Beurs gesloten -
NSE India S.E.
13:43:52 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
147
INR
|
+2,94%
|
|
+1,41%
|
+10,98%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
96.853
|
54.156
|
78.679
|
100.545
|
88.349
|
194.925
|
-
|
-
|
Bedrijfswaarde
1 |
207.533
|
158.056
|
180.939
|
214.205
|
205.089
|
279.586
|
300.939
|
285.998
|
K/w-verhouding
|
8,18
x
|
4,16
x
|
5,91
x
|
7,4
x
|
6,58
x
|
11,7
x
|
12,5
x
|
10,4
x
|
Dividendrendement
|
2,4%
|
4,9%
|
7,58%
|
5,93%
|
6,75%
|
3,7%
|
3,2%
|
3,33%
|
Marktkapitalisatie/omzet
|
0,91
x
|
0,49
x
|
0,68
x
|
0,8
x
|
0,62
x
|
1,05
x
|
1,14
x
|
1,08
x
|
Bedrijfswaarde/omzet
|
1,95
x
|
1,44
x
|
1,55
x
|
1,71
x
|
1,44
x
|
1,83
x
|
1,75
x
|
1,59
x
|
Bedrijfswaarde/EBITDA
|
7,37
x
|
4,39
x
|
5,01
x
|
5,86
x
|
5,99
x
|
7,2
x
|
7,34
x
|
6,55
x
|
Bedrijfswaarde/FCF
|
14,3
x
|
7,01
x
|
8,47
x
|
12,4
x
|
16
x
|
17,7
x
|
15,5
x
|
8,34
x
|
FCF Yield
|
7,02%
|
14,3%
|
11,8%
|
8,03%
|
6,25%
|
5,65%
|
6,46%
|
12%
|
Price to Book
|
1,08
x
|
0,56
x
|
0,8
x
|
0,97
x
|
0,81
x
|
1,41
x
|
1,53
x
|
1,41
x
|
Aantal aandelen (in duizenden)
|
1.325.570
|
1.325.570
|
1.325.570
|
1.325.570
|
1.325.570
|
1.325.570
|
-
|
-
|
Referentieprijs
2 |
73,06
|
40,86
|
59,36
|
75,85
|
66,65
|
147,0
|
147,0
|
147,0
|
Datum van publicatie
|
17-05-19
|
29-06-20
|
16-06-21
|
13-05-22
|
22-05-23
|
23-05-24
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
106.640
|
110.140
|
116.390
|
125.440
|
142.460
|
152.930
|
171.568
|
179.851
|
EBITDA
1 |
28.170
|
36.040
|
36.100
|
36.540
|
34.250
|
38.830
|
41.013
|
43.686
|
Bedrijfsresultaat (EBIT)
1 |
20.530
|
28.230
|
27.430
|
27.690
|
25.470
|
26.660
|
31.742
|
34.627
|
Operationele Marge
|
19,25%
|
25,63%
|
23,57%
|
22,07%
|
17,88%
|
17,43%
|
18,5%
|
19,25%
|
Resultaat voor belastingen (EBT)
1 |
15.710
|
16.690
|
17.520
|
19.160
|
17.390
|
16.830
|
22.760
|
24.438
|
Nettowinst (verlies)
1 |
11.980
|
13.020
|
13.310
|
13.590
|
13.430
|
13.760
|
15.615
|
18.711
|
Nettomarge
|
11,23%
|
11,82%
|
11,44%
|
10,83%
|
9,43%
|
9%
|
9,1%
|
10,4%
|
WPA
2 |
8,932
|
9,824
|
10,04
|
10,25
|
10,13
|
10,38
|
11,73
|
14,08
|
Free Cash Flow
1 |
14.561
|
22.560
|
21.350
|
17.210
|
12.820
|
15.810
|
19.443
|
34.296
|
FCF-marge
|
13,65%
|
20,48%
|
18,34%
|
13,72%
|
9%
|
10,34%
|
11,33%
|
19,07%
|
Kasstroomconversie (ebitda)
|
51,69%
|
62,6%
|
59,14%
|
47,1%
|
37,43%
|
40,72%
|
47,41%
|
78,5%
|
Kasstroomconversie (nettowinst)
|
121,54%
|
173,27%
|
160,41%
|
126,64%
|
95,46%
|
114,9%
|
124,51%
|
183,29%
|
Dividend per aandeel
2 |
1,750
|
2,000
|
4,500
|
4,500
|
4,500
|
4,500
|
4,712
|
4,900
|
Datum van publicatie
|
17-05-19
|
29-06-20
|
16-06-21
|
13-05-22
|
22-05-23
|
