Beurs gesloten -
NSE India S.E.
13:43:49 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
9.701
INR
|
+0,18%
|
|
+3,60%
|
-7,64%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.098.118
|
935.874
|
1.943.520
|
1.904.620
|
2.198.321
|
2.796.438
|
-
|
-
|
Bedrijfswaarde
1 |
1.289.521
|
1.090.962
|
2.101.280
|
1.953.423
|
2.227.467
|
2.810.700
|
2.778.591
|
2.745.264
|
K/w-verhouding
|
45,1
x
|
16,1
x
|
35,6
x
|
25,9
x
|
43,4
x
|
39,8
x
|
31,2
x
|
26
x
|
Dividendrendement
|
0,29%
|
0,4%
|
0,55%
|
0,58%
|
0,5%
|
0,45%
|
0,55%
|
0,65%
|
Marktkapitalisatie/omzet
|
2,94
x
|
2,22
x
|
4,35
x
|
3,62
x
|
3,45
x
|
3,97
x
|
3,56
x
|
3,16
x
|
Bedrijfswaarde/omzet
|
3,45
x
|
2,59
x
|
4,7
x
|
3,71
x
|
3,49
x
|
3,99
x
|
3,53
x
|
3,1
x
|
Bedrijfswaarde/EBITDA
|
19
x
|
11,8
x
|
18,2
x
|
17
x
|
21
x
|
21,6
x
|
17,2
x
|
14,5
x
|
Bedrijfswaarde/FCF
|
36,9
x
|
15,2
x
|
19,9
x
|
53,2
x
|
77,7
x
|
118
x
|
70,7
x
|
37,2
x
|
FCF Yield
|
2,71%
|
6,6%
|
5,03%
|
1,88%
|
1,29%
|
0,85%
|
1,41%
|
2,69%
|
Price to Book
|
3,87
x
|
2,39
x
|
4,4
x
|
3,78
x
|
4,05
x
|
4,66
x
|
4,11
x
|
3,6
x
|
Aantal aandelen (in duizenden)
|
274.643
|
288.418
|
288.444
|
288.478
|
288.412
|
288.266
|
-
|
-
|
Referentieprijs
2 |
3.998
|
3.245
|
6.738
|
6.602
|
7.622
|
9.701
|
9.701
|
9.701
|
Datum van publicatie
|
24/04/19
|
20/05/20
|
7/05/21
|
29/04/22
|
28/04/23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
373.792
|
421.248
|
447.258
|
525.988
|
637.431
|
703.925
|
786.484
|
885.360
|
EBITDA
1 |
67.881
|
92.836
|
115.679
|
115.144
|
106.198
|
130.065
|
161.352
|
188.869
|
Bedrijfsresultaat (EBIT)
1 |
46.483
|
65.814
|
88.677
|
87.996
|
77.359
|
98.180
|
126.485
|
150.284
|
Operationele Marge
|
12,44%
|
15,62%
|
19,83%
|
16,73%
|
12,14%
|
13,95%
|
16,08%
|
16,97%
|
Resultaat voor belastingen (EBT)
1 |
35.384
|
52.423
|
78.576
|
83.627
|
74.162
|
96.070
|
123.551
|
150.216
|
Nettowinst (verlies)
1 |
24.347
|
58.148
|
54.631
|
73.443
|
50.640
|
71.347
|
91.430
|
111.238
|
Nettomarge
|
6,51%
|
13,8%
|
12,21%
|
13,96%
|
7,94%
|
10,14%
|
11,63%
|
12,56%
|
WPA
2 |
88,69
|
201,6
|
189,3
|
254,5
|
175,5
|
243,5
|
310,7
|
372,5
|
Free Cash Flow
1 |
34.992
|
71.958
|
105.781
|
36.698
|
28.684
|
23.904
|
39.314
|
73.774
|
FCF-marge
|
9,36%
|
17,08%
|
23,65%
|
6,98%
|
4,5%
|
3,4%
|
5%
|
8,33%
|
Kasstroomconversie (ebitda)
|
51,55%
|
77,51%
|
91,44%
|
31,87%
|
27,01%
|
18,38%
|
24,37%
|
39,06%
|
Kasstroomconversie (nettowinst)
|
143,72%
|
123,75%
|
193,63%
|
49,97%
|
56,64%
|
33,5%
|
43%
|
66,32%
|
Dividend per aandeel
2 |
11,50
|
13,00
|
37,00
|
38,00
|
38,00
|
44,13
|
53,79
|
63,41
|
Datum van publicatie
|
24/04/19
|
20/05/20
|
7/05/21
|
29/04/22
|
28/04/23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
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 |
122.541
|
144.056
|
118.298
|
120.168
|
129.849
|
