Beurs gesloten -
Bombay S.E.
12:00:49 16-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
727,2
INR
|
-0,77%
|
|
-0,10%
|
+5,91%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
85.653
|
62.683
|
147.467
|
266.326
|
275.648
|
417.453
|
-
|
-
|
Bedrijfswaarde
1 |
93.887
|
69.030
|
153.341
|
272.143
|
286.426
|
429.101
|
426.155
|
422.242
|
K/w-verhouding
|
30
x
|
40,4
x
|
73,2
x
|
74,1
x
|
42,3
x
|
49,7
x
|
39,6
x
|
32,8
x
|
Dividendrendement
|
0,34%
|
0,17%
|
0,16%
|
0,16%
|
0,31%
|
0,26%
|
0,34%
|
0,41%
|
Marktkapitalisatie/omzet
|
1,45
x
|
1,15
x
|
2,31
x
|
3,2
x
|
2,45
x
|
3
x
|
2,57
x
|
2,22
x
|
Bedrijfswaarde/omzet
|
1,59
x
|
1,26
x
|
2,41
x
|
3,27
x
|
2,55
x
|
3,08
x
|
2,62
x
|
2,25
x
|
Bedrijfswaarde/EBITDA
|
12,9
x
|
11,1
x
|
21,2
x
|
30,9
x
|
21,3
x
|
27,8
x
|
22,9
x
|
19,3
x
|
Bedrijfswaarde/FCF
|
-36,7
x
|
16,9
x
|
351
x
|
-140
x
|
-167
x
|
151
x
|
89,4
x
|
61,9
x
|
FCF Yield
|
-2,73%
|
5,92%
|
0,28%
|
-0,72%
|
-0,6%
|
0,66%
|
1,12%
|
1,62%
|
Price to Book
|
5,03
x
|
3,45
x
|
6,54
x
|
7,74
x
|
6,63
x
|
8,45
x
|
7,11
x
|
6,02
x
|
Aantal aandelen (in duizenden)
|
524.434
|
524.434
|
543.857
|
571.240
|
573.014
|
574.095
|
-
|
-
|
Referentieprijs
2 |
163,3
|
119,5
|
271,2
|
466,2
|
481,0
|
727,2
|
727,2
|
727,2
|
Datum van publicatie
|
16/05/19
|
29/06/20
|
13/06/21
|
24/05/22
|
18/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
59.081
|
54.651
|
63.737
|
83.130
|
112.365
|
139.115
|
162.651
|
187.745
|
EBITDA
1 |
7.252
|
6.192
|
7.250
|
8.804
|
13.419
|
15.420
|
18.609
|
21.880
|
Bedrijfsresultaat (EBIT)
1 |
4.908
|
3.173
|
3.497
|
4.886
|
9.120
|
10.438
|
12.955
|
15.476
|
Operationele Marge
|
8,31%
|
5,81%
|
5,49%
|
5,88%
|
8,12%
|
7,5%
|
7,96%
|
8,24%
|
Resultaat voor belastingen (EBT)
1 |
4.547
|
2.522
|
3.248
|
4.943
|
7.914
|
9.941
|
12.630
|
15.564
|
Nettowinst (verlies)
1 |
2.856
|
1.550
|
2.066
|
3.558
|
6.536
|
8.377
|
10.486
|
12.715
|
Nettomarge
|
4,83%
|
2,84%
|
3,24%
|
4,28%
|
5,82%
|
6,02%
|
6,45%
|
6,77%
|
WPA
2 |
5,450
|
2,955
|
3,705
|
6,295
|
11,37
|
14,64
|
18,37
|
22,18
|
Free Cash Flow
1 |
-2.561
|
4.085
|
436,6
|
-1.948
|
-1.719
|
2.844
|
4.767
|
6.824
|
FCF-marge
|
-4,33%
|
7,47%
|
0,68%
|
-2,34%
|
-1,53%
|
2,04%
|
2,93%
|
3,63%
|
Kasstroomconversie (ebitda)
|
-
|
65,97%
|
6,02%
|
-
|
-
|
18,44%
|
25,62%
|
31,19%
|
Kasstroomconversie (nettowinst)
|
-
|
263,61%
|
21,13%
|
-
|
-
|
33,95%
|
45,46%
|
53,66%
|
Dividend per aandeel
2 |
0,5500
|
0,2000
|
0,4250
|
0,7500
|
1,500
|
1,890
|
2,489
|
2,976
|
Datum van publicatie
|
16/05/19
|
29/06/20
|
13/06/21
|
24/05/22
|
18/05/23
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
18.016
|
22.383
|
