Beurs gesloten -
NSE India S.E.
13:43:54 05-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
748,2
INR
|
+8,11%
|
|
+13,25%
|
+5,06%
|
Fiscaal tijdperk: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
247.525
|
112.688
|
185.338
|
193.042
|
163.880
|
294.874
|
-
|
-
|
Bedrijfswaarde
1 |
218.960
|
84.056
|
147.977
|
158.508
|
126.870
|
236.549
|
221.620
|
211.532
|
K/w-verhouding
|
17,3
x
|
8,13
x
|
12,2
x
|
11,8
x
|
9,6
x
|
12,3
x
|
14,4
x
|
13,5
x
|
Dividendrendement
|
1,99%
|
8,74%
|
1,06%
|
2,81%
|
3,61%
|
3,01%
|
2,99%
|
3,3%
|
Marktkapitalisatie/omzet
|
6,54
x
|
3,2
x
|
5,83
x
|
5,38
x
|
4,34
x
|
5,52
x
|
6,56
x
|
6,15
x
|
Bedrijfswaarde/omzet
|
5,79
x
|
2,39
x
|
4,66
x
|
4,42
x
|
3,36
x
|
5,52
x
|
4,93
x
|
4,41
x
|
Bedrijfswaarde/EBITDA
|
8,4
x
|
3,69
x
|
7,14
x
|
6,93
x
|
5,3
x
|
8,97
x
|
8,1
x
|
7,26
x
|
Bedrijfswaarde/FCF
|
12,2
x
|
8,44
x
|
12
x
|
31,5
x
|
8,32
x
|
15
x
|
15,4
x
|
11,6
x
|
FCF Yield
|
8,21%
|
11,9%
|
8,31%
|
3,18%
|
12%
|
6,65%
|
6,5%
|
8,59%
|
Price to Book
|
4,48
x
|
1,97
x
|
2,63
x
|
2,37
x
|
1,77
x
|
2,81
x
|
2,5
x
|
2,26
x
|
Aantal aandelen (in duizenden)
|
394.085
|
394.085
|
394.085
|
394.085
|
394.085
|
394.085
|
-
|
-
|
Referentieprijs
2 |
628,1
|
286,0
|
470,3
|
489,8
|
415,8
|
748,2
|
748,2
|
748,2
|
Datum van publicatie
|
23-05-19
|
26-06-20
|
11-06-21
|
27-05-22
|
19-05-23
|
24-05-24
|
-
|
-
|
Fiscaal tijdperk: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
37.825
|
35.198
|
31.769
|
35.848
|
37.720
|
42.821
|
44.970
|
47.918
|
EBITDA
1 |
26.070
|
22.759
|
20.714
|
22.875
|
23.930
|
26.381
|
27.377
|
29.142
|
Bedrijfsresultaat (EBIT)
1 |
19.440
|
15.757
|
16.675
|
19.814
|
19.105
|
21.064
|
22.081
|
23.471
|
Operationele Marge
|
51,39%
|
44,77%
|
52,49%
|
55,27%
|
50,65%
|
49,19%
|
49,1%
|
48,98%
|
Resultaat voor belastingen (EBT)
1 |
21.693
|
18.194
|
19.410
|
21.954
|
22.782
|
26.131
|
27.330
|
29.343
|
Nettowinst (verlies)
1 |
14.333
|
13.852
|
15.250
|
16.418
|
17.064
|
19.251
|
20.462
|
21.918
|
Nettomarge
|
37,89%
|
39,35%
|
48%
|
45,8%
|
45,24%
|
44,96%
|
45,5%
|
45,74%
|
WPA
2 |
36,38
|
35,16
|
38,70
|
41,66
|
43,31
|
48,86
|
51,92
|
55,60
|
Free Cash Flow
1 |
17.975
|
9.962
|
12.302
|
5.036
|
15.256
|
15.447
|
14.403
|
18.176
|
FCF-marge
|
47,52%
|
28,3%
|
38,72%
|
14,05%
|
40,44%
|
36,08%
|
32,03%
|
37,93%
|
Kasstroomconversie (ebitda)
|
68,95%
|
43,77%
|
59,39%
|
22,02%
|
63,75%
|
58,45%
|
52,61%
|
62,37%
|
Kasstroomconversie (nettowinst)
|
125,41%
|
71,92%
|
80,67%
|
30,68%
|
89,4%
|
78,96%
|
70,39%
|
82,93%
|
Dividend per aandeel
2 |
12,50
|
25,00
|
5,000
|
13,75
|
15,00
|
22,51
|
22,40
|
24,71
|
Datum van publicatie
|
23-05-19
|
26-06-20
|
11-06-21
|
27-05-22
|
19-05-23
|
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 |
