Beurs gesloten -
NSE India S.E.
13:43:46 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
492,4
INR
|
-1,38%
|
|
+4,01%
|
+8,45%
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
127.424
|
45.421
|
142.072
|
121.304
|
203.169
|
312.724
|
-
|
-
|
Bedrijfswaarde
1 |
166.777
|
111.537
|
168.487
|
175.842
|
254.895
|
348.988
|
332.343
|
315.762
|
K/w-verhouding
|
18,8
x
|
9,53
x
|
39,4
x
|
19
x
|
18,4
x
|
16,7
x
|
15
x
|
13,4
x
|
Dividendrendement
|
1,46%
|
3,78%
|
1,56%
|
1,7%
|
1,41%
|
1,36%
|
1,54%
|
1,74%
|
Marktkapitalisatie/omzet
|
0,73
x
|
0,28
x
|
0,82
x
|
0,58
x
|
0,83
x
|
1,22
x
|
1,14
x
|
1,07
x
|
Bedrijfswaarde/omzet
|
0,95
x
|
0,68
x
|
0,97
x
|
0,84
x
|
1,04
x
|
1,37
x
|
1,21
x
|
1,08
x
|
Bedrijfswaarde/EBITDA
|
8,51
x
|
5,82
x
|
6,02
x
|
6,83
x
|
7,69
x
|
7,73
x
|
7,13
x
|
6,38
x
|
Bedrijfswaarde/FCF
|
-15,6
x
|
-35
x
|
13,4
x
|
44,8
x
|
18,7
x
|
13,4
x
|
12,9
x
|
13,3
x
|
FCF Yield
|
-6,39%
|
-2,86%
|
7,46%
|
2,23%
|
5,33%
|
7,48%
|
7,76%
|
7,5%
|
Price to Book
|
1,27
x
|
0,46
x
|
1,24
x
|
1,03
x
|
1,58
x
|
2,19
x
|
1,98
x
|
1,78
x
|
Aantal aandelen (in duizenden)
|
572.050
|
572.050
|
635.101
|
635.101
|
635.101
|
635.101
|
-
|
-
|
Referentieprijs
2 |
222,8
|
79,40
|
223,7
|
191,0
|
319,9
|
492,4
|
492,4
|
492,4
|
Datum van publicatie
|
09-05-19
|
19-05-20
|
12-05-21
|
12-05-22
|
09-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
175.488
|
163.270
|
173.970
|
209.476
|
245.681
|
255.538
|
273.877
|
293.022
|
EBITDA
1 |
19.586
|
19.155
|
27.975
|
25.741
|
33.139
|
45.146
|
46.600
|
49.500
|
Bedrijfsresultaat (EBIT)
1 |
11.460
|
7.774
|
14.825
|
11.744
|
18.948
|
30.278
|
30.980
|
33.268
|
Operationele Marge
|
6,53%
|
4,76%
|
8,52%
|
5,61%
|
7,71%
|
11,85%
|
11,31%
|
11,35%
|
Resultaat voor belastingen (EBT)
1 |
8.881
|
5.434
|
5.612
|
8.477
|
14.272
|
26.302
|
28.412
|
31.906
|
Nettowinst (verlies)
1 |
6.798
|
4.764
|
3.502
|
6.386
|
11.046
|
18.600
|
20.966
|
23.523
|
Nettomarge
|
3,87%
|
2,92%
|
2,01%
|
3,05%
|
4,5%
|
7,28%
|
7,66%
|
8,03%
|
WPA
2 |
11,88
|
8,330
|
5,680
|
10,06
|
17,39
|
29,54
|
32,80
|
36,75
|
Free Cash Flow
1 |
-10.660
|
-3.188
|
12.567
|
3.925
|
13.598
|
26.106
|
25.780
|
23.673
|
FCF-marge
|
-6,07%
|
-1,95%
|
7,22%
|
1,87%
|
5,53%
|
10,22%
|
9,41%
|
8,08%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
44,92%
|
15,25%
|
41,03%
|
57,83%
|
55,32%
|
47,82%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
358,82%
|
61,47%
|
123,1%
|
140,35%
|
122,96%
|
100,64%
|
Dividend per aandeel
2 |
3,250
|
3,000
|
3,500
|
3,250
|
4,500
|
6,684
|
7,596
|
8,545
|
Datum van publicatie
|
09-05-19
|
19-05-20
|
12-05-21
|
12-05-22
|
09-05-23
|
-
|
-
|
-
|
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 |
51.538
|
50.257
|
45.845
|
50.773
|
57.075
|
55.783
|
59.420
|
59.560
|
