Beurs gesloten -
NSE India S.E.
15:25:34 04-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.858
INR
|
-0,31%
|
|
-0,51%
|
-16,01%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.431.795
|
1.598.503
|
2.433.868
|
2.954.281
|
2.648.969
|
2.741.052
|
-
|
-
|
Bedrijfswaarde
1 |
1.416.501
|
1.581.135
|
2.394.141
|
2.924.365
|
2.616.959
|
2.730.596
|
2.703.534
|
2.697.524
|
K/w-verhouding
|
66,3
x
|
59,1
x
|
77,5
x
|
97,5
x
|
64,5
x
|
50
x
|
51,2
x
|
46,8
x
|
Dividendrendement
|
0,7%
|
0,72%
|
0,7%
|
0,62%
|
0,77%
|
1,13%
|
1,17%
|
1,29%
|
Marktkapitalisatie/omzet
|
7,4
x
|
7,91
x
|
11,2
x
|
10,2
x
|
7,71
x
|
7,69
x
|
7,2
x
|
6,51
x
|
Bedrijfswaarde/omzet
|
7,32
x
|
7,82
x
|
11
x
|
10
x
|
7,61
x
|
7,69
x
|
7,1
x
|
6,4
x
|
Bedrijfswaarde/EBITDA
|
37,8
x
|
37,5
x
|
49,3
x
|
60,9
x
|
41,7
x
|
36
x
|
35,1
x
|
31,9
x
|
Bedrijfswaarde/FCF
|
133
x
|
71
x
|
70,4
x
|
652
x
|
89,6
x
|
60,9
x
|
62,6
x
|
64,6
x
|
FCF Yield
|
0,75%
|
1,41%
|
1,42%
|
0,15%
|
1,12%
|
1,64%
|
1,6%
|
1,55%
|
Price to Book
|
15
x
|
15,8
x
|
19
x
|
21,4
x
|
16,6
x
|
14,8
x
|
13,3
x
|
11,8
x
|
Aantal aandelen (in duizenden)
|
959.198
|
959.198
|
959.198
|
959.198
|
959.198
|
959.198
|
-
|
-
|
Referentieprijs
2 |
1.493
|
1.666
|
2.537
|
3.080
|
2.762
|
2.858
|
2.858
|
2.858
|
Datum van publicatie
|
09-05-19
|
23-06-20
|
12-05-21
|
10-05-22
|
11-05-23
|
09-05-24
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
193.498
|
202.112
|
217.128
|
291.013
|
343.678
|
354.947
|
380.758
|
421.195
|
EBITDA
1 |
37.516
|
42.125
|
48.556
|
48.036
|
62.698
|
75.850
|
77.092
|
84.653
|
Bedrijfsresultaat (EBIT)
1 |
33.209
|
34.320
|
40.643
|
39.872
|
54.018
|
67.320
|
67.071
|
73.020
|
Operationele Marge
|
17,16%
|
16,98%
|
18,72%
|
13,7%
|
15,72%
|
18,97%
|
17,62%
|
17,34%
|
Resultaat voor belastingen (EBT)
1 |
32.699
|
36.340
|
43.044
|
41.877
|
56.888
|
73.478
|
71.896
|
78.463
|
Nettowinst (verlies)
1 |
21.595
|
27.052
|
31.393
|
30.306
|
41.064
|
54.602
|
53.468
|
58.174
|
Nettomarge
|
11,16%
|
13,38%
|
14,46%
|
10,41%
|
11,95%
|
15,38%
|
14,04%
|
13,81%
|
WPA
2 |
22,51
|
28,20
|
32,73
|
31,59
|
42,82
|
56,94
|
55,87
|
61,06
|
Free Cash Flow
1 |
10.635
|
22.284
|
34.015
|
4.482
|
29.201
|
44.502
|
43.164
|
41.757
|
FCF-marge
|
5,5%
|
11,03%
|
15,67%
|
1,54%
|
8,5%
|
12,35%
|
11,34%
|
9,91%
|
Kasstroomconversie (ebitda)
|
28,35%
|
52,9%
|
70,05%
|
9,33%
|
46,57%
|
56,53%
|
55,99%
|
49,33%
|
Kasstroomconversie (nettowinst)
|
49,25%
|
82,37%
|
108,35%
|
14,79%
|
71,11%
|
80,44%
|
80,73%
|
71,78%
|
Dividend per aandeel
2 |
10,50
|
12,00
|
17,85
|
19,15
|
21,25
|
32,30
|
33,45
|
36,95
|
Datum van publicatie
|
09-05-19
|
23-06-20
|
12-05-21
|
10-05-22
|
11-05-23
|
09-05-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
