Vertraagde tijd
NSE India S.E.
12:02:14 04-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5.289
INR
|
-0,10%
|
|
-1,11%
|
+71,64%
|
Fiscaal tijdperk: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
109.405
|
83.386
|
151.304
|
218.366
|
258.192
|
596.245
|
-
|
-
|
Bedrijfswaarde
1 |
107.915
|
80.740
|
134.962
|
212.385
|
254.982
|
474.927
|
593.578
|
592.184
|
K/w-verhouding
|
33,6
x
|
39,2
x
|
73,3
x
|
69,9
x
|
57,3
x
|
73,2
x
|
81,1
x
|
66,1
x
|
Dividendrendement
|
0,72%
|
0,95%
|
0,52%
|
0,46%
|
-
|
0,25%
|
0,3%
|
0,33%
|
Marktkapitalisatie/omzet
|
1,83
x
|
1,45
x
|
3,16
x
|
3,56
x
|
3,19
x
|
5,06
x
|
5,53
x
|
4,73
x
|
Bedrijfswaarde/omzet
|
1,81
x
|
1,41
x
|
2,82
x
|
3,47
x
|
3,15
x
|
5,09
x
|
5,5
x
|
4,7
x
|
Bedrijfswaarde/EBITDA
|
23,6
x
|
19,9
x
|
38
x
|
50,4
x
|
42,7
x
|
59,6
x
|
58,4
x
|
47,4
x
|
Bedrijfswaarde/FCF
|
-40
x
|
29,1
x
|
19,7
x
|
88
x
|
-134
x
|
-79,6
x
|
119
x
|
109
x
|
FCF Yield
|
-2,5%
|
3,44%
|
5,08%
|
1,14%
|
-0,75%
|
-1,26%
|
0,84%
|
0,92%
|
Price to Book
|
3,63
x
|
2,75
x
|
4,65
x
|
6,25
x
|
-
|
10,6
x
|
12,2
x
|
10,7
x
|
Aantal aandelen (in duizenden)
|
112.615
|
112.615
|
112.615
|
112.615
|
112.615
|
112.615
|
-
|
-
|
Referentieprijs
2 |
971,5
|
740,4
|
1.344
|
1.939
|
2.293
|
5.295
|
5.295
|
5.295
|
Datum van publicatie
|
22/05/19
|
18/06/20
|
25/05/21
|
20/05/22
|
17/05/23
|
10/05/24
|
-
|
-
|
Fiscaal tijdperk: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
59.732
|
57.313
|
47.912
|
61.283
|
80.898
|
93.235
|
107.889
|
126.086
|
EBITDA
1 |
4.574
|
4.062
|
3.552
|
4.214
|
5.976
|
7.966
|
10.165
|
12.485
|
Bedrijfsresultaat (EBIT)
1 |
3.654
|
2.896
|
2.406
|
3.081
|
4.807
|
6.485
|
8.451
|
10.502
|
Operationele Marge
|
6,12%
|
5,05%
|
5,02%
|
5,03%
|
5,94%
|
6,96%
|
7,83%
|
8,33%
|
Resultaat voor belastingen (EBT)
1 |
4.114
|
3.745
|
2.752
|
4.101
|
6.031
|
8.690
|
10.120
|
12.356
|
Nettowinst (verlies)
1 |
3.254
|
2.124
|
2.066
|
3.123
|
4.503
|
6.453
|
7.509
|
9.230
|
Nettomarge
|
5,45%
|
3,71%
|
4,31%
|
5,1%
|
5,57%
|
6,92%
|
6,96%
|
7,32%
|
WPA
2 |
28,90
|
18,87
|
18,34
|
27,73
|
39,98
|
57,28
|
65,29
|
80,06
|
Free Cash Flow
1 |
-2.701
|
2.776
|
6.861
|
2.413
|
-1.904
|
-5.966
|
4.974
|
5.455
|
FCF-marge
|
-4,52%
|
4,84%
|
14,32%
|
3,94%
|
-2,35%
|
-6,4%
|
4,61%
|
4,33%
|
Kasstroomconversie (ebitda)
|
-
|
68,34%
|
193,17%
|
57,27%
|
-
|
35,13%
|
48,94%
|
43,69%
|
Kasstroomconversie (nettowinst)
|
-
|
130,66%
|
332,13%
|
77,26%
|
-
|
44,8%
|
66,25%
|
59,1%
|
Dividend per aandeel
2 |
7,000
|
7,000
|
7,000
|
9,000
|
-
|
13,06
|
15,77
|
17,47
|
Datum van publicatie
|
22/05/19
|
18/06/20
|
25/05/21
|
20/05/22
|
17/05/23
|
10/05/24
|
-
|
-
|
Fiscaal tijdperk: March |
2020 S1
|
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
|
2025 Q1
|
---|
Omzet
1 |
29.983
|
14.106
|