64.228
|
62.473
|
62.446
|
63.852
|
66.475
|
64.505
|
-
|
EBITDA
1 |
9.894
|
8.147
|
5.668
|
6.380
|
7.429
|
6.264
|
6.898
|
7.120
|
9.134
|
9.985
|
10.515
|
10.658
|
11.665
|
11.289
|
-
|
Bedrijfsresultaat (EBIT)
1 |
6.621
|
4.670
|
2.264
|
2.983
|
3.987
|
2.510
|
3.461
|
3.635
|
5.589
|
6.261
|
6.895
|
7.056
|
7.879
|
7.537
|
-
|
Operationele Marge
|
12,85%
|
9,29%
|
4,94%
|
5,88%
|
6,98%
|
4,5%
|
5,82%
|
6,1%
|
8,7%
|
10,02%
|
11,04%
|
11,05%
|
11,85%
|
11,68%
|
-
|
Resultaat voor belastingen (EBT)
1 |
6.153
|
4.234
|
1.614
|
2.193
|
3.069
|
1.602
|
2.385
|
2.384
|
4.237
|
5.266
|
5.764
|
6.275
|
6.851
|
6.540
|
-
|
Nettowinst (verlies)
1 |
4.438
|
2.873
|
1.278
|
1.738
|
2.235
|
1.134
|
1.907
|
1.945
|
2.921
|
4.274
|
3.969
|
4.483
|
4.824
|
4.770
|
-
|
Nettomarge
|
8,61%
|
5,72%
|
2,79%
|
3,42%
|
3,92%
|
2,03%
|
3,21%
|
3,26%
|
4,55%
|
6,84%
|
6,36%
|
7,02%
|
7,26%
|
7,39%
|
-
|
WPA
|
7,010
|
4,520
|
2,010
|
2,740
|
3,520
|
1,790
|
3,000
|
3,060
|
4,600
|
6,730
|
-
|
7,400
|
7,207
|
7,367
|
6,270
|
Dividend per aandeel
2 |
-
|
3,500
|
-
|
-
|
-
|
3,250
|
-
|
-
|
-
|
4,500
|
-
|
-
|
-
|
5,000
|
-
|
Datum van publicatie
|
03-02-21
|
12-05-21
|
04-08-21
|
29-10-21
|
02-02-22
|
12-05-22
|
12-08-22
|
14-11-22
|
02-02-23
|
09-05-23
|
10-08-23
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
39.353
|
66.117
|
26.415
|
54.537
|
51.726
|
36.264
|
19.619
|
3.038
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,009
x
|
3,452
x
|
0,9442
x
|
2,119
x
|
1,561
x
|
0,8033
x
|
0,421
x
|
0,0614
x
|
Free Cash Flow
1 |
-10.660
|
-3.188
|
12.567
|
3.925
|
13.598
|
26.106
|
25.780
|
23.673
|
ROE (netto-inkomsten/eigen vermogen)
|
9,01%
|
4,77%
|
3,28%
|
5,51%
|
8,97%
|
13,6%
|
13,7%
|
13,7%
|
ROA (netto-inkomsten/totale activa)
|
4,44%
|
2,19%
|
1,42%
|
2,42%
|
4,05%
|
6,75%
|
7,65%
|
9,17%
|
Totale activa
1 |
153.021
|
217.267
|
246.566
|
263.699
|
272.525
|
275.615
|
273.943
|
256.511
|
Nettoactief per aandeel
2 |
176,0
|
174,0
|
180,0
|
185,0
|
203,0
|
225,0
|
249,0
|
277,0
|
Cashflow per aandeel
2 |
18,70
|
-
|
39,70
|
35,30
|
33,60
|
79,00
|
63,90
|
75,80
|
Capex
1 |
21.370
|
28.361
|
11.902
|
18.462
|
7.746
|
10.616
|
12.710
|
15.648
|
Capex/omzet
|
12,18%
|
17,37%
|
6,84%
|
8,81%
|
3,15%
|
4,15%
|
4,64%
|
5,34%
|
Datum van publicatie
|
09-05-19
|
19-05-20
|
12-05-21
|
12-05-22
|
09-05-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
492,4
INR Gemiddelde koersdoel
545,8
INR Spread / Gemiddelde doel +10,84% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,45% | 3,75 mld. | | +0,51% | 6,62 mld. | | +21,41% | 6,39 mld. | | -7,58% | 5,5 mld. | | +24,89% | 5,03 mld. | | +2,23% | 4,56 mld. | | +17,11% | 4,55 mld. | | +25,05% | 3,65 mld. | | +43,04% | 3,08 mld. | | +27,13% | 2,02 mld. |
Banden- en buizenfabrikanten
|