Beurs gesloten -
NSE India S.E.
13:43:51 03-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.584
INR
|
+10,20%
|
|
+11,85%
|
+54,63%
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
510.579
|
1.427.102
|
1.635.399
|
1.364.992
|
2.898.582
|
3.421.552
|
-
|
-
|
Bedrijfswaarde
1 |
731.949
|
1.702.062
|
2.007.348
|
1.814.838
|
2.898.582
|
3.783.197
|
3.709.911
|
3.600.589
|
K/w-verhouding
|
13,7
x
|
28,6
x
|
34,6
x
|
25,7
x
|
35,7
x
|
32,7
x
|
28,1
x
|
24,7
x
|
Dividendrendement
|
1,27%
|
0,71%
|
0,65%
|
0,79%
|
-
|
0,5%
|
0,58%
|
0,68%
|
Marktkapitalisatie/omzet
|
4,46
x
|
11,4
x
|
10,3
x
|
6,55
x
|
10,9
x
|
11,2
x
|
9,99
x
|
8,6
x
|
Bedrijfswaarde/omzet
|
6,4
x
|
13,6
x
|
12,6
x
|
8,7
x
|
10,9
x
|
12,4
x
|
10,8
x
|
9,05
x
|
Bedrijfswaarde/EBITDA
|
12,3
x
|
19,6
x
|
22,6
x
|
14,1
x
|
18,3
x
|
20,4
x
|
17,7
x
|
14,7
x
|
Bedrijfswaarde/FCF
|
19,3
x
|
30,4
x
|
33,2
x
|
64,6
x
|
-
|
53,2
x
|
32
x
|
23,6
x
|
FCF Yield
|
5,17%
|
3,29%
|
3,01%
|
1,55%
|
-
|
1,88%
|
3,13%
|
4,24%
|
Price to Book
|
1,99
x
|
4,66
x
|
4,28
x
|
2,99
x
|
-
|
5,49
x
|
4,72
x
|
4,1
x
|
Aantal aandelen (in duizenden)
|
2.031.752
|
2.031.752
|
2.112.373
|
2.160.139
|
2.160.139
|
2.160.139
|
-
|
-
|
Referentieprijs
2 |
251,3
|
702,4
|
774,2
|
631,9
|
1.342
|
1.584
|
1.584
|
1.584
|
Datum van publicatie
|
05-05-20
|
04-05-21
|
25-05-22
|
30-05-23
|
02-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
114.388
|
125.496
|
159.340
|
208.519
|
267.106
|
305.402
|
342.353
|
398.039
|
EBITDA
1 |
59.390
|
86.840
|
88.789
|
128.334
|
158.639
|
184.999
|
209.748
|
244.289
|
Bedrijfsresultaat (EBIT)
1 |
42.590
|
65.771
|
61.393
|
94.102
|
119.755
|
141.786
|
163.135
|
192.897
|
Operationele Marge
|
37,23%
|
52,41%
|
38,53%
|
45,13%
|
44,83%
|
46,43%
|
47,65%
|
48,46%
|
Resultaat voor belastingen (EBT)
1 |
42.439
|
62.920
|
55.412
|
54.891
|
100.937
|
127.740
|
151.641
|
187.568
|
Nettowinst (verlies)
1 |
37.631
|
49.943
|
47.281
|
53.102
|
81.106
|
106.382
|
122.511
|
142.894
|
Nettomarge
|
32,9%
|
39,8%
|
29,67%
|
25,47%
|
30,36%
|
34,83%
|
35,78%
|
35,9%
|
WPA
2 |
18,35
|
24,58
|
22,39
|
24,58
|
37,55
|
48,39
|
56,45
|
64,17
|
Free Cash Flow
1 |
37.868
|
56.023
|
60.510
|
28.085
|
-
|
71.052
|
115.964
|
152.718
|
FCF-marge
|
33,11%
|
44,64%
|
37,98%
|
13,47%
|
-
|
23,27%
|
33,87%
|
38,37%
|
Kasstroomconversie (ebitda)
|
63,76%
|
64,51%
|
68,15%
|
21,88%
|
-
|
38,41%
|
55,29%
|
62,52%
|
Kasstroomconversie (nettowinst)
|
100,63%
|
112,17%
|
127,98%
|
52,89%
|
-
|
66,79%
|
94,66%
|
106,87%
|
Dividend per aandeel
2 |
3,200
|
5,000
|
5,000
|
5,000
|
-
|
7,971
|
9,195
|
10,84
|
Datum van publicatie
|
05-05-20
|
04-05-21
|
25-05-22
|
30-05-23
|
02-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2021 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
---|
Omzet
1 |
51.952
|
37.971
|
38.450
|
46.380
|
52.108
|
106.289
|
47.862
|
57.968
|
62.476
|
66.464
|
128.940
|
69.201
|
