Beurs gesloten -
NSE India S.E.
13:43:48 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4.168
INR
|
+0,17%
|
|
+9,91%
|
+30,25%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
41.135
|
57.335
|
77.158
|
72.186
|
77.339
|
212.551
|
-
|
-
|
Bedrijfswaarde
1 |
39.954
|
53.266
|
66.202
|
54.298
|
62.554
|
170.824
|
204.129
|
199.494
|
K/w-verhouding
|
28,1
x
|
24,2
x
|
34,2
x
|
50,2
x
|
51,8
x
|
205
x
|
45,8
x
|
37,4
x
|
Dividendrendement
|
2,48%
|
2,67%
|
1,83%
|
1,23%
|
1,26%
|
0,27%
|
1,19%
|
1,65%
|
Marktkapitalisatie/omzet
|
13,7
x
|
15,3
x
|
19,8
x
|
19,7
x
|
15,1
x
|
25
x
|
23,1
x
|
19,2
x
|
Bedrijfswaarde/omzet
|
13,3
x
|
14,2
x
|
17
x
|
14,8
x
|
12,2
x
|
25
x
|
22,2
x
|
18
x
|
Bedrijfswaarde/EBITDA
|
42,5
x
|
34,4
x
|
35,8
x
|
33,5
x
|
41,8
x
|
266
x
|
35,3
x
|
27,2
x
|
Bedrijfswaarde/FCF
|
17,4
x
|
12,6
x
|
-32,2
x
|
17,6
x
|
89,2
x
|
76,6
x
|
33,8
x
|
30,1
x
|
FCF Yield
|
5,74%
|
7,95%
|
-3,1%
|
5,7%
|
1,12%
|
1,31%
|
2,95%
|
3,32%
|
Price to Book
|
3,29
x
|
4,22
x
|
4,09
x
|
5,09
x
|
5,22
x
|
14,2
x
|
13,4
x
|
11,6
x
|
Aantal aandelen (in duizenden)
|
50.998
|
50.998
|
50.998
|
50.998
|
50.998
|
50.998
|
-
|
-
|
Referentieprijs
2 |
806,6
|
1.124
|
1.513
|
1.415
|
1.516
|
4.168
|
4.168
|
4.168
|
Datum van publicatie
|
25/04/19
|
30/05/20
|
22/05/21
|
16/05/22
|
20/05/23
|
23/04/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.000
|
3.742
|
3.906
|
3.668
|
5.135
|
6.836
|
9.211
|
11.091
|
EBITDA
1 |
939,6
|
1.547
|
1.851
|
1.622
|
1.497
|
643,1
|
5.788
|
7.340
|
Bedrijfsresultaat (EBIT)
1 |
785,1
|
1.365
|
1.631
|
1.395
|
1.281
|
283,8
|
5.340
|
6.734
|
Operationele Marge
|
26,17%
|
36,49%
|
41,75%
|
38,03%
|
24,95%
|
4,15%
|
57,97%
|
60,71%
|
Resultaat voor belastingen (EBT)
1 |
1.533
|
2.653
|
2.667
|
1.853
|
1.956
|
1.035
|
6.114
|
7.119
|
Nettowinst (verlies)
1 |
1.462
|
2.365
|
2.252
|
1.434
|
1.490
|
831,1
|
4.637
|
5.770
|
Nettomarge
|
48,74%
|
63,21%
|
57,67%
|
39,11%
|
29,01%
|
12,16%
|
50,34%
|
52,02%
|
WPA
2 |
28,75
|
46,48
|
44,25
|
28,18
|
29,27
|
16,30
|
90,96
|
111,5
|
Free Cash Flow
1 |
2.292
|
4.237
|
-2.055
|
3.093
|
701,5
|
2.660
|
6.031
|
6.624
|
FCF-marge
|
76,38%
|
113,23%
|
-52,62%
|
84,33%
|
13,66%
|
38,08%
|
65,48%
|
59,72%
|
Kasstroomconversie (ebitda)
|
243,89%
|
273,91%
|
-
|
190,73%
|
46,86%
|
332,31%
|
104,2%
|
90,25%
|
Kasstroomconversie (nettowinst)
|
156,7%
|
179,14%
|
-
|
215,63%
|
47,09%
|
285,45%
|
130,07%
|
114,79%
|
Dividend per aandeel
2 |
20,00
|
30,00
|
27,70
|
17,40
|
19,09
|
11,40
|
49,74
|
68,71
|
Datum van publicatie
|
25/04/19
|
30/05/20
|
22/05/21
|
16/05/22
|
20/05/23
|
23/04/24
|
-
|
-
|
