Beurs gesloten -
NSE India S.E.
13:43:46 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.325
INR
|
-0,45%
|
|
+1,11%
|
+29,31%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
783.130
|
510.579
|
1.427.102
|
1.635.399
|
1.364.992
|
2.861.320
|
-
|
-
|
Bedrijfswaarde
1 |
990.200
|
731.949
|
1.702.062
|
2.007.348
|
1.814.838
|
3.270.546
|
3.223.966
|
3.136.627
|
K/w-verhouding
|
19,6
x
|
13,7
x
|
28,6
x
|
34,6
x
|
25,7
x
|
32,9
x
|
27
x
|
22,9
x
|
Dividendrendement
|
0,53%
|
1,27%
|
0,71%
|
0,65%
|
0,79%
|
0,48%
|
0,6%
|
0,71%
|
Marktkapitalisatie/omzet
|
7,17
x
|
4,46
x
|
11,4
x
|
10,3
x
|
6,55
x
|
10,7
x
|
9,41
x
|
8,37
x
|
Bedrijfswaarde/omzet
|
9,06
x
|
6,4
x
|
13,6
x
|
12,6
x
|
8,7
x
|
12,3
x
|
10,6
x
|
9,17
x
|
Bedrijfswaarde/EBITDA
|
15
x
|
12,3
x
|
19,6
x
|
22,6
x
|
14,1
x
|
20,4
x
|
17,4
x
|
14,9
x
|
Bedrijfswaarde/FCF
|
32,1
x
|
19,3
x
|
30,4
x
|
33,2
x
|
64,6
x
|
41,6
x
|
33
x
|
25,7
x
|
FCF Yield
|
3,12%
|
5,17%
|
3,29%
|
3,01%
|
1,55%
|
2,4%
|
3,03%
|
3,89%
|
Price to Book
|
3,19
x
|
1,99
x
|
4,66
x
|
4,28
x
|
2,99
x
|
5,43
x
|
4,65
x
|
3,99
x
|
Aantal aandelen (in duizenden)
|
2.070.952
|
2.031.752
|
2.031.752
|
2.112.373
|
2.160.139
|
2.160.139
|
-
|
-
|
Referentieprijs
2 |
378,2
|
251,3
|
702,4
|
774,2
|
631,9
|
1.325
|
1.325
|
1.325
|
Datum van publicatie
|
27-05-19
|
05-05-20
|
04-05-21
|
25-05-22
|
30-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
109.254
|
114.388
|
125.496
|
159.340
|
208.519
|
266.376
|
303.943
|
341.945
|
EBITDA
1 |
65.916
|
59.390
|
86.840
|
88.789
|
128.334
|
160.434
|
185.014
|
210.597
|
Bedrijfsresultaat (EBIT)
1 |
52.181
|
42.590
|
65.771
|
61.393
|
94.102
|
120.814
|
142.724
|
164.219
|
Operationele Marge
|
47,76%
|
37,23%
|
52,41%
|
38,53%
|
45,13%
|
45,35%
|
46,96%
|
48,03%
|
Resultaat voor belastingen (EBT)
1 |
51.263
|
42.439
|
62.920
|
55.412
|
54.891
|
104.336
|
128.562
|
154.560
|
Nettowinst (verlies)
1 |
39.902
|
37.631
|
49.943
|
47.281
|
53.102
|
86.174
|
105.120
|
125.529
|
Nettomarge
|
36,52%
|
32,9%
|
39,8%
|
29,67%
|
25,47%
|
32,35%
|
34,59%
|
36,71%
|
WPA
2 |
19,27
|
18,35
|
24,58
|
22,39
|
24,58
|
40,27
|
49,00
|
57,73
|
Free Cash Flow
1 |
30.889
|
37.868
|
56.023
|
60.510
|
28.085
|
78.571
|
97.780
|
122.166
|
FCF-marge
|
28,27%
|
33,11%
|
44,64%
|
37,98%
|
13,47%
|
29,5%
|
32,17%
|
35,73%
|
Kasstroomconversie (ebitda)
|
46,86%
|
63,76%
|
64,51%
|
68,15%
|
21,88%
|
48,97%
|
52,85%
|
58,01%
|
Kasstroomconversie (nettowinst)
|
77,41%
|
100,63%
|
112,17%
|
127,98%
|
52,89%
|
91,18%
|
93,02%
|
97,32%
|
Dividend per aandeel
2 |
2,000
|
3,200
|
5,000
|
5,000
|
5,000
|
6,297
|
7,956
|
9,345
|
Datum van publicatie
|
27-05-19
|
05-05-20
|
04-05-21
|
25-05-22
|
30-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
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
|
---|
Omzet
1 |
51.952
|
37.465
|
36.079
|
45.568
|
35.324
|
37.971
|
38.450
|
46.380
|
52.108
|
106.289
|
47.862
|
57.968
|
62.476
|
63.513
|
128.940
|