9.941
|
8.026
|
8.189
|
8.487
|
10.604
|
8.568
|
12.191
|
8.256
|
8.869
|
8.404
|
13.492
|
10.598
|
9.078
|
8.983
|
-
|
EBITDA
1 |
6.081
|
5.509
|
4.871
|
5.285
|
7.349
|
5.639
|
7.733
|
5.375
|
5.843
|
4.978
|
7.974
|
6.717
|
5.654
|
4.904
|
-
|
Bedrijfsresultaat (EBIT)
1 |
5.339
|
4.648
|
4.491
|
4.882
|
5.768
|
4.943
|
5.608
|
4.574
|
4.707
|
4.233
|
7.079
|
-
|
4.899
|
4.993
|
-
|
Operationele Marge
|
53,71%
|
57,92%
|
54,85%
|
57,52%
|
54,39%
|
57,68%
|
46%
|
55,4%
|
53,07%
|
50,37%
|
52,47%
|
-
|
53,96%
|
55,58%
|
-
|
Resultaat voor belastingen (EBT)
1 |
5.960
|
5.434
|
4.923
|
5.296
|
6.232
|
5.504
|
6.585
|
5.438
|
5.667
|
5.066
|
8.268
|
-
|
5.994
|
5.941
|
-
|
Nettowinst (verlies)
1 |
4.455
|
4.875
|
3.652
|
3.955
|
4.710
|
4.102
|
4.939
|
4.073
|
4.250
|
3.802
|
5.919
|
4.711
|
4.489
|
4.485
|
-
|
Nettomarge
|
44,82%
|
60,74%
|
44,6%
|
46,6%
|
44,42%
|
47,87%
|
40,51%
|
49,33%
|
47,92%
|
45,25%
|
43,87%
|
44,45%
|
49,45%
|
49,92%
|
-
|
WPA
2 |
11,30
|
12,38
|
9,260
|
10,04
|
11,96
|
10,41
|
12,54
|
10,33
|
10,79
|
9,600
|
15,02
|
-
|
11,40
|
11,38
|
-
|
Dividend per aandeel
2 |
5,000
|
-
|
3,750
|
2,500
|
-
|
5,000
|
5,000
|
-
|
-
|
10,00
|
-
|
-
|
-
|
25,10
|
-
|
Datum van publicatie
|
08-02-21
|
11-06-21
|
13-08-21
|
05-11-21
|
10-02-22
|
27-05-22
|
12-08-22
|
11-11-22
|
03-02-23
|
19-05-23
|
11-08-23
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
28.565
|
28.632
|
37.361
|
34.534
|
37.010
|
62.707
|
73.253
|
83.342
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
17.975
|
9.962
|
12.302
|
5.036
|
15.256
|
15.447
|
14.403
|
18.176
|
ROE (netto-inkomsten/eigen vermogen)
|
28,1%
|
24,6%
|
23,9%
|
21,6%
|
19,6%
|
19,7%
|
18,4%
|
17,8%
|
ROA (netto-inkomsten/totale activa)
|
25%
|
21,8%
|
21,1%
|
19,5%
|
17,9%
|
15,3%
|
14,3%
|
14%
|
Totale activa
1 |
57.358
|
63.526
|
72.270
|
84.223
|
95.231
|
127.870
|
143.377
|
156.580
|
Nettoactief per aandeel
2 |
140,0
|
145,0
|
179,0
|
207,0
|
235,0
|
266,0
|
299,0
|
331,0
|
Cashflow per aandeel
2 |
32,20
|
42,00
|
37,20
|
41,50
|
53,20
|
51,90
|
63,20
|
66,20
|
Capex
1 |
266
|
6.594
|
2.340
|
11.300
|
5.699
|
6.153
|
5.941
|
6.252
|
Capex/omzet
|
0,7%
|
18,73%
|
7,37%
|
31,52%
|
15,11%
|
14,37%
|
13,21%
|
13,05%
|
Datum van publicatie
|
23-05-19
|
26-06-20
|
11-06-21
|
27-05-22
|
19-05-23
|
24-05-24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
748,2
INR Gemiddelde koersdoel
701,8
INR Spread / Gemiddelde doel -6,21% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,06% | 3,26 mld. | | +16,72% | 15,56 mld. | | -11,33% | 5,22 mld. | | +1,01% | 5,19 mld. | | +40,40% | 3,47 mld. | | -5,56% | 2,48 mld. | | +5,41% | 1,86 mld. | | -46,74% | 1,6 mld. | | -33,22% | 1,59 mld. | | -29,95% | 1,5 mld. |
Televisie-uitzendingen
|