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
|
2025 Q1
|
---|
Omzet
1 |
1.009
|
969,7
|
876
|
831,9
|
895,5
|
1.065
|
1.088
|
1.274
|
1.436
|
1.338
|
1.458
|
1.589
|
1.815
|
2.060
|
-
|
EBITDA
1 |
486,8
|
442,4
|
368,5
|
338
|
382,7
|
532,3
|
492,6
|
642,5
|
327,4
|
20,7
|
106,9
|
-161,3
|
232,2
|
1.224
|
-
|
Bedrijfsresultaat (EBIT)
|
428
|
381
|
301,8
|
272,1
|
315,8
|
505
|
-
|
-
|
284,9
|
-
|
-
|
-
|
-2
|
-
|
-
|
Operationele Marge
|
42,42%
|
39,29%
|
34,45%
|
32,71%
|
35,27%
|
47,44%
|
-
|
-
|
19,84%
|
-
|
-
|
-
|
-0,11%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
675,2
|
495,4
|
514,7
|
427
|
460,1
|
445,9
|
527
|
767,2
|
477,8
|
-
|
267
|
-27,33
|
74,67
|
1.213
|
-
|
Nettowinst (verlies)
1 |
718
|
384,4
|
398
|
326,6
|
344,6
|
365,3
|
414,6
|
632,7
|
387,9
|
54,5
|
196,6
|
-29,75
|
1,572
|
945,5
|
-
|
Nettomarge
|
71,16%
|
39,64%
|
45,43%
|
39,26%
|
38,48%
|
34,31%
|
38,11%
|
49,66%
|
27,02%
|
4,07%
|
13,49%
|
-1,87%
|
0,09%
|
45,91%
|
-
|
WPA
2 |
14,10
|
7,550
|
7,820
|
6,420
|
-
|
7,180
|
-
|
-
|
-
|
-
|
3,860
|
-0,6792
|
-0,5189
|
19,86
|
-
|
Dividend per aandeel
2 |
-
|
27,70
|
-
|
-
|
-
|
17,40
|
-
|
-
|
-
|
19,09
|
-
|
-
|
-
|
14,30
|
-
|
Datum van publicatie
|
21/01/21
|
22/05/21
|
24/07/21
|
23/10/21
|
29/01/22
|
16/05/22
|
30/07/22
|
22/10/22
|
4/02/23
|
20/05/23
|
29/07/23
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
1.182
|
4.069
|
10.956
|
17.888
|
14.786
|
8.697
|
8.422
|
13.057
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2.292
|
4.237
|
-2.055
|
3.093
|
702
|
2.661
|
6.031
|
6.624
|
ROE (netto-inkomsten/eigen vermogen)
|
11,1%
|
18,1%
|
12,3%
|
10,1%
|
10,3%
|
6,24%
|
29,2%
|
31,4%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
8,6%
|
5,41%
|
5,12%
|
2,7%
|
12,5%
|
14,4%
|
Totale activa
1 |
-
|
-
|
26.186
|
26.515
|
29.116
|
34.520
|
37.095
|
40.210
|
Nettoactief per aandeel
2 |
245,0
|
267,0
|
370,0
|
278,0
|
290,0
|
294,0
|
310,0
|
358,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
272
|
255
|
211
|
820
|
713
|
2.147
|
458
|
482
|
Capex/omzet
|
9,05%
|
6,81%
|
5,4%
|
22,35%
|
13,88%
|
30,73%
|
4,98%
|
4,35%
|
Datum van publicatie
|
25/04/19
|
30/05/20
|
22/05/21
|
16/05/22
|
20/05/23
|
23/04/24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
4.168
INR Gemiddelde koersdoel
3.788
INR Spread / Gemiddelde doel -9,11% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +30,25% | 2,55 mld. | | +0,16% | 75,94 mld. | | +12,06% | 21,7 mld. | | +27,19% | 12,54 mld. | | +39,83% | 8,36 mld. | | -0,13% | 7,96 mld. | | +44,53% | 5,21 mld. | | -2,16% | 2,96 mld. | | -5,45% | 1,69 mld. | | +15,14% | 1,29 mld. |
Effecten- en grondstoffenbeurzen
|