Beurs gesloten -
NSE India S.E.
13:43:48 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
479
INR
|
-2,01%
|
|
+3,30%
|
+24,24%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
9.518
|
3.398
|
11.055
|
11.420
|
18.328
|
32.644
|
-
|
-
|
Bedrijfswaarde
1 |
9.518
|
3.398
|
11.055
|
11.420
|
22.282
|
35.863
|
33.666
|
32.644
|
K/w-verhouding
|
14,4
x
|
5,85
x
|
23,5
x
|
16,5
x
|
19,7
x
|
24,1
x
|
17,1
x
|
13,3
x
|
Dividendrendement
|
2,15%
|
6,02%
|
1,85%
|
2,09%
|
1,67%
|
1,11%
|
1,37%
|
1,73%
|
Marktkapitalisatie/omzet
|
0,8
x
|
0,3
x
|
1
x
|
0,76
x
|
0,99
x
|
1,13
x
|
0,98
x
|
0,87
x
|
Bedrijfswaarde/omzet
|
0,8
x
|
0,3
x
|
1
x
|
0,76
x
|
1,21
x
|
1,25
x
|
1,01
x
|
0,87
x
|
Bedrijfswaarde/EBITDA
|
8,64
x
|
3,75
x
|
11,3
x
|
7,58
x
|
11,1
x
|
9,21
x
|
7,49
x
|
6,16
x
|
Bedrijfswaarde/FCF
|
-26,7
x
|
8,33
x
|
19,7
x
|
28,1
x
|
37,2
x
|
66,7
x
|
16,8
x
|
14,2
x
|
FCF Yield
|
-3,75%
|
12%
|
5,07%
|
3,56%
|
2,69%
|
1,5%
|
5,94%
|
7,06%
|
Price to Book
|
1,98
x
|
0,76
x
|
2,08
x
|
2,1
x
|
2,77
x
|
4,2
x
|
3,48
x
|
2,89
x
|
Aantal aandelen (in duizenden)
|
68.158
|
68.158
|
68.158
|
68.158
|
68.158
|
68.158
|
-
|
-
|
Referentieprijs
2 |
139,6
|
49,85
|
162,2
|
167,6
|
268,9
|
479,0
|
479,0
|
479,0
|
Datum van publicatie
|
18/05/19
|
17/06/20
|
12/06/21
|
12/05/22
|
30/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
11.870
|
11.409
|
11.079
|
15.079
|
18.475
|
28.767
|
33.236
|
37.570
|
EBITDA
1 |
1.102
|
906,5
|
979,2
|
1.507
|
2.003
|
3.894
|
4.493
|
5.302
|
Bedrijfsresultaat (EBIT)
1 |
970,5
|
564,4
|
637,7
|
1.112
|
1.480
|
2.933
|
3.382
|
4.254
|
Operationele Marge
|
8,18%
|
4,95%
|
5,76%
|
7,37%
|
8,01%
|
10,2%
|
10,17%
|
11,32%
|
Resultaat voor belastingen (EBT)
1 |
875,9
|
646,8
|
715
|
1.129
|
1.468
|
2.442
|
3.248
|
3.963
|
Nettowinst (verlies)
1 |
658,9
|
580,4
|
471,3
|
694,1
|
928,8
|
1.484
|
2.019
|
2.578
|
Nettomarge
|
5,55%
|
5,09%
|
4,25%
|
4,6%
|
5,03%
|
5,16%
|
6,07%
|
6,86%
|
WPA
2 |
9,670
|
8,520
|
6,910
|
10,18
|
13,63
|
19,90
|
28,05
|
36,10
|
Free Cash Flow
1 |
-357,1
|
407,7
|
560,1
|
406,8
|
598,5
|
538
|
2.000
|
2.304
|
FCF-marge
|
-3,01%
|
3,57%
|
5,05%
|
2,7%
|
3,24%
|
1,87%
|
6,02%
|
6,13%
|
Kasstroomconversie (ebitda)
|
-
|
44,97%
|
57,19%
|
27%
|
29,88%
|
13,82%
|
44,52%
|
43,46%
|
Kasstroomconversie (nettowinst)
|
-
|
70,25%
|
118,83%
|
58,61%
|
64,45%
|
36,25%
|
99,08%
|
89,39%
|
Dividend per aandeel
2 |
3,000
|
3,000
|
3,000
|
3,500
|
4,500
|
5,300
|
6,550
|
8,300
|
Datum van publicatie
|
18/05/19
|
17/06/20
|
12/06/21
|
12/05/22
|
30/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
3.652
|
3.880
|
2.605
|
4.030
|
4.276
|
4.169
|
4.219
|
4.870
|
4.452
|
6.317
|
6.832
|
7.151
|
7.420
|
EBITDA
|
379,3
|
425,9
|
161,6
|
447,2
|
449,4
|
453,1
|
444,8
|
518,8
|
472,8
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
210,2
|
34,06
|
233,9
|
215,7
|
210,4
|
-
|
-
|
233,4
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
5,42%
|
1,31%
|
5,81%
|
5,05%
|
5,05%
|
-
|
-
|
5,24%
|
-
|
-
|
-
|
-
|
WPA
|
-
|
3,080
|
0,5000
|
3,430
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12/02/21
|
12/06/21
|
11/08/21
|
11/11/21
|
9/02/22
|
12/05/22
|
6/08/22
|
12/11/22
|
13/02/23
|
10/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
3.955
|
3.219
|
1.022
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
1,974
x
|
0,8267
x
|
0,2275
x
|
-
|
Free Cash Flow
1 |
-357
|
408
|
560
|
407
|
599
|
538
|
2.000
|
2.304
|
ROE (netto-inkomsten/eigen vermogen)
|
14,1%
|
10,7%
|
9,65%
|
13,2%
|
16,5%
|
18,2%
|
20,9%
|
21%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
70,50
|
65,50
|
77,80
|
79,80
|
97,10
|
114,0
|
138,0
|
166,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
920
|
355
|
-
|
515
|
835
|
1.450
|
1.169
|
1.350
|
Capex/omzet
|
7,75%
|
3,11%
|
-
|
3,41%
|
4,52%
|
5,04%
|
3,52%
|
3,59%
|
Datum van publicatie
|
18/05/19
|
17/06/20
|
12/06/21
|
12/05/22
|
30/05/23
|
-
|
-
|
-
|
Laatste slotkoers
479
INR Gemiddelde koersdoel
509,5
INR Spread / Gemiddelde doel +6,38% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +24,24% | 391 mln. | | +29,62% | 50,98 mld. | | +25,77% | 20,39 mld. | | -20,63% | 19,42 mld. | | +31,67% | 17,27 mld. | | +1,48% | 15,84 mld. | | -18,75% | 13,35 mld. | | +31,97% | 11,74 mld. | | +28,58% | 10,66 mld. | | +30,12% | 10,21 mld. |
Auto, Vrachtwagen & Motorfiets Onderdelen - Andere
|