Beurs gesloten -
NSE India S.E.
13:43:56 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
174
INR
|
-0,09%
|
|
-3,30%
|
+24,65%
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
306.169
|
973.418
|
1.596.681
|
1.277.223
|
1.946.257
|
2.172.217
|
-
|
-
|
Bedrijfswaarde
1 |
1.319.733
|
1.648.206
|
2.108.061
|
1.994.212
|
2.746.270
|
2.930.829
|
2.865.577
|
2.767.910
|
K/w-verhouding
|
22,7
x
|
12,7
x
|
3,94
x
|
14,6
x
|
-43,1
x
|
16,5
x
|
12,1
x
|
11,2
x
|
Dividendrendement
|
3,71%
|
3,08%
|
3,9%
|
3,44%
|
2,31%
|
2,27%
|
2,46%
|
2,26%
|
Marktkapitalisatie/omzet
|
0,22
x
|
0,62
x
|
0,65
x
|
0,52
x
|
0,85
x
|
0,92
x
|
0,85
x
|
0,83
x
|
Bedrijfswaarde/omzet
|
0,94
x
|
1,05
x
|
0,86
x
|
0,82
x
|
1,2
x
|
1,23
x
|
1,12
x
|
1,06
x
|
Bedrijfswaarde/EBITDA
|
7,56
x
|
5,4
x
|
3,32
x
|
6,17
x
|
12,3
x
|
8,39
x
|
6,87
x
|
6,42
x
|
Bedrijfswaarde/FCF
|
13,5
x
|
4,41
x
|
6,23
x
|
264
x
|
131
x
|
28,5
x
|
14,7
x
|
13,7
x
|
FCF Yield
|
7,4%
|
22,7%
|
16,1%
|
0,38%
|
0,76%
|
3,51%
|
6,79%
|
7,3%
|
Price to Book
|
0,42
x
|
1,28
x
|
1,38
x
|
1,24
x
|
2,11
x
|
2,11
x
|
1,87
x
|
1,68
x
|
Aantal aandelen (in duizenden)
|
11.459.304
|
11.985.893
|
12.216.159
|
12.222.312
|
12.484.011
|
12.484.007
|
-
|
-
|
Referentieprijs
2 |
26,98
|
81,20
|
130,7
|
104,5
|
155,9
|
174,0
|
174,0
|
174,0
|
Datum van publicatie
|
29/06/20
|
5/05/21
|
3/05/22
|
2/05/23
|
29/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
1.398.166
|
1.562.942
|
2.439.592
|
2.433.527
|
2.291.708
|
2.373.976
|
2.567.115
|
2.617.838
|
EBITDA
1 |
174.631
|
305.043
|
634.900
|
323.002
|
223.059
|
349.272
|
416.849
|
430.963
|
Bedrijfsresultaat (EBIT)
1 |
90.223
|
212.706
|
543.891
|
229.650
|
124.237
|
243.879
|
304.476
|
316.444
|
Operationele Marge
|
6,45%
|
13,61%
|
22,29%
|
9,44%
|
5,42%
|
10,27%
|
11,86%
|
12,09%
|
Resultaat voor belastingen (EBT)
1 |
-2.317
|
138.437
|
502.269
|
182.351
|
-11.470
|
186.722
|
254.117
|
265.184
|
Nettowinst (verlies)
1 |
15.565
|
74.902
|
401.539
|
87.604
|
-44.374
|
131.637
|
180.577
|
191.399
|
Nettomarge
|
1,11%
|
4,79%
|
16,46%
|
3,6%
|
-1,94%
|
5,55%
|
7,03%
|
7,31%
|
WPA
2 |
1,186
|
6,378
|
33,21
|
7,170
|
-3,620
|
10,53
|
14,43
|
15,48
|
Free Cash Flow
1 |
97.707
|
373.481
|
338.588
|
7.541
|
20.941
|
102.898
|
194.575
|
202.000
|
FCF-marge
|
6,99%
|
23,9%
|
13,88%
|
0,31%
|
0,91%
|
4,33%
|
7,58%
|
7,72%
|
Kasstroomconversie (ebitda)
|
55,95%
|
122,44%
|
53,33%
|
2,33%
|
9,39%
|
29,46%
|
46,68%
|
46,87%
|
Kasstroomconversie (nettowinst)
|
627,72%
|
498,62%
|
84,32%
|
8,61%
|
-
|
78,17%
|
107,75%
|
105,54%
|
Dividend per aandeel
2 |
1,000
|
2,500
|
5,100
|
3,600
|
3,600
|
3,958
|
4,273
|
3,940
|
Datum van publicatie
|
29/06/20