15.745
|
10.524
|
14.693
|
16.147
|
19.919
|
16.545
|
20.753
|
20.492
|
23.108
|
19.330
|
23.323
|
23.511
|
26.645
|
22.596
|
EBITDA
1 |
-
|
1.476
|
1.397
|
630,4
|
1.100
|
1.131
|
1.352
|
960,3
|
1.406
|
1.608
|
1.999
|
1.318
|
1.822
|
2.081
|
2.340
|
1.827
|
Bedrijfsresultaat (EBIT)
1 |
-
|
1.185
|
1.109
|
356,5
|
825,9
|
841,3
|
1.058
|
674,8
|
1.108
|
1.318
|
1.705
|
1.024
|
1.344
|
1.553
|
1.958
|
1.566
|
Operationele Marge
|
-
|
8,4%
|
7,04%
|
3,39%
|
5,62%
|
5,21%
|
5,31%
|
4,08%
|
5,34%
|
6,43%
|
7,38%
|
5,3%
|
5,76%
|
6,61%
|
7,35%
|
6,93%
|
Resultaat voor belastingen (EBT)
1 |
-
|
1.132
|
1.404
|
562,6
|
1.143
|
1.080
|
1.315
|
813,8
|
1.424
|
1.650
|
2.144
|
1.425
|
1.824
|
2.038
|
2.257
|
-
|
Nettowinst (verlies)
1 |
884,6
|
832,6
|
1.074
|
424
|
879,2
|
794,5
|
1.025
|
589,5
|
1.092
|
1.262
|
1.560
|
588,8
|
1.326
|
1.548
|
1.833
|
-
|
Nettomarge
|
2,95%
|
5,9%
|
6,82%
|
4,03%
|
5,98%
|
4,92%
|
5,15%
|
3,56%
|
5,26%
|
6,16%
|
6,75%
|
3,05%
|
5,69%
|
6,59%
|
6,88%
|
-
|
WPA
2 |
-
|
7,390
|
9,530
|
3,770
|
7,800
|
7,060
|
9,100
|
5,230
|
9,700
|
11,20
|
13,85
|
5,230
|
10,68
|
13,14
|
16,42
|
11,94
|
Dividend per aandeel
|
-
|
-
|
7,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13/11/19
|
3/02/21
|
25/05/21
|
5/08/21
|
10/11/21
|
4/02/22
|
20/05/22
|
2/08/22
|
11/11/22
|
7/02/23
|
17/05/23
|
1/08/23
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
2.806
|
-
|
-
|
Nettokaspositie
1 |
1.490
|
2.646
|
16.341
|
5.981
|
3.210
|
13.688
|
2.667
|
4.061
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
0,3523
x
|
-
|
-
|
Free Cash Flow
1 |
-2.701
|
2.776
|
6.861
|
2.413
|
-1.904
|
-5.966
|
4.974
|
5.455
|
ROE (netto-inkomsten/eigen vermogen)
|
11,4%
|
7%
|
6,58%
|
9,26%
|
12,2%
|
15,5%
|
15,9%
|
17,2%
|
ROA (netto-inkomsten/totale activa)
|
5,11%
|
3,3%
|
3,32%
|
4,47%
|
5,53%
|
-
|
-
|
-
|
Totale activa
1 |
63.722
|
64.379
|
62.314
|
69.840
|
81.500
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
268,0
|
269,0
|
289,0
|
310,0
|
-
|
394,0
|
433,0
|
493,0
|
Cashflow per aandeel
2 |
-10,30
|
28,80
|
68,30
|
28,80
|
40,80
|
22,00
|
74,40
|
80,60
|
Capex
1 |
1.547
|
480
|
834
|
838
|
6.499
|
7.185
|
1.944
|
1.725
|
Capex/omzet
|
2,59%
|
0,84%
|
1,74%
|
1,37%
|
8,03%
|
7,71%
|
1,8%
|
1,37%
|
Datum van publicatie
|
22/05/19
|
18/06/20
|
25/05/21
|
20/05/22
|
17/05/23
|
10/05/24
|
-
|
-
|
Laatste slotkoers
5.295
INR Gemiddelde koersdoel
3.925
INR Spread / Gemiddelde doel -25,87% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +71,64% | 7,14 mld. | | +13,80% | 87,95 mld. | | +11,29% | 65,91 mld. | | +17,73% | 36,73 mld. | | +16,05% | 32,18 mld. | | +7,93% | 26,22 mld. | | -1,83% | 25,44 mld. | | -1,65% | 25,58 mld. | | +15,06% | 24,32 mld. | | -2,36% | 21,31 mld. |
Industriële machines & uitrusting - Andere
|