Beurs gesloten -
NSE India S.E.
13:49:11 14-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
636,6
INR
|
-2,29%
|
|
+1,21%
|
+21,73%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
109.089
|
31.442
|
103.198
|
97.533
|
54.793
|
94.541
|
-
|
-
|
Bedrijfswaarde
1 |
110.351
|
33.497
|
104.265
|
100.389
|
53.975
|
74.964
|
89.640
|
87.136
|
K/w-verhouding
|
42,6
x
|
-7,04
x
|
181
x
|
40,7
x
|
24,6
x
|
28
x
|
25,6
x
|
17,3
x
|
Dividendrendement
|
-
|
-
|
-
|
1,21%
|
2,16%
|
1,92%
|
1,81%
|
1,96%
|
Marktkapitalisatie/omzet
|
1,28
x
|
0,29
x
|
0,95
x
|
0,71
x
|
0,32
x
|
0,4
x
|
0,44
x
|
0,37
x
|
Bedrijfswaarde/omzet
|
1,29
x
|
0,3
x
|
0,96
x
|
0,73
x
|
0,31
x
|
0,39
x
|
0,41
x
|
0,34
x
|
Bedrijfswaarde/EBITDA
|
23,8
x
|
5,09
x
|
22,8
x
|
16,1
x
|
9,22
x
|
10,8
x
|
11
x
|
8,38
x
|
Bedrijfswaarde/FCF
|
132
x
|
11
x
|
15,9
x
|
21,3
x
|
14,7
x
|
17,6
x
|
19,5
x
|
15,2
x
|
FCF Yield
|
0,76%
|
9,08%
|
6,27%
|
4,69%
|
6,81%
|
5,68%
|
5,14%
|
6,59%
|
Price to Book
|
4,02
x
|
1,38
x
|
4,4
x
|
4
x
|
2,13
x
|
2,76
x
|
3,29
x
|
2,59
x
|
Aantal aandelen (in duizenden)
|
146.085
|
147.511
|
147.679
|
147.991
|
148.229
|
148.509
|
-
|
-
|
Referentieprijs
2 |
746,8
|
213,2
|
698,8
|
659,0
|
369,6
|
636,6
|
636,6
|
636,6
|
Datum van publicatie
|
22/05/19
|
27/05/20
|
3/06/21
|
26/05/22
|
17/05/23
|
9/05/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
85.270
|
109.915
|
108.369
|
136.918
|
171.584
|
191.001
|
217.151
|
253.521
|
EBITDA
1 |
4.646
|
6.578
|
4.581
|
6.235
|
5.857
|
6.935
|
8.176
|
10.393
|
Bedrijfsresultaat (EBIT)
1 |
3.414
|
4.092
|
2.296
|
4.114
|
3.110
|
4.103
|
5.436
|
7.600
|
Operationele Marge
|
4%
|
3,72%
|
2,12%
|
3,01%
|
1,81%
|
2,15%
|
2,5%
|
3%
|
Resultaat voor belastingen (EBT)
1 |
2.894
|
-3.844
|
1.846
|
3.576
|
2.844
|
2.952
|
4.262
|
6.350
|
Nettowinst (verlies)
1 |
2.567
|
-4.447
|
578,8
|
2.412
|
2.245
|
2.779
|
3.454
|
5.187
|
Nettomarge
|
3,01%
|
-4,05%
|
0,53%
|
1,76%
|
1,31%
|
1,45%
|
1,59%
|
2,05%
|
WPA
2 |
17,51
|
-30,28
|
3,870
|
16,18
|
15,04
|
18,61
|
24,90
|
36,82
|
Free Cash Flow
1 |
835,7
|
3.042
|
6.540
|
4.706
|
3.676
|
4.260
|
4.604
|
5.743
|
FCF-marge
|
0,98%
|
2,77%
|
6,04%
|
3,44%
|
2,14%
|
2,23%
|
2,12%
|
2,27%
|
Kasstroomconversie (ebitda)
|
17,99%
|
46,25%
|
142,76%
|
75,47%
|
62,76%
|
61,42%
|
56,31%
|
55,26%
|
Kasstroomconversie (nettowinst)
|
32,55%
|
-
|
1.130,01%
|
195,07%
|
163,75%
|
153,31%
|
133,27%
|
110,72%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
8,000
|
8,000
|
10,00
|
11,50
|
12,50
|
Datum van publicatie
|
22/05/19
|
27/05/20
|
3/06/21
|
26/05/22
|
17/05/23
|
9/05/24
|
-
|
-
|
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