23-05-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 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
|
---|
Omzet
1 |
25.390
|
28.900
|
32.160
|
34.940
|
67.070
|
31.080
|
30.110
|
41.020
|
39.130
|
80.150
|
31.290
|
31.020
|
43.100
|
38.378
|
86.620
|
36.834
|
36.106
|
EBITDA
1 |
7.840
|
9.400
|
8.690
|
9.400
|
18.030
|
8.270
|
10.240
|
7.970
|
8.470
|
-
|
8.270
|
9.540
|
9.880
|
8.058
|
-
|
7.340
|
8.498
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
8.010
|
-
|
-
|
-
|
6.080
|
-
|
6.880
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
26,6%
|
-
|
-
|
-
|
19,43%
|
-
|
15,96%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
4.340
|
5.450
|
3.930
|
-
|
-
|
-
|
5.840
|
3.590
|
-
|
-
|
4.140
|
-
|
4.390
|
4.234
|
-
|
3.920
|
5.440
|
Nettowinst (verlies)
1 |
3.280
|
4.230
|
2.710
|
3.350
|
6.060
|
3.290
|
4.240
|
2.970
|
3.190
|
5.910
|
3.360
|
4.330
|
3.470
|
2.868
|
6.950
|
3.226
|
3.954
|
Nettomarge
|
12,92%
|
14,64%
|
8,43%
|
9,59%
|
9,04%
|
10,59%
|
14,08%
|
7,24%
|
8,15%
|
7,37%
|
10,74%
|
13,96%
|
8,05%
|
7,47%
|
8,02%
|
8,76%
|
10,95%
|
WPA
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,400
|
3,270
|
2,620
|
2,500
|
-
|
-
|
2,910
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13-01-21
|
16-06-21
|
11-08-21
|
11-11-21
|
11-11-21
|
13-01-22
|
13-05-22
|
10-08-22
|
14-11-22
|
14-11-22
|
14-02-23
|
22-05-23
|
04-08-23
|
-
|
08-11-23
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
110.680
|
103.900
|
102.260
|
113.660
|
116.740
|
118.330
|
106.014
|
91.073
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,929
x
|
2,883
x
|
2,833
x
|
3,111
x
|
3,408
x
|
3,047
x
|
2,585
x
|
2,085
x
|
Free Cash Flow
1 |
14.561
|
22.560
|
21.350
|
17.210
|
12.820
|
15.810
|
19.443
|
34.296
|
ROE (netto-inkomsten/eigen vermogen)
|
13,6%
|
13,9%
|
13,8%
|
13,4%
|
12,6%
|
12,3%
|
13,8%
|
13,1%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
67,50
|
73,00
|
74,20
|
78,20
|
82,00
|
86,10
|
95,90
|
104,0
|
Cashflow per aandeel
|
-
|
22,70
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
8.378
|
7.460
|
6.830
|
7.780
|
6.960
|
7.710
|
7.784
|
7.837
|
Capex/omzet
|
7,86%
|
6,77%
|
5,87%
|
6,2%
|
4,89%
|
5,04%
|
4,54%
|
4,36%
|
Datum van publicatie
|
17-05-19
|
29-06-20
|
16-06-21
|
13-05-22
|
22-05-23
|
23-05-24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
147
INR Gemiddelde koersdoel
156,3
INR Spread / Gemiddelde doel +6,31% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +10,98% | 2,34 mld. | | +31,81% | 164 mld. | | +14,29% | 87,63 mld. | | +1,94% | 82,56 mld. | | +6,73% | 79,93 mld. | | -1,10% | 73,31 mld. | | +86,00% | 68,54 mld. | | -.--% | 48,21 mld. | | +11,07% | 47,55 mld. | | +14,72% | 45,2 mld. |
Elektriciteitsbedrijven - Andere
|