16.026
|
21.140
|
21.814
|
24.151
|
25.552
|
28.768
|
29.155
|
28.890
|
30.927
|
34.163
|
34.650
|
37.832
|
EBITDA
1 |
2.642
|
3.016
|
1.467
|
2.279
|
2.353
|
2.755
|
2.659
|
3.184
|
3.384
|
3.437
|
3.301
|
3.798
|
3.776
|
4.282
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
-
|
1.411
|
1.652
|
1.664
|
2.112
|
2.234
|
2.354
|
2.110
|
2.611
|
2.439
|
2.914
|
Operationele Marge
|
-
|
-
|
-
|
-
|
6,47%
|
6,84%
|
6,51%
|
7,34%
|
7,66%
|
8,15%
|
6,82%
|
7,64%
|
7,04%
|
7,7%
|
Resultaat voor belastingen (EBT)
1 |
1.639
|
1.900
|
438,2
|
1.345
|
1.410
|
1.750
|
1.592
|
2.081
|
2.148
|
2.092
|
1.937
|
2.339
|
2.279
|
2.829
|
Nettowinst (verlies)
1 |
1.084
|
1.403
|
154,2
|
947,2
|
1.013
|
1.444
|
1.388
|
1.701
|
1.620
|
1.826
|
1.728
|
2.048
|
2.063
|
2.405
|
Nettomarge
|
6,02%
|
6,27%
|
0,96%
|
4,48%
|
4,64%
|
5,98%
|
5,43%
|
5,91%
|
5,56%
|
6,32%
|
5,59%
|
5,99%
|
5,95%
|
6,36%
|
WPA
2 |
2,035
|
2,470
|
0,2650
|
1,675
|
1,855
|
2,555
|
2,420
|
2,960
|
2,830
|
3,180
|
3,000
|
3,524
|
3,620
|
4,260
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/02/21
|
13/06/21
|
14/08/21
|
11/11/21
|
7/02/22
|
24/05/22
|
8/08/22
|
10/11/22
|
8/02/23
|
18/05/23
|
9/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
8.234
|
6.347
|
5.874
|
5.817
|
10.778
|
11.648
|
8.702
|
4.789
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,135
x
|
1,025
x
|
0,8103
x
|
0,6607
x
|
0,8032
x
|
0,7554
x
|
0,4676
x
|
0,2189
x
|
Free Cash Flow
1 |
-2.561
|
4.085
|
437
|
-1.948
|
-1.719
|
2.844
|
4.767
|
6.824
|
ROE (netto-inkomsten/eigen vermogen)
|
18,5%
|
8,8%
|
10%
|
12,5%
|
17,2%
|
18,2%
|
19%
|
19,5%
|
ROA (netto-inkomsten/totale activa)
|
7,52%
|
3,42%
|
3,58%
|
5,55%
|
-
|
-
|
-
|
-
|
Totale activa
1 |
37.979
|
45.347
|
57.792
|
64.108
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
32,50
|
34,60
|
41,50
|
60,20
|
72,50
|
86,10
|
102,0
|
121,0
|
Cashflow per aandeel
2 |
7,890
|
12,70
|
6,150
|
16,20
|
22,50
|
23,10
|
27,10
|
31,50
|
Capex
1 |
6.701
|
5.567
|
2.991
|
5.777
|
9.701
|
9.380
|
8.679
|
8.429
|
Capex/omzet
|
11,34%
|
10,19%
|
4,69%
|
6,95%
|
8,63%
|
6,74%
|
5,34%
|
4,49%
|
Datum van publicatie
|
16/05/19
|
29/06/20
|
13/06/21
|
24/05/22
|
18/05/23
|
-
|
-
|
-
|
Laatste slotkoers
727,2
INR Gemiddelde koersdoel
742,6
INR Spread / Gemiddelde doel +2,12% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,91% | 5,04 mld. | | +23,60% | 49,63 mld. | | -8,28% | 22,24 mld. | | +23,93% | 20,81 mld. | | +34,50% | 17,85 mld. | | -4,22% | 14,93 mld. | | -16,63% | 13,82 mld. | | -18,15% | 13,61 mld. | | +31,61% | 11,87 mld. | | +39,87% | 10,94 mld. |
Auto, Vrachtwagen & Motorfiets Onderdelen - Andere
|