Beurs gesloten -
NSE India S.E.
13:43:53 15-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
411,5
INR
|
+0,99%
|
|
+0,32%
|
+1,22%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
34.094
|
15.498
|
38.521
|
47.328
|
47.739
|
57.011
|
-
|
-
|
Bedrijfswaarde
1 |
34.821
|
16.147
|
37.437
|
45.975
|
48.661
|
57.634
|
56.805
|
55.642
|
K/w-verhouding
|
25,5
x
|
14,9
x
|
27
x
|
27,4
x
|
31,4
x
|
35,7
x
|
24,3
x
|
19
x
|
Dividendrendement
|
0,64%
|
1,58%
|
0,64%
|
0,58%
|
0,67%
|
0,68%
|
0,84%
|
0,75%
|
Marktkapitalisatie/omzet
|
2,14
x
|
0,99
x
|
2,3
x
|
2,52
x
|
1,73
x
|
1,98
x
|
1,75
x
|
1,54
x
|
Bedrijfswaarde/omzet
|
2,19
x
|
1,03
x
|
2,24
x
|
2,45
x
|
1,77
x
|
2
x
|
1,74
x
|
1,5
x
|
Bedrijfswaarde/EBITDA
|
15
x
|
7,38
x
|
15,8
x
|
17,7
x
|
15,6
x
|
17,8
x
|
13,6
x
|
11,1
x
|
Bedrijfswaarde/FCF
|
40,6
x
|
9,78
x
|
27,6
x
|
35,7
x
|
33,1
x
|
32,4
x
|
27,1
x
|
20,7
x
|
FCF Yield
|
2,46%
|
10,2%
|
3,62%
|
2,8%
|
3,02%
|
3,09%
|
3,69%
|
4,83%
|
Price to Book
|
4,4
x
|
1,82
x
|
3,89
x
|
4,37
x
|
3,9
x
|
4,28
x
|
3,79
x
|
3,27
x
|
Aantal aandelen (in duizenden)
|
139.872
|
139.872
|
139.872
|
138.385
|
138.393
|
138.461
|
-
|
-
|
Referentieprijs
2 |
243,8
|
110,8
|
275,4
|
342,0
|
345,0
|
411,8
|
411,8
|
411,8
|
Datum van publicatie
|
27/05/19
|
12/06/20
|
29/05/21
|
25/05/22
|
29/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
15.899
|
15.628
|
16.744
|
18.771
|
27.524
|
28.790
|
32.613
|
37.013
|
EBITDA
1 |
2.328
|
2.187
|
2.367
|
2.599
|
3.126
|
3.239
|
4.184
|
4.998
|
Bedrijfsresultaat (EBIT)
1 |
1.918
|
1.606
|
1.800
|
2.014
|
2.172
|
2.218
|
3.173
|
3.874
|
Operationele Marge
|
12,06%
|
10,27%
|
10,75%
|
10,73%
|
7,89%
|
7,7%
|
9,73%
|
10,47%
|
Resultaat voor belastingen (EBT)
1 |
2.052
|
1.329
|
1.943
|
2.352
|
2.202
|
2.241
|
3.163
|
4.030
|
Nettowinst (verlies)
1 |
1.338
|
1.040
|
1.427
|
1.731
|
1.521
|
1.590
|
2.383
|
2.990
|
Nettomarge
|
8,42%
|
6,65%
|
8,52%
|
9,22%
|
5,53%
|
5,52%
|
7,31%
|
8,08%
|
WPA
2 |
9,570
|
7,430
|
10,20
|
12,48
|
10,98
|
11,54
|
16,96
|
21,62
|
Free Cash Flow
1 |
857,8
|
1.651
|
1.355
|
1.289
|
1.472
|
1.780
|
2.098
|
2.688
|
FCF-marge
|
5,4%
|
10,56%
|
8,09%
|
6,87%
|
5,35%
|
6,18%
|
6,43%
|
7,26%
|
Kasstroomconversie (ebitda)
|
36,85%
|
75,48%
|
57,25%
|
49,61%
|
47,08%
|
54,95%
|
50,14%
|
53,78%
|
Kasstroomconversie (nettowinst)
|
64,11%
|
158,78%
|
94,97%
|
74,49%
|
96,76%
|
111,95%
|
88%
|
89,89%
|
Dividend per aandeel
2 |
1,550
|
1,750
|
