Beurs gesloten -
NSE India S.E.
13:43:51 03-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.154
INR
|
+1,49%
|
|
-5,99%
|
-11,63%
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
25.635
|
139.154
|
167.903
|
131.532
|
161.740
|
-
|
-
|
Bedrijfswaarde
1 |
25.046
|
139.529
|
163.341
|
126.106
|
145.976
|
148.194
|
144.469
|
K/w-verhouding
|
38,5
x
|
103
x
|
77,9
x
|
53,6
x
|
47,5
x
|
42,7
x
|
33,7
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
7,68
x
|
26,9
x
|
15,5
x
|
9,17
x
|
7,92
x
|
7,23
x
|
5,94
x
|
Bedrijfswaarde/omzet
|
7,5
x
|
27
x
|
15,1
x
|
8,79
x
|
7,92
x
|
6,62
x
|
5,3
x
|
Bedrijfswaarde/EBITDA
|
26,7
x
|
108
x
|
76,6
x
|
43,8
x
|
40,6
x
|
32,8
x
|
25,4
x
|
Bedrijfswaarde/FCF
|
59,7
x
|
267
x
|
-192
x
|
185
x
|
61,3
x
|
56,3
x
|
37,5
x
|
FCF Yield
|
1,68%
|
0,38%
|
-0,52%
|
0,54%
|
1,63%
|
1,78%
|
2,67%
|
Price to Book
|
-
|
-
|
14,3
x
|
8,97
x
|
7,38
x
|
5,64
x
|
4,86
x
|
Aantal aandelen (in duizenden)
|
127.482
|
127.482
|
133.251
|
133.251
|
140.132
|
-
|
-
|
Referentieprijs
2 |
201,1
|
1.092
|
1.260
|
987,1
|
1.154
|
1.154
|
1.154
|
Datum van publicatie
|
30-05-20
|
29-05-21
|
14-05-22
|
13-05-23
|
24-05-24
|
-
|
-
|
Fiscaal tijdperk: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.494
|
3.338
|
5.168
|
10.817
|
14.340
|
18.428
|
22.380
|
27.234
|
EBITDA
1 |
-
|
939,8
|
1.297
|
2.131
|
2.881
|
3.600
|
4.515
|
5.678
|
Bedrijfsresultaat (EBIT)
1 |
-
|
806,5
|
1.100
|
1.802
|
2.386
|
2.885
|
3.691
|
4.720
|
Operationele Marge
|
-
|
24,16%
|
21,29%
|
16,66%
|
16,64%
|
15,65%
|
16,49%
|
17,33%
|
Resultaat voor belastingen (EBT)
1 |
-
|
792,2
|
1.479
|
2.448
|
2.816
|
3.268
|
4.293
|
5.461
|
Nettowinst (verlies)
1 |
-
|
655,2
|
1.348
|
2.139
|
2.446
|
2.973
|
3.776
|
4.776
|
Nettomarge
|
-
|
19,63%
|
26,09%
|
19,77%
|
17,06%
|
16,13%
|
16,87%
|
17,54%
|
WPA
2 |
-
|
5,226
|
10,59
|
16,18
|
18,43
|
21,91
|
27,04
|
34,22
|
Free Cash Flow
1 |
-
|
419,7
|
523,4
|
-851,2
|
680,3
|
2.452
|
2.634
|
3.850
|
FCF-marge
|
-
|
12,57%
|
10,13%
|
-7,87%
|
4,74%
|
13,43%
|
11,77%
|
14,14%
|
Kasstroomconversie (ebitda)
|
-
|
44,66%
|
40,36%
|
-
|
23,62%
|
68,64%
|
58,35%
|
67,81%
|
Kasstroomconversie (nettowinst)
|
-
|
64,06%
|
38,82%
|
-
|
27,81%
|
86,73%
|
69,77%
|
80,62%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
05-08-19
|
30-05-20
|
29-05-21
|
14-05-22
|
13-05-23
|
24-05-24
|
-
|
-
|
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 |
1.505
|
1.416
|
1.525
|
2.747
|
3.394
|
3.151
|
3.475
|
3.546
|
3.761
|
3.558
|
4.066
|
4.396
|
4.867
|
4.992
|
5.204
|
EBITDA
1 |
-
|
-
|
-
|
520,1
|
676,9
|
583,7
|
686,6
|
707,8
|
803,3
|
690
|
781
|
870
|
989,2
|
975
|
1.028
|
Bedrijfsresultaat (EBIT)
1 |
333,2
|
292,4
|
298,6
|
439,5
|
578,2
|
485,6
|
593,7
|
577,4
|
667,9
|
554,5
|
636,9
|
725
|
795,5
|
774,3
|
849
|
Operationele Marge
|
22,14%
|
20,65%
|
19,58%
|
16%
|
17,04%
|
15,41%
|
17,09%
|
16,28%
|
17,76%
|
15,58%
|
15,66%
|
16,49%
|
16,35%
|
15,51%
|
16,31%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
570,3
|
703,6
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
808,5
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
-
|
357,2
|
476,1
|
620,7
|
684,7
|
545,3
|
586,8
|
689,8
|
624
|
661,8
|
699,5
|
751,2
|
773,5
|
884,5
|
Nettomarge
|
-
|
-
|
23,43%
|
17,33%
|
18,29%
|
21,73%
|
15,69%
|
16,55%
|
18,34%
|
17,54%
|
16,28%
|
15,91%
|
15,44%
|
15,49%
|
17%
|
WPA
2 |
-
|
-
|
2,736
|
18,08
|
4,700
|
5,180
|
4,130
|
4,430
|
5,190
|
4,680
|
4,970
|
5,250
|
5,474
|
5,588
|
6,400
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
06-02-21
|
29-05-21
|
07-08-21
|
10-11-21
|
05-02-22
|
14-05-22
|
06-08-22
|
07-11-22
|
04-02-23
|
13-05-23
|
05-08-23
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
375
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
590
|
-
|
4.562
|
5.426
|
11.522
|
13.546
|
17.271
|
Hefboom (schuld/ebitda)
|
-
|
-
|
0,2895
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
420
|
523
|
-851
|
680
|
2.452
|
2.634
|
3.850
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
43,5%
|
45,9%
|
27,8%
|
18,5%
|
15,4%
|
13,8%
|
15,1%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
-
|
-
|
-
|
88,40
|
110,0
|
156,0
|
205,0
|
238,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
311
|
493
|
2.911
|
1.923
|
932
|
1.411
|
1.473
|
Capex/omzet
|
-
|
9,31%
|
9,54%
|
26,91%
|
13,41%
|
5,11%
|
6,3%
|
5,41%
|
Datum van publicatie
|
05-08-19
|
30-05-20
|
29-05-21
|
14-05-22
|
13-05-23
|
24-05-24
|
-
|
-
|
Laatste slotkoers
1.154
INR Gemiddelde koersdoel
1.385
INR Spread / Gemiddelde doel +19,96% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -11,63% | 1,91 mld. | | -25,00% | 510 mln. | | +5,82% | 364 mln. | | -34,98% | 364 mln. | | -50,38% | 116 mln. | | +11,21% | 113 mln. | | +56,72% | 87,54 mln. | | +2,95% | 85,38 mln. | | -32,28% | 74,45 mln. | | +30,77% | 73,85 mln. |
Marketingconsultancydiensten
|