Beurs gesloten -
NSE India S.E.
09:13:50 18-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
638,8
INR
|
+1,25%
|
|
+15,00%
|
+50,61%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
34.723
|
18.202
|
32.912
|
65.405
|
106.012
|
202.853
|
-
|
-
|
Bedrijfswaarde
1 |
34.451
|
18.202
|
29.011
|
57.920
|
39.587
|
170.684
|
194.094
|
191.239
|
K/w-verhouding
|
35,2
x
|
14,9
x
|
32,1
x
|
24,2
x
|
55,9
x
|
63,4
x
|
58,9
x
|
47,2
x
|
Dividendrendement
|
-
|
-
|
1,18%
|
0,62%
|
-
|
0,45%
|
0,59%
|
0,76%
|
Marktkapitalisatie/omzet
|
4,13
x
|
2,23
x
|
4,68
x
|
7,67
x
|
8,5
x
|
10,3
x
|
9,77
x
|
7,77
x
|
Bedrijfswaarde/omzet
|
4,1
x
|
2,23
x
|
4,13
x
|
6,8
x
|
3,17
x
|
10,3
x
|
9,35
x
|
7,33
x
|
Bedrijfswaarde/EBITDA
|
22,8
x
|
11,7
x
|
19,7
x
|
35,6
x
|
16,9
x
|
53,5
x
|
46
x
|
36,4
x
|
Bedrijfswaarde/FCF
|
25,9
x
|
10,3
x
|
16,7
x
|
13,9
x
|
25,2
x
|
81,5
x
|
65,9
x
|
46,4
x
|
FCF Yield
|
3,86%
|
9,68%
|
5,99%
|
7,21%
|
3,97%
|
1,23%
|
1,52%
|
2,16%
|
Price to Book
|
8,01
x
|
3,43
x
|
5,16
x
|
7,64
x
|
13,9
x
|
22
x
|
16,9
x
|
13,5
x
|
Aantal aandelen (in duizenden)
|
323.305
|
323.305
|
323.305
|
323.305
|
317.877
|
317.877
|
-
|
-
|
Referentieprijs
2 |
107,4
|
56,30
|
101,8
|
202,3
|
333,5
|
638,2
|
638,2
|
638,2
|
Datum van publicatie
|
20/05/19
|
13/06/20
|
28/06/21
|
13/05/22
|
16/05/23
|
16/05/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.400
|
8.179
|
7.026
|
8.522
|
12.476
|
16.539
|
20.764
|
26.094
|
EBITDA
1 |
1.513
|
1.557
|
1.476
|
1.626
|
2.338
|
3.188
|
4.224
|
5.254
|
Bedrijfsresultaat (EBIT)
1 |
1.311
|
1.356
|
1.274
|
1.424
|
2.139
|
2.980
|
4.090
|
5.113
|
Operationele Marge
|
15,61%
|
16,58%
|
18,13%
|
16,71%
|
17,14%
|
18,02%
|
19,7%
|
19,6%
|
Resultaat voor belastingen (EBT)
1 |
1.494
|
1.560
|
1.321
|
3.648
|
2.555
|
3.578
|
4.594
|
5.747
|
Nettowinst (verlies)
1 |
1.002
|
1.218
|
1.025
|
2.702
|
1.925
|
2.691
|
3.464
|
4.327
|
Nettomarge
|
11,93%
|
14,89%
|
14,58%
|
31,7%
|
15,43%
|
16,27%
|
16,68%
|
16,58%
|
WPA
2 |
3,050
|
3,770
|
3,170
|
8,360
|
5,970
|
8,470
|
10,84
|
13,53
|
Free Cash Flow
1 |
1.329
|
1.762
|
1.738
|
4.178
|
1.571
|
2.411
|
2.944
|
4.123
|
FCF-marge
|
15,82%
|
21,54%
|
24,74%
|
49,02%
|
12,59%
|
14,36%
|
14,18%
|
15,8%
|
Kasstroomconversie (ebitda)
|
87,83%
|
113,14%
|
117,77%
|
256,84%
|
67,21%
|
74,75%
|
69,71%
|
78,46%
|
Kasstroomconversie (nettowinst)
|
132,55%
|
144,66%
|
169,67%
|
154,61%
|
81,6%
|
89,78%
|
85%
|
95,27%
|
Dividend per aandeel
2 |
-
|
-
|
1,200
|
1,250
|
-
|
2,880
|
3,780
|
4,820
|
Datum van publicatie
|
20/05/19
|
13/06/20
|
28/06/21
|
13/05/22
|
16/05/23
|
16/05/24
|
-
|
-
|
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
|
2025 Q1
|
---|
Omzet
1 |
1.736
|
1.785
|
1.841
|
2.065
|
2.252
|
2.366
|
2.590
|
2.930
|
3.258
|
3.698
|
3.764
|
3.811
|
4.152
|
4.739
|
-
|
EBITDA
1 |
359,6
|
247,1
|
357,6
|
399,2
|
450,5
|
419,2
|
486,7
|
556,6
|
869,4
|
663,4
|
708,8
|
726,3
|
832,9
|
917,2
|
880
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
763
|
816
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
18,38%
|
17,22%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
786,1
|
803
|
872,7
|
970,8
|
965
|
Nettowinst (verlies)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
607,5
|
604
|
660
|
707,5
|
722
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
16,14%
|
15,85%
|
15,9%
|
14,93%
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,900
|
2,067
|
2,300
|
2,300
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
1/02/21
|
28/06/21
|
13/08/21
|
26/10/21
|
1/02/22
|
13/05/22
|
1/08/22
|
2/11/22
|
23/01/23
|
16/05/23
|
1/08/23
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
272
|
-
|
3.902
|
7.484
|
66.425
|
6.329
|
8.759
|
11.614
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.329
|
1.762
|
1.738
|
4.178
|
1.571
|
2.411
|
2.944
|
4.123
|
ROE (netto-inkomsten/eigen vermogen)
|
22,6%
|
25,3%
|
17,5%
|
16,5%
|
23,8%
|
32,2%
|
32,3%
|
32%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
13,40
|
16,40
|
19,70
|
26,50
|
23,90
|
29,00
|
37,80
|
47,30
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
151
|
115
|
134
|
157
|
386
|
344
|
388
|
357
|
Capex/omzet
|
1,79%
|
1,41%
|
1,91%
|
1,84%
|
3,09%
|
2,05%
|
1,87%
|
1,37%
|
Datum van publicatie
|
20/05/19
|
13/06/20
|
28/06/21
|
13/05/22
|
16/05/23
|
16/05/24
|
-
|
-
|
Laatste slotkoers
638,2
INR Gemiddelde koersdoel
583
INR Spread / Gemiddelde doel -8,64% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +60,27% | 12,96 mld. | | +12,55% | 6,14 mld. | | -4,85% | 1,05 mld. | | +34,30% | 783 mln. | | -13,19% | 457 mln. | | -22,91% | 273 mln. | | -40,53% | 147 mln. | | -21,99% | 87,17 mln. |
Turbine productie
|