1,750
|
2,000
|
2,300
|
2,817
|
3,467
|
3,100
|
Datum van publicatie
|
27/05/19
|
12/06/20
|
29/05/21
|
25/05/22
|
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 |
5.143
|
5.252
|
3.616
|
4.937
|
4.793
|
5.127
|
6.633
|
7.161
|
6.921
|
6.990
|
6.797
|
6.998
|
7.167
|
7.460
|
EBITDA
1 |
863,6
|
817
|
492,2
|
800,6
|
540,6
|
765,6
|
539,6
|
786,7
|
809
|
871
|
714,9
|
798
|
760,6
|
904,5
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
507
|
621
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,07%
|
8,32%
|
Resultaat voor belastingen (EBT)
|
736,4
|
768,3
|
528,8
|
726
|
446,8
|
650
|
423,4
|
-
|
-
|
-
|
-
|
557
|
521
|
702
|
Nettowinst (verlies)
1 |
516,3
|
575,1
|
431,6
|
495,5
|
317,2
|
486,4
|
273,2
|
457,5
|
380,4
|
410,1
|
331,2
|
370,7
|
385,2
|
478
|
Nettomarge
|
10,04%
|
10,95%
|
11,94%
|
10,04%
|
6,62%
|
9,49%
|
4,12%
|
6,39%
|
5,5%
|
5,87%
|
4,87%
|
5,3%
|
5,37%
|
6,41%
|
WPA
|
3,690
|
4,110
|
3,100
|
3,580
|
2,290
|
3,510
|
1,970
|
3,300
|
2,750
|
2,960
|
-
|
-
|
2,850
|
3,400
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/02/21
|
29/05/21
|
11/08/21
|
10/11/21
|
13/02/22
|
25/05/22
|
11/08/22
|
14/11/22
|
13/02/23
|
29/05/23
|
12/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
727
|
649
|
-
|
-
|
922
|
623
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
1.084
|
1.352
|
-
|
-
|
206
|
1.370
|
Hefboom (schuld/ebitda)
|
0,3124
x
|
0,2969
x
|
-
|
-
|
0,2949
x
|
0,1922
x
|
-
|
-
|
Free Cash Flow
1 |
858
|
1.651
|
1.355
|
1.289
|
1.472
|
1.780
|
2.098
|
2.688
|
ROE (netto-inkomsten/eigen vermogen)
|
18,7%
|
15,4%
|
15,5%
|
16,7%
|
13,2%
|
12,4%
|
16,5%
|
18,1%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
55,40
|
61,00
|
70,80
|
78,30
|
88,50
|
96,30
|
109,0
|
126,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
590
|
670
|
255
|
527
|
919
|
1.390
|
1.284
|
1.363
|
Capex/omzet
|
3,71%
|
4,28%
|
1,52%
|
2,81%
|
3,34%
|
4,83%
|
3,94%
|
3,68%
|
Datum van publicatie
|
27/05/19
|
12/06/20
|
29/05/21
|
25/05/22
|
29/05/23
|
-
|
-
|
-
|
Laatste slotkoers
411,8
INR Gemiddelde koersdoel
442,2
INR Spread / Gemiddelde doel +7,40% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +22,85% | 47,61 mld. | | -8,91% | 22,54 mld. | | +26,99% | 20,49 mld. | | +35,20% | 17,99 mld. | | -5,27% | 14,81 mld. | | -16,41% | 13,66 mld. | | -18,62% | 13,44 mld. | | +29,99% | 11,71 mld. | | +39,46% | 11,27 mld. |
Auto, Vrachtwagen & Motorfiets Onderdelen - Andere
|