Beurs gesloten -
Bombay S.E.
12:15:03 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.856
INR
|
+0,70%
|
|
+5,98%
|
+88,35%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
48.997
|
12.695
|
41.443
|
67.127
|
40.841
|
176.034
|
-
|
-
|
Bedrijfswaarde
1 |
73.334
|
42.925
|
69.963
|
89.874
|
56.595
|
188.110
|
185.337
|
179.377
|
K/w-verhouding
|
16,5
x
|
4,51
x
|
66,5
x
|
57,4
x
|
42,8
x
|
77
x
|
37,5
x
|
24,7
x
|
Dividendrendement
|
1,36%
|
5,23%
|
0,8%
|
0,42%
|
0,7%
|
0,17%
|
0,28%
|
0,32%
|
Marktkapitalisatie/omzet
|
1,42
x
|
0,34
x
|
1,96
x
|
2,46
x
|
1,23
x
|
4,44
x
|
3,7
x
|
3,12
x
|
Bedrijfswaarde/omzet
|
2,13
x
|
1,14
x
|
3,32
x
|
3,29
x
|
1,71
x
|
4,74
x
|
3,9
x
|
3,18
x
|
Bedrijfswaarde/EBITDA
|
10,9
x
|
3,71
x
|
9,76
x
|
10,1
x
|
15,3
x
|
36,4
x
|
21,9
x
|
16,2
x
|
Bedrijfswaarde/FCF
|
62,2
x
|
48
x
|
12,2
x
|
11,2
x
|
5,51
x
|
59,8
x
|
86,2
x
|
68,1
x
|
FCF Yield
|
1,61%
|
2,08%
|
8,2%
|
8,91%
|
18,1%
|
1,67%
|
1,16%
|
1,47%
|
Price to Book
|
2,07
x
|
0,52
x
|
1,71
x
|
2,67
x
|
1,64
x
|
6,4
x
|
5,4
x
|
4,6
x
|
Aantal aandelen (in duizenden)
|
94.846
|
94.846
|
94.846
|
94.846
|
94.846
|
94.846
|
-
|
-
|
Referentieprijs
2 |
516,6
|
133,8
|
437,0
|
707,8
|
430,6
|
1.856
|
1.856
|
1.856
|
Datum van publicatie
|
17/05/19
|
27/06/20
|
22/06/21
|
20/05/22
|
29/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
34.421
|
37.539
|
21.098
|
27.309
|
33.101
|
39.658
|
47.523
|
56.407
|
EBITDA
1 |
6.733
|
11.581
|
7.172
|
8.892
|
3.694
|
5.171
|
8.472
|
11.070
|
Bedrijfsresultaat (EBIT)
1 |
6.110
|
10.858
|
6.378
|
8.525
|
2.672
|
5.296
|
8.658
|
12.250
|
Operationele Marge
|
17,75%
|
28,92%
|
30,23%
|
31,22%
|
8,07%
|
13,36%
|
18,22%
|
21,72%
|
Resultaat voor belastingen (EBT)
1 |
4.483
|
4.330
|
752
|
1.581
|
1.317
|
2.396
|
6.833
|
10.888
|
Nettowinst (verlies)
1 |
2.971
|
2.815
|
623
|
1.168
|
953
|
2.140
|
4.343
|
6.822
|
Nettomarge
|
8,63%
|
7,5%
|
2,95%
|
4,28%
|
2,88%
|
5,4%
|
9,14%
|
12,09%
|
WPA
2 |
31,33
|
29,69
|
6,570
|
12,32
|
10,05
|
24,12
|
49,45
|
75,00
|
Free Cash Flow
1 |
1.180
|
894
|
5.735
|
8.010
|
10.268
|
3.146
|
2.150
|
2.636
|
FCF-marge
|
3,43%
|
2,38%
|
27,18%
|
29,33%
|
31,02%
|
7,93%
|
4,52%
|
4,67%
|
Kasstroomconversie (ebitda)
|
17,52%
|
7,72%
|
79,96%
|
90,08%
|
277,96%
|
60,83%
|
25,38%
|
23,81%
|
Kasstroomconversie (nettowinst)
|
39,71%
|
31,76%
|
920,55%
|
685,79%
|
1.077,44%
|
147%
|
49,5%
|
38,64%
|
Dividend per aandeel
2 |
7,000
|
7,000
|
3,500
|
3,000
|
3,000
|
3,101
|
5,110
|
6,023
|
Datum van publicatie
|
17/05/19
|
27/06/20
|
22/06/21
|
20/05/22
|
29/05/23
|
-
|
-
|
-
|
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 |