---|
Omzet
1 |
85.272
|
78.927
|
86.069
|
84.576
|
86.367
|
87.508
|
91.823
|
84.786
|
91.031
|
87.308
|
93.807
|
89.730
|
97.434
|
97.579
|
-
|
EBITDA
1 |
15.423
|
14.433
|
15.560
|
12.277
|
16.114
|
18.638
|
21.213
|
17.162
|
20.561
|
16.914
|
21.396
|
16.771
|
20.126
|
17.269
|
-
|
Bedrijfsresultaat (EBIT)
1 |
13.344
|
12.382
|
13.478
|
10.120
|
13.974
|
16.437
|
19.230
|
15.075
|
18.357
|
14.658
|
18.393
|
13.854
|
17.172
|
14.278
|
-
|
Operationele Marge
|
15,65%
|
15,69%
|
15,66%
|
11,97%
|
16,18%
|
18,78%
|
20,94%
|
17,78%
|
20,17%
|
16,79%
|
19,61%
|
15,44%
|
17,62%
|
14,63%
|
-
|
Resultaat voor belastingen (EBT)
1 |
13.788
|
11.892
|
14.066
|
10.942
|
14.782
|
17.098
|
21.050
|
16.509
|
19.199
|
16.241
|
19.738
|
15.000
|
18.475
|
15.552
|
-
|
Nettowinst (verlies)
1 |
10.157
|
8.504
|
10.169
|
7.827
|
10.727
|
12.341
|
15.504
|
12.054
|
14.477
|
12.567
|
14.236
|
12.454
|
13.874
|
12.748
|
-
|
Nettomarge
|
11,91%
|
10,77%
|
11,82%
|
9,25%
|
12,42%
|
14,1%
|
16,88%
|
14,22%
|
15,9%
|
14,39%
|
15,18%
|
13,88%
|
14,24%
|
13,06%
|
-
|
WPA
2 |
10,59
|
8,870
|
10,60
|
8,160
|
11,19
|
12,87
|
16,17
|
12,57
|
15,10
|
13,10
|
14,84
|
12,99
|
14,44
|
13,32
|
-
|
Dividend per aandeel
2 |
-
|
15,50
|
-
|
-
|
-
|
21,25
|
-
|
5,150
|
-
|
-
|
-
|
-
|
-
|
33,81
|
-
|
Datum van publicatie
|
20-01-22
|
10-05-22
|
26-07-22
|
20-10-22
|
19-01-23
|
11-05-23
|
25-07-23
|
26-10-23
|
17-01-24
|
09-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
17.369
|
39.728
|
29.917
|
32.010
|
-
|
37.517
|
43.528
|
54.672
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
22.284
|
34.015
|
4.483
|
29.201
|
-
|
43.164
|
41.757
|
57.786
|
ROE (netto-inkomsten/eigen vermogen)
|
27,6%
|
27,4%
|
22,8%
|
27,6%
|
-
|
27%
|
26,6%
|
26,7%
|
ROA (netto-inkomsten/totale activa)
|
16,7%
|
17,2%
|
14%
|
16,8%
|
-
|
17,9%
|
20,3%
|
16,8%
|
Totale activa
1 |
162.164
|
182.622
|
216.770
|
243.912
|
-
|
298.891
|
285.966
|
383.702
|
Nettoactief per aandeel
2 |
106,0
|
134,0
|
144,0
|
167,0
|
-
|
215,0
|
242,0
|
267,0
|
Cashflow per aandeel
2 |
27,40
|
38,40
|
10,30
|
43,70
|
-
|
50,20
|
52,90
|
65,10
|
Capex
1 |
4.035
|
2.819
|
5.382
|
12.734
|
-
|
24.006
|
22.630
|
13.810
|
Capex/omzet
|
2%
|
1,3%
|
1,85%
|
3,71%
|
-
|
6,3%
|
5,37%
|
3%
|
Datum van publicatie
|
23-06-20
|
12-05-21
|
10-05-22
|
11-05-23
|
09-05-24
|
-
|
-
|
-
|
Laatste slotkoers
2.858
INR Gemiddelde koersdoel
2.943
INR Spread / Gemiddelde doel +2,99% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -16,01% | 33,08 mld. | | -1,94% | 76,61 mld. | | -11,95% | 30,99 mld. | | -3,51% | 16,19 mld. | | -1,07% | 14,19 mld. | | -14,73% | 11,89 mld. | | +5,00% | 7,91 mld. | | -24,55% | 6,61 mld. | | +10,83% | 3,6 mld. | | -5,48% | 3,18 mld. |
Verf & Coating
|