Vertraagde tijd
NSE India S.E.
11:41:22 01-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.615
INR
|
+3,84%
|
|
-0,24%
|
+5,09%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
34.337
|
30.996
|
174.923
|
228.781
|
333.851
|
431.648
|
-
|
-
|
Bedrijfswaarde
1 |
40.960
|
37.812
|
175.759
|
230.822
|
339.056
|
422.921
|
430.401
|
420.280
|
K/w-verhouding
|
23,3
x
|
12,9
x
|
48,6
x
|
41,1
x
|
52
x
|
56,6
x
|
42,3
x
|
30
x
|
Dividendrendement
|
0,97%
|
-
|
-
|
0,38%
|
0,42%
|
0,37%
|
0,49%
|
0,61%
|
Marktkapitalisatie/omzet
|
0,48
x
|
0,4
x
|
2,06
x
|
1,75
x
|
2,07
x
|
2,29
x
|
1,93
x
|
1,56
x
|
Bedrijfswaarde/omzet
|
0,57
x
|
0,49
x
|
2,07
x
|
1,77
x
|
2,1
x
|
2,33
x
|
1,93
x
|
1,51
x
|
Bedrijfswaarde/EBITDA
|
10,4
x
|
7,92
x
|
25,9
x
|
24,4
x
|
33,2
x
|
35,5
x
|
27,2
x
|
19,9
x
|
Bedrijfswaarde/FCF
|
33,9
x
|
18,9
x
|
25,5
x
|
356
x
|
-223
x
|
94
x
|
45,1
x
|
32
x
|
FCF Yield
|
2,95%
|
5,3%
|
3,93%
|
0,28%
|
-0,45%
|
1,06%
|
2,22%
|
3,12%
|
Price to Book
|
3,56
x
|
2,44
x
|
10,3
x
|
10,1
x
|
11,1
x
|
11,5
x
|
10,2
x
|
7,95
x
|
Aantal aandelen (in duizenden)
|
238.504
|
248.674
|
249.792
|
250.281
|
277.331
|
277.525
|
-
|
-
|
Referentieprijs
2 |
144,0
|
124,6
|
700,3
|
914,1
|
1.204
|
1.555
|
1.555
|
1.555
|
Datum van publicatie
|
18-05-19
|
30-06-20
|
03-06-21
|
13-05-22
|
12-05-23
|
11-05-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
71.523
|
77.232
|
84.998
|
130.633
|
161.660
|
181.188
|
223.234
|
277.511
|
EBITDA
1 |
3.928
|
4.773
|
6.787
|
9.453
|
10.216
|
11.922
|
15.850
|
21.070
|
Bedrijfsresultaat (EBIT)
1 |
3.286
|
3.814
|
5.759
|
8.363
|
8.832
|
10.162
|
13.647
|
18.830
|
Operationele Marge
|
4,59%
|
4,94%
|
6,78%
|
6,4%
|
5,46%
|
5,61%
|
6,11%
|
6,79%
|
Resultaat voor belastingen (EBT)
1 |
2.269
|
2.963
|
5.458
|
8.323
|
8.633
|
9.777
|
13.689
|
19.575
|
Nettowinst (verlies)
1 |
1.482
|
2.560
|
3.602
|
5.573
|
6.419
|
7.324
|
10.212
|
14.505
|
Nettomarge
|
2,07%
|
3,31%
|
4,24%
|
4,27%
|
3,97%
|
4,04%
|
4,57%
|
5,23%
|
WPA
2 |
6,176
|
9,632
|
14,40
|
22,26
|
23,14
|
26,40
|
36,73
|
51,87
|
Free Cash Flow
1 |
1.207
|
2.003
|
6.902
|
648,3
|
-1.523
|
4.497
|
9.541
|
13.133
|
FCF-marge
|
1,69%
|
2,59%
|
8,12%
|
0,5%
|
-0,94%
|
2,48%
|
4,27%
|
4,73%
|
Kasstroomconversie (ebitda)
|
30,73%
|
41,96%
|
101,69%
|
6,86%
|
-
|
37,72%
|
60,2%
|
62,33%
|
Kasstroomconversie (nettowinst)
|
81,42%
|
78,25%
|
191,63%
|
11,63%
|
-
|
61,4%
|
93,42%
|
90,54%
|
Dividend per aandeel
2 |
1,400
|
-
|
-
|
3,500
|
5,000
|
5,500
|
7,608
|
9,563
|
Datum van publicatie
|
18-05-19
|
30-06-20
|
03-06-21
|
13-05-22
|
12-05-23
|
11-05-24
|
-
|
-
|
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 |
26.009
|
25.870
|
25.343
|
30.839
|
32.304
|
42.147
|
34.386
|
39.692
|
43.271
|
