SECURITY AND INTELLIGENCE SERVICES (INDIA) LIMITED Toevoegen aan een lijst
Financiën Security and Intelligence Services (India) Limited NSE India S.E.
Aandelen
SIS
INE285J01010
Bedrijfsondersteunende diensten
|
slotkoers
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| - INR | -.--% |
|
+4,97% | +5,82% |
| 02/05 | Transcript : SIS Limited, Q4 2024 Earnings Call, May 02, 2024 | |
| 02/05 | SIS boekt verlies in fiscaal vierde kwartaal; aandelen dalen 3% | MT |
Totale waarde
| Fiscaal tijdperk: Marzo | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 62.206 | 63.120 | 57.840 | 71.317 | 46.728 | 60.176 | - | - |
| Bedrijfswaarde 1 | 66.207 | 64.070 | 61.600 | 78.187 | 55.344 | 58.973 | 60.176 | 60.176 |
| K/w-verhouding | 29,2 x | 28,5 x | 15,8 x | 22,2 x | 13,7 x | 31,6 x | 16,8 x | 14,1 x |
| Dividendrendement | 0,41% | 0,46% | - | - | - | - | - | - |
| Marktkapitalisatie/omzet | 0,88 x | 0,74 x | 0,63 x | 0,71 x | 0,41 x | 0,48 x | 0,45 x | 0,4 x |
| Bedrijfswaarde/omzet | 0,93 x | 0,76 x | 0,67 x | 0,78 x | 0,49 x | 0,48 x | 0,45 x | 0,4 x |
| Bedrijfswaarde/EBITDA | 18,1 x | 12,3 x | 11,8 x | 15,7 x | 11,3 x | 10,1 x | 9,16 x | 7,63 x |
| Bedrijfswaarde/FCF | 54,3 x | 54,4 x | 10,4 x | 59,5 x | 179 x | 22,2 x | 11,3 x | 14 x |
| FCF Yield | 1,84% | 1,84% | 9,63% | 1,68% | 0,56% | 4,51% | 8,87% | 7,13% |
| Price to Book | 4,99 x | 4,55 x | 3,16 x | 3,44 x | 2 x | 1,69 x | 1,27 x | 1,06 x |
| Aantal aandelen (in duizenden) | 146.625 | 146.638 | 148.250 | 147.031 | 145.729 | 144.100 | - | - |
| Referentieprijs 2 | 424,2 | 430,4 | 390,2 | 485,0 | 320,6 | 417,6 | 417,6 | 417,6 |
| Datum van publicatie | 2/05/19 | 30/04/20 | 28/04/21 | 4/05/22 | 3/05/23 | 1/05/24 | - | - |
1INR in Miljoen2INR
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Marzo | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 70.933 | 84.852 | 91.273 | 100.591 | 113.458 | 122.614 | 133.861 | 151.962 |
| EBITDA 1 | 3.652 | 5.204 | 5.208 | 4.985 | 4.915 | 5.845 | 6.573 | 7.885 |
| Bedrijfsresultaat (EBIT) 1 | 2.992 | 3.921 | 4.078 | 3.869 | 3.568 | 4.181 | 4.778 | 6.107 |
| Operationele Marge | 4,22% | 4,62% | 4,47% | 3,85% | 3,15% | 3,41% | 3,57% | 4,02% |
| Resultaat voor belastingen (EBT) 1 | 2.231 | 2.891 | 4.826 | 3.439 | 2.849 | 2.719 | 3.864 | 4.707 |
| Nettowinst (verlies) 1 | 2.147 | 2.255 | 3.672 | 3.259 | 3.465 | 1.900 | 3.617 | 4.329 |
| Nettomarge | 3,03% | 2,66% | 4,02% | 3,24% | 3,05% | 1,55% | 2,7% | 2,85% |
| WPA 2 | 14,50 | 15,13 | 24,73 | 21,87 | 23,43 | 12,97 | 24,87 | 29,70 |
| Free Cash Flow 1 | 1.219 | 1.178 | 5.931 | 1.314 | 309,8 | 2.992 | 5.338 | 4.292 |
| FCF-marge | 1,72% | 1,39% | 6,5% | 1,31% | 0,27% | 2,39% | 3,99% | 2,82% |
| Kasstroomconversie (ebitda) | 33,39% | 22,64% | 113,89% | 26,37% | 6,3% | 50,64% | 81,21% | 54,44% |
| Kasstroomconversie (nettowinst) | 56,79% | 52,27% | 161,52% | 40,33% | 8,94% | 98,62% | 147,58% | 99,16% |
| Dividend per aandeel | 1,750 | 2,000 | - | - | - | - | - | - |