68.965
|
70.552
|
75.268
|
78.360
|
84.538
|
-
|
EBITDA
1 |
-
|
24.310
|
18.588
|
30.050
|
32.600
|
65.510
|
30.110
|
32.713
|
37.536
|
38.805
|
76.341
|
41.860
|
40.438
|
41.209
|
44.253
|
48.262
|
50.665
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
17.248
|
11.838
|
22.817
|
24.060
|
-
|
21.277
|
24.264
|
28.041
|
29.060
|
-
|
32.006
|
30.648
|
31.800
|
34.233
|
36.471
|
39.602
|
-
|
Operationele Marge
|
-
|
45,42%
|
30,79%
|
49,2%
|
46,17%
|
-
|
44,46%
|
41,86%
|
44,88%
|
43,72%
|
-
|
46,25%
|
44,44%
|
45,07%
|
45,48%
|
46,54%
|
46,85%
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
17.395
|
11.704
|
10.304
|
19.004
|
-
|
15.639
|
9.195
|
24.907
|
25.207
|
50.114
|
27.413
|
23.410
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
14.723
|
10.240
|
10.724
|
16.775
|
28.358
|
13.155
|
11.589
|
21.147
|
17.478
|
38.626
|
22.084
|
20.397
|
23.927
|
27.183
|
29.161
|
30.330
|
-
|
Nettomarge
|
-
|
38,77%
|
26,63%
|
23,12%
|
32,19%
|
26,68%
|
27,49%
|
19,99%
|
33,85%
|
26,3%
|
29,96%
|
31,91%
|
29,58%
|
33,91%
|
36,11%
|
37,21%
|
35,88%
|
-
|
WPA
2 |
-
|
6,970
|
4,850
|
5,080
|
7,770
|
-
|
6,090
|
5,360
|
9,790
|
8,090
|
-
|
10,22
|
9,440
|
11,23
|
12,31
|
12,91
|
13,74
|
14,08
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,000
|
-
|
6,000
|
-
|
Datum van publicatie
|
03-11-20
|
01-02-22
|
25-05-22
|
08-08-22
|
01-11-22
|
01-11-22
|
07-02-23
|
30-05-23
|
08-08-23
|
09-11-23
|
09-11-23
|
01-02-24
|
02-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
221.370
|
274.960
|
371.949
|
449.847
|
-
|
361.644
|
288.359
|
179.037
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,727
x
|
3,166
x
|
4,189
x
|
3,505
x
|
-
|
1,955
x
|
1,375
x
|
0,7329
x
|
Free Cash Flow
1 |
37.868
|
56.023
|
60.511
|
28.085
|
-
|
71.052
|
115.964
|
152.718
|
ROE (netto-inkomsten/eigen vermogen)
|
15%
|
17,8%
|
13,7%
|
12,1%
|
-
|
17,9%
|
18,1%
|
18,1%
|
ROA (netto-inkomsten/totale activa)
|
6,34%
|
7,26%
|
5,55%
|
4,95%
|
-
|
8,94%
|
9,63%
|
-
|
Totale activa
1 |
593.657
|
687.637
|
851.709
|
1.072.959
|
-
|
1.190.334
|
1.271.662
|
-
|
Nettoactief per aandeel
2 |
126,0
|
151,0
|
181,0
|
211,0
|
-
|
288,0
|
336,0
|
386,0
|
Cashflow per aandeel
2 |
36,10
|
37,20
|
46,40
|
55,20
|
-
|
66,80
|
82,90
|
105,0
|
Capex
1 |
36.150
|
19.535
|
37.492
|
91.248
|
-
|
102.345
|
85.793
|
78.386
|
Capex/omzet
|
31,6%
|
15,57%
|
23,53%
|
43,76%
|
-
|
33,51%
|
25,06%
|
19,69%
|
Datum van publicatie
|
05-05-20
|
04-05-21
|
25-05-22
|
30-05-23
|
02-05-24
|
-
|
-
|
-
|
Laatste slotkoers
1.437
INR Gemiddelde koersdoel
1.535
INR Spread / Gemiddelde doel +6,77% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +54,63% | 37,2 mld. | | +17,35% | 18,29 mld. | | 0,00% | 13,47 mld. | | +14,40% | 7,91 mld. | | +37,12% | 7,15 mld. | | -21,16% | 7,04 mld. | | +41,96% | 6,93 mld. | | +9,77% | 5,97 mld. | | +11,73% | 4,21 mld. | | +1,61% | 4,03 mld. |
Zeehavendiensten - Andere
|