Beurs gesloten -
NSE India S.E.
13:43:51 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.373
INR
|
-0,32%
|
|
-1,13%
|
+32,99%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.330.162
|
2.402.700
|
2.839.283
|
4.300.863
|
4.317.350
|
8.179.418
|
-
|
-
|
Bedrijfswaarde
1 |
2.483.047
|
3.377.852
|
4.291.693
|
5.854.085
|
5.651.805
|
7.268.942
|
9.644.018
|
9.301.814
|
K/w-verhouding
|
326
x
|
-6,95
x
|
-18,7
x
|
99
x
|
51,4
x
|
96
x
|
38,4
x
|
26,8
x
|
Dividendrendement
|
0,75%
|
0,45%
|
0,77%
|
0,4%
|
0,53%
|
0,33%
|
0,75%
|
1,04%
|
Marktkapitalisatie/omzet
|
1,65
x
|
2,74
x
|
2,82
x
|
3,69
x
|
3,1
x
|
4,85
x
|
4,82
x
|
4,27
x
|
Bedrijfswaarde/omzet
|
3,07
x
|
3,86
x
|
4,27
x
|
5,02
x
|
4,06
x
|
4,85
x
|
5,69
x
|
4,85
x
|
Bedrijfswaarde/EBITDA
|
9,51
x
|
9,15
x
|
9,33
x
|
10,1
x
|
7,83
x
|
9,28
x
|
10,6
x
|
8,86
x
|
Bedrijfswaarde/FCF
|
-27,7
x
|
-318
x
|
18,2
x
|
19,5
x
|
14,4
x
|
29,6
x
|
22,3
x
|
18,1
x
|
FCF Yield
|
-3,61%
|
-0,31%
|
5,48%
|
5,12%
|
6,96%
|
3,38%
|
4,49%
|
5,53%
|
Price to Book
|
1,87
x
|
3,12
x
|
4,82
x
|
6,34
x
|
5,48
x
|
9,26
x
|
7,53
x
|
6,09
x
|
Aantal aandelen (in duizenden)
|
3.995.681
|
5.453.246
|
5.488.659
|
5.881.247
|
5.964.355
|
6.073.306
|
-
|
-
|
Referentieprijs
2 |
332,9
|
440,6
|
517,3
|
755,4
|
749,0
|
1.372
|
1.372
|
1.372
|
Datum van publicatie
|
06-05-19
|
18-05-20
|
17-05-21
|
17-05-22
|
16-05-23
|
14-05-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
807.802
|
875.390
|
1.006.158
|
1.165.469
|
1.391.448
|
1.499.824
|
1.696.255
|
1.916.692
|
EBITDA
1 |
261.101
|
369.343
|
460.145
|
580.682
|
722.101
|
782.918
|
908.691
|
1.049.474
|
Bedrijfsresultaat (EBIT)
1 |
47.626
|
92.447
|
166.101
|
249.775
|
357.783
|
387.542
|
480.693
|
590.643
|
Operationele Marge
|
5,9%
|
10,56%
|
16,51%
|
21,43%
|
25,71%
|
25,84%
|
28,34%
|
30,82%
|
Resultaat voor belastingen (EBT)
1 |
-17.318
|
-428.465
|
-144.882
|
124.831
|
165.607
|
126.790
|
313.864
|
449.101
|
Nettowinst (verlies)
1 |
4.095
|
-321.832
|
-150.835
|
42.549
|
83.459
|
74.670
|
212.289
|
293.680
|
Nettomarge
|
0,51%
|
-36,76%
|
-14,99%
|
3,65%
|
6%
|
4,98%
|
12,52%
|
15,32%
|
WPA
2 |
1,020
|
-63,41
|
-27,65
|
7,630
|
14,57
|
12,80
|
35,68
|
51,24
|
Free Cash Flow
1 |
-89.547
|
-10.615
|
235.344
|
299.550
|
393.565
|
334.971
|
433.211
|
514.747
|
FCF-marge
|
-11,09%
|
-1,21%
|
23,39%
|
25,7%
|
28,28%
|
22,16%
|
25,54%
|
26,86%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
51,15%
|
51,59%
|
54,5%
|
42,09%
|
47,67%
|
49,05%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
704,01%
|
471,57%
|
370,77%
|
204,07%
|
175,28%
|
Dividend per aandeel
2 |
2,500
|
2,000
|
4,000
|
3,000
|
4,000
|
4,542
|
10,24
|
14,30
|
Datum van publicatie
|
06-05-19
|
18-05-20
|
17-05-21
|
17-05-22
|
16-05-23
|
14-05-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2022 Q2
|
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
|
---|
Omzet
1 |