157.673
|
151.640
|
138.927
|
156.475
|
187.832
|
177.371
|
156.595
|
165.589
|
199.984
|
192.224
|
EBITDA
1 |
30.943
|
36.904
|
33.075
|
27.147
|
24.194
|
30.728
|
30.949
|
18.666
|
23.358
|
33.225
|
30.492
|
25.937
|
31.676
|
36.992
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
29.924
|
26.477
|
20.373
|
17.452
|
23.694
|
23.997
|
11.572
|
16.126
|
25.623
|
23.001
|
18.692
|
23.835
|
29.284
|
31.504
|
Operationele Marge
|
-
|
20,77%
|
22,38%
|
16,95%
|
13,44%
|
15,03%
|
15,82%
|
8,33%
|
10,31%
|
13,64%
|
12,97%
|
11,94%
|
14,39%
|
14,64%
|
16,39%
|
Resultaat voor belastingen (EBT)
1 |
23.320
|
26.390
|
25.264
|
19.474
|
16.334
|
22.555
|
22.926
|
11.032
|
15.272
|
24.924
|
22.631
|
17.803
|
23.970
|
28.014
|
-
|
Nettowinst (verlies)
1 |
15.843
|
17.752
|
17.026
|
13.135
|
17.077
|
26.204
|
15.841
|
7.557
|
10.582
|
16.660
|
16.884
|
13.285
|
17.349
|
20.769
|
-
|
Nettomarge
|
12,93%
|
12,32%
|
14,39%
|
10,93%
|
13,15%
|
16,62%
|
10,45%
|
5,44%
|
6,76%
|
8,87%
|
9,52%
|
8,48%
|
10,48%
|
10,39%
|
-
|
WPA
2 |
54,92
|
-
|
59,00
|
45,52
|
59,19
|
90,81
|
54,91
|
26,20
|
36,68
|
57,75
|
58,53
|
46,50
|
54,88
|
64,29
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
23/01/21
|
7/05/21
|
22/07/21
|
18/10/21
|
17/01/22
|
29/04/22
|
22/07/22
|
19/10/22
|
21/01/23
|
28/04/23
|
21/07/23
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
191.403
|
155.088
|
157.760
|
48.803
|
29.146
|
14.262
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
17.847
|
51.174
|
Hefboom (schuld/ebitda)
|
2,82
x
|
1,671
x
|
1,364
x
|
0,4238
x
|
0,2744
x
|
0,1097
x
|
-
|
-
|
Free Cash Flow
1 |
34.992
|
71.958
|
105.781
|
36.698
|
28.684
|
23.904
|
39.314
|
73.774
|
ROE (netto-inkomsten/eigen vermogen)
|
8,58%
|
17,2%
|
13,1%
|
15,5%
|
9,67%
|
12,4%
|
14,3%
|
15,1%
|
ROA (netto-inkomsten/totale activa)
|
4%
|
7,46%
|
6,61%
|
8,64%
|
5,78%
|
7,56%
|
9,27%
|
9,53%
|
Totale activa
1 |
608.680
|
779.365
|
826.991
|
850.057
|
876.072
|
944.044
|
986.580
|
1.167.701
|
Nettoactief per aandeel
2 |
1.034
|
1.355
|
1.530
|
1.747
|
1.882
|
2.082
|
2.360
|
2.692
|
Cashflow per aandeel
2 |
188,0
|
309,0
|
433,0
|
322,0
|
314,0
|
346,0
|
462,0
|
533,0
|
Capex
1 |
16.607
|
17.062
|
19.249
|
56.134
|
62.001
|
92.073
|
94.997
|
78.627
|
Capex/omzet
|
4,44%
|
4,05%
|
4,3%
|
10,67%
|
9,73%
|
13,08%
|
12,08%
|
8,88%
|
Datum van publicatie
|
24/04/19
|
20/05/20
|
7/05/21
|
29/04/22
|
28/04/23
|
-
|
-
|
-
|
Laatste slotkoers
9.701
INR Gemiddelde koersdoel
10.674
INR Spread / Gemiddelde doel +10,03% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,64% | 33,53 mld. | | +13,58% | 53,84 mld. | | +21,26% | 37,34 mld. | | +15,08% | 34,54 mld. | | +9,73% | 19,06 mld. | | +21,33% | 18,67 mld. | | +17,64% | 18,51 mld. | | +6,96% | 11,93 mld. | | +4,00% | 7,02 mld. | | +18,24% | 4,43 mld. |
Bouwmaterialen - Andere
|