6.844
|
5.534
|
5.123
|
8.191
|
6.682
|
7.313
|
5.816
|
6.673
|
8.682
|
12.099
|
9.079
|
8.641
|
10.405
|
11.484
|
EBITDA
1 |
1.828
|
1.777
|
2.103
|
2.560
|
2.275
|
2.043
|
2.136
|
922
|
888
|
1.156
|
653,8
|
686,5
|
1.129
|
1.323
|
Bedrijfsresultaat (EBIT)
1 |
1.622
|
1.573
|
1.928
|
2.381
|
2.097
|
1.927
|
2.063
|
743
|
713
|
895
|
471
|
385
|
1.310
|
1.489
|
Operationele Marge
|
23,7%
|
28,42%
|
37,63%
|
29,07%
|
31,38%
|
26,35%
|
35,47%
|
11,13%
|
8,21%
|
7,4%
|
5,19%
|
4,46%
|
12,59%
|
12,97%
|
Resultaat voor belastingen (EBT)
1 |
323
|
146
|
126
|
649
|
442
|
364
|
216
|
344
|
351
|
626
|
172,9
|
183,5
|
726
|
979,5
|
Nettowinst (verlies)
1 |
216
|
179
|
108
|
483
|
327
|
250
|
137
|
192
|
318
|
440
|
120,5
|
129
|
494,5
|
671
|
Nettomarge
|
3,16%
|
3,23%
|
2,11%
|
5,9%
|
4,89%
|
3,42%
|
2,36%
|
2,88%
|
3,66%
|
3,64%
|
1,33%
|
1,49%
|
4,75%
|
5,84%
|
WPA
|
2,280
|
1,890
|
1,140
|
-
|
3,450
|
2,640
|
1,440
|
2,030
|
3,350
|
4,640
|
-
|
-
|
-
|
7,500
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12/02/21
|
22/06/21
|
14/08/21
|
8/11/21
|
11/02/22
|
20/05/22
|
9/08/22
|
14/11/22
|
7/02/23
|
29/05/23
|
7/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
24.337
|
30.230
|
28.520
|
22.746
|
15.754
|
12.076
|
9.303
|
3.343
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,615
x
|
2,61
x
|
3,977
x
|
2,558
x
|
4,265
x
|
2,335
x
|
1,098
x
|
0,302
x
|
Free Cash Flow
1 |
1.180
|
894
|
5.735
|
8.010
|
10.268
|
3.146
|
2.150
|
2.636
|
ROE (netto-inkomsten/eigen vermogen)
|
11,9%
|
12,1%
|
2,56%
|
4,73%
|
3,88%
|
7,79%
|
13,8%
|
19,2%
|
ROA (netto-inkomsten/totale activa)
|
3,01%
|
2,59%
|
0,56%
|
1,03%
|
0,79%
|
3,39%
|
4,56%
|
5,79%
|
Totale activa
1 |
98.823
|
108.797
|
111.111
|
113.021
|
120.633
|
63.207
|
95.320
|
117.850
|
Nettoactief per aandeel
2 |
250,0
|
256,0
|
256,0
|
265,0
|
263,0
|
290,0
|
344,0
|
403,0
|
Cashflow per aandeel
2 |
21,70
|
21,60
|
64,70
|
86,60
|
121,0
|
135,0
|
128,0
|
165,0
|
Capex
1 |
881
|
1.157
|
395
|
202
|
1.234
|
1.081
|
968
|
924
|
Capex/omzet
|
2,56%
|
3,08%
|
1,87%
|
0,74%
|
3,73%
|
2,73%
|
2,04%
|
1,64%
|
Datum van publicatie
|
17/05/19
|
27/06/20
|
22/06/21
|
20/05/22
|
29/05/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
1.856
INR Gemiddelde koersdoel
1.380
INR Spread / Gemiddelde doel -25,63% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +40,41% | 29,49 mld. | | -11,60% | 27,43 mld. | | +7,86% | 27,14 mld. | | +20,90% | 26,59 mld. | | +49,25% | 23,87 mld. | | +13,23% | 21,03 mld. | | -1,52% | 19,01 mld. | | +28,90% | 16,66 mld. | | -13,27% | 15,27 mld. |
andere onroerend goed ontwikkeling & transacties
|