283.264
|
298.666
|
315.003
|
328.046
|
345.268
|
358.044
|
360.090
|
374.400
|
370.438
|
378.995
|
375.991
|
-
|
-
|
-
|
-
|
EBITDA
1 |
139.193
|
148.999
|
160.589
|
167.216
|
175.938
|
184.532
|
189.820
|
197.461
|
195.137
|
198.148
|
193.648
|
204.753
|
223.192
|
234.453
|
229.143
|
Bedrijfsresultaat (EBIT)
1 |
56.721
|
63.527
|
74.763
|
79.402
|
87.744
|
91.555
|
95.761
|
100.923
|
97.794
|
97.405
|
92.896
|
-
|
-
|
-
|
-
|
Operationele Marge
|
20,02%
|
21,27%
|
23,73%
|
24,2%
|
25,41%
|
25,57%
|
26,59%
|
26,96%
|
26,4%
|
25,7%
|
24,71%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
30.289
|
26.415
|
50.368
|
35.921
|
42.653
|
36.893
|
50.140
|
18.529
|
39.397
|
41.084
|
27.780
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
11.340
|
8.296
|
20.078
|
16.069
|
21.452
|
15.882
|
30.056
|
16.125
|
13.407
|
24.422
|
20.716
|
-
|
-
|
-
|
-
|
Nettomarge
|
4%
|
2,78%
|
6,37%
|
4,9%
|
6,21%
|
4,44%
|
8,35%
|
4,31%
|
3,62%
|
6,44%
|
5,51%
|
-
|
-
|
-
|
-
|
WPA
2 |
2,060
|
1,480
|
3,550
|
2,840
|
3,750
|
2,760
|
5,190
|
2,790
|
2,310
|
4,170
|
3,510
|
5,931
|
8,703
|
8,644
|
10,72
|
Dividend per aandeel
2 |
-
|
-
|
3,000
|
-
|
-
|
-
|
4,000
|
-
|
-
|
-
|
3,483
|
-
|
-
|
-
|
13,95
|
Datum van publicatie
|
02-11-21
|
08-02-22
|
17-05-22
|
08-08-22
|
31-10-22
|
07-02-23
|
16-05-23
|
03-08-23
|
31-10-23
|
05-02-24
|
14-05-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.152.885
|
975.152
|
1.452.410
|
1.553.222
|
1.334.455
|
1.741.800
|
1.464.600
|
1.122.396
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,415
x
|
2,64
x
|
3,156
x
|
2,675
x
|
1,848
x
|
2,188
x
|
1,612
x
|
1,069
x
|
Free Cash Flow
1 |
-89.547
|
-10.615
|
235.344
|
299.550
|
393.565
|
334.971
|
433.211
|
514.747
|
ROE (netto-inkomsten/eigen vermogen)
|
-3,57%
|
-4,56%
|
-15%
|
6,78%
|
11,6%
|
12,4%
|
21,1%
|
24,2%
|
ROA (netto-inkomsten/totale activa)
|
0,16%
|
-1,07%
|
-4,27%
|
1,2%
|
2,06%
|
3,51%
|
5,24%
|
6,64%
|
Totale activa
1 |
2.628.370
|
30.201.952
|
3.534.008
|
3.548.411
|
4.051.408
|
2.571.720
|
4.049.008
|
4.426.033
|
Nettoactief per aandeel
2 |
178,0
|
141,0
|
107,0
|
119,0
|
137,0
|
148,0
|
182,0
|
225,0
|
Cashflow per aandeel
2 |
49,30
|
35,70
|
88,40
|
101,0
|
114,0
|
89,60
|
115,0
|
128,0
|
Capex
1 |
287.427
|
191.902
|
246.706
|
250.616
|
259.681
|
401.211
|
375.163
|
370.197
|
Capex/omzet
|
35,58%
|
21,92%
|
24,52%
|
21,5%
|
18,66%
|
26,54%
|
22,12%
|
19,31%
|
Datum van publicatie
|
06-05-19
|
18-05-20
|
17-05-21
|
17-05-22
|
16-05-23
|
14-05-24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
1.372
INR Gemiddelde koersdoel
1.413
INR Spread / Gemiddelde doel +2,98% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +7,27% | 56,91 mld. | | -5,97% | 25,65 mld. | | -11,22% | 21,79 mld. | | -4,69% | 12,4 mld. | | -4,69% | 9,6 mld. | | -6,62% | 9,5 mld. | | +4,64% | 9,26 mld. | | -28,95% | 7,88 mld. | | +18,56% | 6,74 mld. |
draadloze telecom
|