ADANI PORTS & SPECIAL ECONOMIC ZONE LIMITED Toevoegen aan een lijst
Financiën Adani Ports & Special Economic Zone Limited Bombay S.E.
Aandelen
ADANIPORTS
INE742F01042
Zeehavendiensten
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 1.477 INR | -0,46% |
|
-0,56% | +44,26% |
| 27/06 | S&P handhaaft de rating voor Adani Ports op BBB-; herziet de vooruitzichten naar positief | MT |
| 26/06 | Adani Ports benoemt CEO voor logistieke activiteiten | MT |
Totale waarde
| Fiscaal tijdperk: Marzo | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 510.579 | 1.427.102 | 1.635.399 | 1.364.992 | 2.898.582 | 3.192.901 | - | - |
| Bedrijfswaarde 1 | 731.949 | 1.702.062 | 2.007.348 | 1.814.838 | 3.308.683 | 3.547.276 | 3.475.276 | 3.371.939 |
| K/w-verhouding | 13,7 x | 28,6 x | 34,6 x | 25,7 x | 35,7 x | 30,4 x | 26 x | 22,6 x |
| Dividendrendement | 1,27% | 0,71% | 0,65% | 0,79% | 0,45% | 0,55% | 0,63% | 0,73% |
| Marktkapitalisatie/omzet | 4,46 x | 11,4 x | 10,3 x | 6,55 x | 10,9 x | 10,5 x | 9,31 x | 7,98 x |
| Bedrijfswaarde/omzet | 6,4 x | 13,6 x | 12,6 x | 8,7 x | 12,4 x | 11,6 x | 10,1 x | 8,43 x |
| Bedrijfswaarde/EBITDA | 12,3 x | 19,6 x | 22,6 x | 14,1 x | 20,9 x | 19,2 x | 16,5 x | 13,7 x |
| Bedrijfswaarde/FCF | 19,3 x | 30,4 x | 33,2 x | 64,6 x | 43,5 x | 56,4 x | 31,2 x | 20,5 x |
| FCF Yield | 5,17% | 3,29% | 3,01% | 1,55% | 2,3% | 1,77% | 3,21% | 4,88% |
| Price to Book | 1,99 x | 4,66 x | 4,28 x | 2,99 x | 5,47 x | 5,13 x | 4,4 x | 3,81 x |
| Aantal aandelen (in duizenden) | 2.031.752 | 2.031.752 | 2.112.373 | 2.160.139 | 2.160.139 | 2.160.139 | - | - |
| Referentieprijs 2 | 251,3 | 702,4 | 774,2 | 631,9 | 1.342 | 1.478 | 1.478 | 1.478 |
| Datum van publicatie | 05-05-20 | 04-05-21 | 25-05-22 | 30-05-23 | 02-05-24 | - | - | - |
1INR in Miljoen2INR
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Marzo | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 114.388 | 125.496 | 159.340 | 208.519 | 267.106 | 305.422 | 342.850 | 399.997 |
| EBITDA 1 | 59.390 | 86.840 | 88.789 | 128.334 | 158.639 | 184.954 | 210.010 | 245.660 |
| Bedrijfsresultaat (EBIT) 1 | 42.590 | 65.771 | 61.393 | 94.102 | 119.755 | 141.786 | 163.135 | 192.897 |
| Operationele Marge | 37,23% | 52,41% | 38,53% | 45,13% | 44,83% | 46,42% | 47,58% | 48,22% |
| Resultaat voor belastingen (EBT) 1 | 42.439 | 62.920 | 55.412 | 54.891 | 100.937 | 127.841 | 152.244 | 187.384 |
| Nettowinst (verlies) 1 | 37.631 | 49.943 | 47.281 | 53.102 | 81.106 | 106.990 | 123.638 | 144.589 |
| Nettomarge | 32,9% | 39,8% | 29,67% | 25,47% | 30,36% | 35,03% | 36,06% | 36,15% |
| WPA 2 | 18,35 | 24,58 | 22,39 | 24,58 | 37,55 | 48,67 | 56,96 | 65,35 |
| Free Cash Flow 1 | 37.868 | 56.023 | 60.510 | 28.085 | 76.013 | 62.868 | 111.404 | 164.424 |
| FCF-marge | 33,11% | 44,64% | 37,98% | 13,47% | 28,46% | 20,58% | 32,49% | 41,11% |
| Kasstroomconversie (ebitda) | 63,76% | 64,51% | 68,15% | 21,88% | 47,92% | 33,99% | 53,05% | 66,93% |
| Kasstroomconversie (nettowinst) | 100,63% | 112,17% | 127,98% | 52,89% | 93,72% | 58,76% | 90,1% | 113,72% |
| Dividend per aandeel 2 | 3,200 | 5,000 | 5,000 | 5,000 | 6,000 | 8,164 | 9,259 | 10,84 |
| Datum van publicatie | 05-05-20 | 04-05-21 | 25-05-22 | 30-05-23 | 02-05-24 | - | - | - |
1INR in Miljoen2INR