|
5/05/21
|
3/05/22
|
2/05/23
|
29/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
-
|
319.642
|
693.235
|
634.301
|
598.775
|
570.836
|
629.615
|
594.897
|
556.819
|
553.119
|
586.873
|
EBITDA
1 |
325.667
|
158.941
|
150.296
|
149.728
|
60.603
|
40.478
|
72.192
|
51.739
|
42.678
|
62.636
|
66.006
|
Bedrijfsresultaat (EBIT)
1 |
-
|
137.092
|
127.862
|
130.041
|
10.036
|
19.501
|
48.370
|
27.616
|
17.880
|
38.415
|
40.327
|
Operationele Marge
|
-
|
42,89%
|
18,44%
|
20,5%
|
1,68%
|
3,42%
|
7,68%
|
4,64%
|
3,21%
|
6,95%
|
6,87%
|
Resultaat voor belastingen (EBT)
1 |
-
|
102.627
|
118.650
|
119.063
|
26.051
|
4.030
|
33.208
|
18.554
|
-67.392
|
19.279
|
18.089
|
Nettowinst (verlies)
1 |
-
|
76.834
|
97.562
|
77.650
|
15.144
|
-22.238
|
17.049
|
6.340
|
-61.962
|
5.134
|
6.115
|
Nettomarge
|
-
|
24,04%
|
14,07%
|
12,24%
|
2,53%
|
-3,9%
|
2,71%
|
1,07%
|
-11,13%
|
0,93%
|
1,04%
|
WPA
2 |
-
|
6,285
|
7,988
|
6,357
|
1,240
|
-1,820
|
-
|
-
|
-5,070
|
0,4200
|
0,4900
|
Dividend per aandeel
|
-
|
-
|
1,275
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11/11/21
|
4/02/22
|
3/05/22
|
25/07/22
|
31/10/22
|
6/02/23
|
2/05/23
|
24/07/23
|
1/11/23
|
24/01/24
|
29/05/24
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
1.013.564
|
674.789
|
511.380
|
716.989
|
800.013
|
758.612
|
693.359
|
595.693
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,804
x
|
2,212
x
|
0,8055
x
|
2,22
x
|
3,587
x
|
2,172
x
|
1,663
x
|
1,382
x
|
Free Cash Flow
1 |
97.707
|
373.481
|
338.588
|
7.541
|
20.941
|
102.898
|
194.575
|
202.000
|
ROE (netto-inkomsten/eigen vermogen)
|
2,18%
|
11%
|
42,6%
|
8,05%
|
-4,55%
|
13,2%
|
16,3%
|
15,8%
|
ROA (netto-inkomsten/totale activa)
|
2,67%
|
3,27%
|
15,1%
|
3,06%
|
-1,58%
|
5,54%
|
7,09%
|
-
|
Totale activa
1 |
582.058
|
2.290.587
|
2.654.665
|
2.867.374
|
2.807.263
|
2.376.035
|
2.547.470
|
-
|
Nettoactief per aandeel
2 |
64,30
|
63,20
|
94,70
|
84,40
|
73,80
|
82,30
|
92,90
|
104,0
|
Cashflow per aandeel
2 |
15,40
|
37,70
|
36,70
|
17,70
|
16,30
|
19,60
|
20,80
|
-
|
Capex
1 |
103.980
|
69.786
|
105.222
|
141.425
|
182.066
|
161.972
|
148.671
|
169.100
|
Capex/omzet
|
7,44%
|
4,47%
|
4,31%
|
5,81%
|
7,94%
|
6,82%
|
5,79%
|
6,46%
|
Datum van publicatie
|
29/06/20
|
5/05/21
|
3/05/22
|
2/05/23
|
29/05/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
174
INR Gemiddelde koersdoel
166,9
INR Spread / Gemiddelde doel -4,08% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -9,17% | 37,9 mld. | | +9,65% | 20,35 mld. | | -27,33% | 19,99 mld. | | +5,29% | 19,71 mld. | | -16,77% | 18,76 mld. | | +5,85% | 9,15 mld. | | -22,30% | 8,5 mld. | | -.--% | 7,98 mld. | | +20,22% | 7,37 mld. |
Staal - Andere
|