69.648
|
68.576
|
71.872
|
EBITDA
1 |
-
|
24.880
|
23.050
|
22.310
|
22.600
|
24.310
|
18.588
|
30.050
|
32.600
|
65.510
|
30.110
|
32.713
|
37.536
|
38.028
|
76.341
|
40.272
|
43.098
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
18.940
|
17.072
|
16.222
|
16.388
|
17.248
|
11.838
|
22.817
|
24.060
|
-
|
21.277
|
24.264
|
28.041
|
27.311
|
-
|
31.916
|
33.890
|
33.361
|
Operationele Marge
|
-
|
50,55%
|
47,32%
|
35,6%
|
46,39%
|
45,42%
|
30,79%
|
49,2%
|
46,17%
|
-
|
44,46%
|
41,86%
|
44,88%
|
43%
|
-
|
45,82%
|
49,42%
|
46,42%
|
Resultaat voor belastingen (EBT)
1 |
-
|
20.125
|
15.390
|
15.127
|
11.873
|
17.395
|
11.704
|
10.304
|
19.004
|
-
|
15.639
|
9.195
|
24.907
|
25.060
|
50.114
|
27.033
|
29.976
|
-
|
Nettowinst (verlies)
1 |
-
|
15.615
|
12.878
|
13.067
|
9.517
|
14.723
|
10.240
|
10.724
|
16.775
|
28.358
|
13.155
|
11.589
|
21.147
|
20.625
|
38.626
|
21.925
|
23.234
|
-
|
Nettomarge
|
-
|
41,68%
|
35,69%
|
28,68%
|
26,94%
|
38,77%
|
26,63%
|
23,12%
|
32,19%
|
26,68%
|
27,49%
|
19,99%
|
33,85%
|
32,47%
|
29,96%
|
31,48%
|
33,88%
|
-
|
WPA
2 |
-
|
7,690
|
6,340
|
6,410
|
4,660
|
6,970
|
4,850
|
5,080
|
7,770
|
-
|
6,090
|
5,360
|
9,790
|
8,956
|
-
|
10,30
|
11,69
|
11,60
|
Dividend per aandeel
|
-
|
-
|
5,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
13,50
|
-
|
Datum van publicatie
|
03-11-20
|
09-02-21
|
04-05-21
|
03-08-21
|
27-10-21
|
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
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
207.070
|
221.370
|
274.960
|
371.949
|
449.847
|
409.226
|
362.646
|
275.307
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,141
x
|
3,727
x
|
3,166
x
|
4,189
x
|
3,505
x
|
2,551
x
|
1,96
x
|
1,307
x
|
Free Cash Flow
1 |
30.889
|
37.868
|
56.023
|
60.511
|
28.085
|
78.571
|
97.780
|
122.166
|
ROE (netto-inkomsten/eigen vermogen)
|
17,6%
|
15%
|
17,8%
|
13,7%
|
12,1%
|
17,5%
|
18,3%
|
18,6%
|
ROA (netto-inkomsten/totale activa)
|
7,68%
|
6,34%
|
7,26%
|
5,55%
|
4,95%
|
7,9%
|
9%
|
9,75%
|
Totale activa
1 |
519.492
|
593.657
|
687.637
|
851.709
|
1.072.959
|
1.090.810
|
1.167.997
|
1.287.478
|
Nettoactief per aandeel
2 |
118,0
|
126,0
|
151,0
|
181,0
|
211,0
|
244,0
|
285,0
|
332,0
|
Cashflow per aandeel
2 |
29,10
|
36,10
|
37,20
|
46,40
|
55,20
|
62,60
|
69,90
|
82,90
|
Capex
1 |
29.405
|
36.150
|
19.535
|
37.492
|
91.248
|
72.629
|
75.939
|
66.708
|
Capex/omzet
|
26,91%
|
31,6%
|
15,57%
|
23,53%
|
43,76%
|
27,27%
|
24,98%
|
19,51%
|
Datum van publicatie
|
27-05-19
|
05-05-20
|
04-05-21
|
25-05-22
|
30-05-23
|
-
|
-
|
-
|
Laatste slotkoers
1.325
INR Gemiddelde koersdoel
1.461
INR Spread / Gemiddelde doel +10,31% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +29,31% | 34,31 mld. | | +14,90% | 18,09 mld. | | 0,00% | 13,47 mld. | | -14,11% | 7,59 mld. | | +8,23% | 7,39 mld. | | +21,75% | 6,85 mld. | | +21,22% | 6,19 mld. | | -2,63% | 5,56 mld. | | 0,00% | 4,12 mld. | | +0,31% | 3,74 mld. |
Zeehavendiensten - Andere
|