| Datum van publicatie | 2/05/19 | 30/04/20 | 28/04/21 | 4/05/22 | 3/05/23 | 1/05/24 | - | - |
1INR in Miljoen2INR
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Marzo | 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 | 23.575 | 24.452 | 23.793 | 24.309 | 26.008 | 26.480 | 26.782 | 27.677 | 29.043 | 29.957 | 29.767 | 30.401 | 31.804 | 32.053 |
| EBITDA 1 | 1.469 | 1.233 | 1.213 | 1.231 | 1.297 | 1.244 | 1.207 | 1.098 | 1.264 | 1.347 | 1.390 | 1.410 | 1.521 | 1.635 |
| Bedrijfsresultaat (EBIT) 1 | 1.192 | 947,8 | 943,6 | 966 | 1.014 | 945,5 | 921,3 | 767 | 921,7 | 958,9 | 1.033 | 1.064 | 1.114 | 1.159 |
| Operationele Marge | 5,06% | 3,88% | 3,97% | 3,97% | 3,9% | 3,57% | 3,44% | 2,77% | 3,17% | 3,2% | 3,47% | 3,5% | 3,5% | 3,62% |
| Resultaat voor belastingen (EBT) 1 | 1.291 | 1.409 | 807,1 | 795,9 | 1.044 | 791,3 | 745,9 | 572,3 | 655,2 | 854,2 | 845,5 | 818 | 845 | 809 |
| Nettowinst (verlies) 1 | 990,2 | 1.022 | 595 | 683,8 | 1.006 | 973,8 | 825,4 | 674 | 1.034 | 931,1 | 895 | 818 | 869 | 713 |
| Nettomarge | 4,2% | 4,18% | 2,5% | 2,81% | 3,87% | 3,68% | 3,08% | 2,44% | 3,56% | 3,11% | 3,01% | 2,69% | 2,73% | 2,22% |
| WPA 2 | 6,640 | 6,880 | 3,950 | 4,600 | 6,770 | 6,540 | 5,560 | 4,540 | 7,010 | 6,330 | 6,090 | 5,600 | 6,000 | 4,900 |
| Dividend per aandeel | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 3/02/21 | 28/04/21 | 28/07/21 | 27/10/21 | 3/02/22 | 4/05/22 | 26/07/22 | 2/11/22 | 2/02/23 | 3/05/23 | 26/07/23 | - | - | - |
1INR in Miljoen2INR
Geschatte gegevens
Balans
| Fiscaal tijdperk: Marzo | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 4.001 | 949 | 3.760 | 6.870 | 8.616 | 6.119 | - | - |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 1,096 x | 0,1824 x | 0,722 x | 1,378 x | 1,753 x | 1,036 x | - | - |
| Free Cash Flow 1 | 1.219 | 1.178 | 5.931 | 1.314 | 310 | 2.993 | 5.338 | 4.292 |
| ROE (netto-inkomsten/eigen vermogen) | 18,8% | 22,1% | 22,8% | 16,7% | 15,7% | 12,4% | 13,9% | 15,5% |
| ROA (netto-inkomsten/totale activa) | 6,12% | 5,08% | - | - | - | - | - | - |
| Totale activa 1 | 35.090 | 44.382 | - | - | - | - | - | - |
| Nettoactief per aandeel 2 | 85,00 | 94,70 | 123,0 | 141,0 | 160,0 | 247,0 | 329,0 | 394,0 |
| Cashflow per aandeel | - | - | - | 15,70 | - | - | - | - |
| Capex 1 | 829 | 835 | 685 | 1.083 | 1.293 | 1.308 | 1.487 | 1.501 |
| Capex/omzet | 1,17% | 0,98% | 0,75% | 1,08% | 1,14% | 1,04% | 1,11% | 0,99% |
| Datum van publicatie | 2/05/19 | 30/04/20 | 28/04/21 | 4/05/22 | 3/05/23 | 1/05/24 | - | - |
1INR in Miljoen2INR
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
4
Laatste slotkoers
417,6
INR
Gemiddelde koersdoel
552,8
INR
Spread / Gemiddelde doel
+32,36%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -0,64% | 13,32 mld. | |
| +9,86% | 5,73 mld. | |
| -24,76% | 1,98 mld. | |
| -4,43% | 967 mln. | |
| -3,35% | 821 mln. | |
| +69,34% | 588 mln. | |
| -24,39% | 484 mln. | |
| +3,97% | 497 mln. | |
| +10,09% | 258 mln. |
