
17.157
|
27.616
|
29.630
|
28.799
|
28.154
|
24.930
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,235
x
|
1,651
x
|
1,503
x
|
3,057
x
|
3,571
x
|
2,255
x
|
1,568
x
|
1,111
x
|
Free Cash Flow
1 |
853
|
-1.190
|
6.645
|
-4.269
|
4.284
|
6.628
|
8.310
|
9.700
|
ROE (netto-inkomsten/eigen vermogen)
|
21,9%
|
21,6%
|
18%
|
9,52%
|
4,76%
|
9,99%
|
17,3%
|
20,8%
|
ROA (netto-inkomsten/totale activa)
|
4,38%
|
4,6%
|
4,11%
|
2,19%
|
1,01%
|
1,6%
|
2,7%
|
3,5%
|
Totale activa
1 |
113.298
|
122.856
|
134.613
|
151.929
|
175.051
|
235.400
|
283.327
|
308.018
|
Nettoactief per aandeel
2 |
94,70
|
109,0
|
131,0
|
141,0
|
147,0
|
159,0
|
185,0
|
223,0
|
Cashflow per aandeel
|
7,730
|
28,70
|
28,20
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
1.134
|
2.065
|
1.801
|
1.431
|
1.783
|
2.160
|
1.922
|
2.099
|
Capex/omzet
|
1,03%
|
1,73%
|
1,37%
|
1,04%
|
1,03%
|
1,08%
|
0,85%
|
0,82%
|
Datum van publicatie
|
8/05/19
|
29/05/20
|
11/05/21
|
3/05/22
|
3/05/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
726,2
INR Gemiddelde koersdoel
692,8
INR Spread / Gemiddelde doel -4,59% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +23,24% | 2,24 mld. | | -2,29% | 67,67 mld. | | +2,13% | 59,37 mld. | | +21,25% | 38,3 mld. | | +11,23% | 30,73 mld. | | +2,06% | 26,35 mld. | | +22,89% | 22,01 mld. | | +15,06% | 19,47 mld. | | +22,99% | 17,6 mld. | | +64,33% | 16,64 mld. |
Bouw & Techniek - Andere
|