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Marzo | 2021 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 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 | 2026 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 51.952 | 37.971 | 38.450 | 46.380 | 52.108 | 106.289 | 47.862 | 57.968 | 62.476 | 66.464 | 128.940 | 69.201 | 68.965 | 70.552 | 75.268 | 78.360 | 84.538 | - |
| EBITDA 1 | - | 24.310 | 18.588 | 30.050 | 32.600 | 65.510 | 30.110 | 32.713 | 37.536 | 38.805 | 76.341 | 41.860 | 40.438 | 41.209 | 44.253 | 48.262 | 50.665 | - |
| Bedrijfsresultaat (EBIT) 1 | - | 17.248 | 11.838 | 22.817 | 24.060 | - | 21.277 | 24.264 | 28.041 | 29.060 | - | 32.006 | 30.648 | 31.800 | 34.233 | 36.471 | 39.602 | - |
| Operationele Marge | - | 45,42% | 30,79% | 49,2% | 46,17% | - | 44,46% | 41,86% | 44,88% | 43,72% | - | 46,25% | 44,44% | 45,07% | 45,48% | 46,54% | 46,85% | - |
| Resultaat voor belastingen (EBT) | - | 17.395 | 11.704 | 10.304 | 19.004 | - | 15.639 | 9.195 | 24.907 | 25.207 | 50.114 | 27.413 | 23.410 | - | - | - | - | - |
| Nettowinst (verlies) 1 | - | 14.723 | 10.240 | 10.724 | 16.775 | 28.358 | 13.155 | 11.589 | 21.147 | 17.478 | 38.626 | 22.084 | 20.397 | 23.927 | 27.183 | 29.161 | 30.330 | - |
| Nettomarge | - | 38,77% | 26,63% | 23,12% | 32,19% | 26,68% | 27,49% | 19,99% | 33,85% | 26,3% | 29,96% | 31,91% | 29,58% | 33,91% | 36,11% | 37,21% | 35,88% | - |
| WPA 2 | - | 6,970 | 4,850 | 5,080 | 7,770 | - | 6,090 | 5,360 | 9,790 | 8,090 | - | 10,22 | 9,440 | 11,23 | 12,31 | 12,91 | 13,74 | 14,08 |
| Dividend per aandeel 2 | - | - | - | - | - | - | - | - | - | - | - | - | 6,000 | - | 8,000 | - | 6,000 | - |
| Datum van publicatie | 03-11-20 | 01-02-22 | 25-05-22 | 08-08-22 | 01-11-22 | 01-11-22 | 07-02-23 | 30-05-23 | 08-08-23 | 09-11-23 | 09-11-23 | 01-02-24 | 02-05-24 | - | - | - | - | - |
1INR in Miljoen2INR
Geschatte gegevens
Balans
| Fiscaal tijdperk: Marzo | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 221.370 | 274.960 | 371.949 | 449.847 | 410.100 | 354.375 | 282.375 | 179.037 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 3,727 x | 3,166 x | 4,189 x | 3,505 x | 2,585 x | 1,916 x | 1,345 x | 0,7288 x |
| Free Cash Flow 1 | 37.868 | 56.023 | 60.511 | 28.085 | 76.013 | 62.868 | 111.404 | 164.424 |
| ROE (netto-inkomsten/eigen vermogen) | 15% | 17,8% | 13,7% | 12,1% | 16,5% | 18% | 18,1% | 18,2% |
| ROA (netto-inkomsten/totale activa) | 6,34% | 7,26% | 5,55% | 4,95% | 6,94% | 8,94% | 9,63% | - |
| Totale activa 1 | 593.657 | 687.637 | 851.709 | 1.072.959 | 1.168.411 | 1.197.145 | 1.283.364 | - |
| Nettoactief per aandeel 2 | 126,0 | 151,0 | 181,0 | 211,0 | 245,0 | 288,0 | 336,0 | 388,0 |
| Cashflow per aandeel 2 | 36,10 | 37,20 | 46,40 | 55,20 | 69,50 | 66,80 | 82,90 | 105,0 |
| Capex 1 | 36.150 | 19.535 | 37.492 | 91.248 | 74.163 | 103.865 | 87.369 | 75.732 |
| Capex/omzet | 31,6% | 15,57% | 23,53% | 43,76% | 27,77% | 34,01% | 25,48% | 18,93% |
| Datum van publicatie | 05-05-20 | 04-05-21 | 25-05-22 | 30-05-23 | 02-05-24 | - | - | - |
1INR in Miljoen2INR
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
17
Laatste slotkoers
1.478
INR
Gemiddelde koersdoel
1.549
INR
Spread / Gemiddelde doel
+4,78%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +17,96% | 18,52 mld. | |
| 0,00% | 13,47 mld. | |
| +16,87% | 8,06 mld. | |
| +57,66% | 8,05 mld. | |
| +40,90% | 7,93 mld. | |
| -20,06% | 7,06 mld. | |
| +9,21% | 6,25 mld. | |
| +12,65% | 4,3 mld. | |
| -1,61% | 3,59 mld. |
- Beurs
- Aandelen
- Koers ADANIPORTS
- Koers ADANIPORTS
- Financiën Adani Ports & Special Economic Zone Limited