44.311
|
45.449
|
46.199
|
41.768
|
44.914
|
52.342
|
EBITDA
1 |
2.321
|
2.064
|
2.547
|
2.222
|
2.023
|
2.661
|
1.939
|
2.319
|
2.728
|
3.229
|
3.072
|
3.282
|
2.863
|
3.103
|
5.129
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
2.282
|
1.949
|
1.750
|
2.382
|
-
|
2.042
|
2.383
|
2.761
|
2.663
|
3.196
|
2.295
|
2.583
|
4.615
|
Operationele Marge
|
-
|
-
|
9%
|
6,32%
|
5,42%
|
5,65%
|
-
|
5,15%
|
5,51%
|
6,23%
|
5,86%
|
6,92%
|
5,49%
|
5,75%
|
8,82%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
2.256
|
1.956
|
1.721
|
2.391
|
1.629
|
2.023
|
2.290
|
2.692
|
2.608
|
2.718
|
2.429
|
2.686
|
4.584
|
Nettowinst (verlies)
1 |
1.320
|
1.192
|
1.474
|
1.313
|
1.156
|
1.630
|
1.071
|
1.502
|
1.692
|
2.018
|
1.936
|
2.039
|
1.799
|
1.899
|
3.825
|
Nettomarge
|
5,08%
|
4,61%
|
5,81%
|
4,26%
|
3,58%
|
3,87%
|
3,11%
|
3,78%
|
3,91%
|
4,55%
|
4,26%
|
4,41%
|
4,31%
|
4,23%
|
7,31%
|
WPA
2 |
-
|
4,760
|
5,880
|
5,240
|
4,600
|
6,510
|
4,270
|
5,410
|
6,100
|
7,270
|
6,980
|
7,810
|
6,595
|
7,000
|
10,84
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
3,500
|
-
|
-
|
-
|
5,000
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25-01-21
|
03-06-21
|
06-08-21
|
28-10-21
|
25-01-22
|
13-05-22
|
27-07-22
|
09-11-22
|
02-02-23
|
12-05-23
|
05-08-23
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
6.623
|
6.816
|
836
|
2.041
|
5.205
|
7.967
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
1.246
|
11.368
|
Hefboom (schuld/ebitda)
|
1,686
x
|
1,428
x
|
0,1231
x
|
0,2159
x
|
0,5096
x
|
0,6682
x
|
-
|
-
|
Free Cash Flow
1 |
1.207
|
2.003
|
6.902
|
648
|
-1.523
|
4.497
|
9.541
|
13.133
|
ROE (netto-inkomsten/eigen vermogen)
|
16,5%
|
22,1%
|
23,6%
|
28,8%
|
23,5%
|
22,2%
|
26,2%
|
29,1%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
10,8%
|
14,2%
|
12,5%
|
11,2%
|
14,1%
|
14,5%
|
Totale activa
1 |
-
|
-
|
33.325
|
39.257
|
51.520
|
65.192
|
72.687
|
100.033
|
Nettoactief per aandeel
2 |
40,40
|
51,00
|
67,80
|
90,50
|
108,0
|
130,0
|
153,0
|
196,0
|
Cashflow per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
40,10
|
35,90
|
52,20
|
Capex
1 |
2.369
|
3.092
|
2.869
|
5.869
|
8.424
|
6.618
|
3.230
|
3.804
|
Capex/omzet
|
3,31%
|
4%
|
3,38%
|
4,49%
|
5,21%
|
3,65%
|
1,45%
|
1,37%
|
Datum van publicatie
|
18-05-19
|
30-06-20
|
03-06-21
|
13-05-22
|
12-05-23
|
11-05-24
|
-
|
-
|
Laatste slotkoers
1.555
INR Gemiddelde koersdoel
1.766
INR Spread / Gemiddelde doel +13,56% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +7,13% | 27,18 mld. | | +12,14% | 19,86 mld. | | +39,57% | 12,78 mld. | | -14,44% | 10,85 mld. | | -3,35% | 9,42 mld. | | +34,37% | 9,32 mld. | | -4,11% | 8,75 mld. | | +41,98% | 8,12 mld. | | -11,58% | 7,37 mld. |
Ijzer, staalfabrieken en gieterijen
|