|
---|
Omzet
1 |
28.079
|
30.045
|
29.869
|
32.278
|
36.850
|
37.920
|
39.793
|
42.733
|
44.656
|
44.402
|
46.002
|
46.872
|
50.675
|
50.218
|
EBITDA
1 |
1.508
|
378,4
|
1.469
|
1.123
|
1.794
|
1.848
|
1.533
|
1.349
|
1.455
|
1.520
|
1.539
|
1.662
|
1.804
|
2.081
|
Bedrijfsresultaat (EBIT)
1 |
946,1
|
-172,7
|
971,2
|
637
|
1.301
|
1.205
|
923,5
|
673
|
760,6
|
754,8
|
853,1
|
834,7
|
1.111
|
1.226
|
Operationele Marge
|
3,37%
|
-0,57%
|
3,25%
|
1,97%
|
3,53%
|
3,18%
|
2,32%
|
1,57%
|
1,7%
|
1,7%
|
1,85%
|
1,78%
|
2,19%
|
2,44%
|
Resultaat voor belastingen (EBT)
1 |
800,8
|
-313,8
|
802
|
598
|
1.140
|
1.036
|
792,5
|
495,8
|
1.073
|
482,9
|
621,5
|
622,7
|
1.015
|
1.197
|
Nettowinst (verlies)
1 |
417,5
|
-633,4
|
461,9
|
375,6
|
838,2
|
736,8
|
668,5
|
420,7
|
880,2
|
331,2
|
478,1
|
499,7
|
787,5
|
-
|
Nettomarge
|
1,49%
|
-2,11%
|
1,55%
|
1,16%
|
2,27%
|
1,94%
|
1,68%
|
0,98%
|
1,97%
|
0,75%
|
1,04%
|
1,07%
|
1,55%
|
-
|
WPA
|
2,790
|
-4,290
|
3,070
|
2,510
|
5,590
|
4,940
|
-
|
2,820
|
5,910
|
2,220
|
-
|
3,350
|
5,000
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
4,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/01/21
|
3/06/21
|
5/08/21
|
13/11/21
|
10/02/22
|
26/05/22
|
11/08/22
|
9/11/22
|
4/02/23
|
17/05/23
|
2/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.262
|
2.055
|
1.067
|
2.856
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
818
|
2.320
|
4.901
|
7.405
|
Hefboom (schuld/ebitda)
|
0,2716
x
|
0,3124
x
|
0,2329
x
|
0,4581
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
836
|
3.042
|
6.540
|
4.706
|
3.676
|
4.260
|
4.604
|
5.743
|
ROE (netto-inkomsten/eigen vermogen)
|
9,9%
|
8,77%
|
2,51%
|
10,1%
|
8,97%
|
10,4%
|
14,2%
|
16,6%
|
ROA (netto-inkomsten/totale activa)
|
5,18%
|
4,25%
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
49.554
|
-104.709
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
186,0
|
154,0
|
159,0
|
165,0
|
173,0
|
188,0
|
194,0
|
245,0
|
Cashflow per aandeel
|
7,230
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
224
|
569
|
613
|
833
|
987
|
1.033
|
2.174
|
2.333
|
Capex/omzet
|
0,26%
|
0,52%
|
0,57%
|
0,61%
|
0,58%
|
0,54%
|
1%
|
0,92%
|
Datum van publicatie
|
22/05/19
|
27/05/20
|
3/06/21
|
26/05/22
|
17/05/23
|
9/05/24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
636,6
INR Gemiddelde koersdoel
630
INR Spread / Gemiddelde doel -1,04% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +21,73% | 1,16 mld. | | +50,77% | 2,14 mld. | | -17,08% | 1,6 mld. | | +1,45% | 1,07 mld. | | -5,71% | 688 mln. | | +2,18% | 649 mln. | | -24,29% | 65,89 mln. |
Human Resources-adviesdiensten
|