Beurs gesloten -
NSE India S.E.
13:43:47 09-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.072
INR
|
-0,82%
|
|
-2,17%
|
+8,62%
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
139.203
|
141.148
|
324.838
|
406.451
|
359.134
|
556.609
|
-
|
-
|
Bedrijfswaarde
1 |
141.675
|
142.169
|
321.692
|
400.884
|
353.086
|
548.848
|
543.096
|
535.995
|
K/w-verhouding
|
71,4
x
|
57
x
|
80,3
x
|
84
x
|
78,6
x
|
96,5
x
|
72,7
x
|
58,8
x
|
Dividendrendement
|
0,06%
|
0,11%
|
0,11%
|
0,15%
|
0,24%
|
0,15%
|
0,23%
|
0,31%
|
Marktkapitalisatie/omzet
|
5,55
x
|
5,48
x
|
10,2
x
|
9,25
x
|
6,96
x
|
9,76
x
|
8,07
x
|
6,84
x
|
Bedrijfswaarde/omzet
|
5,65
x
|
5,51
x
|
10,1
x
|
9,12
x
|
6,84
x
|
9,62
x
|
7,87
x
|
6,59
x
|
Bedrijfswaarde/EBITDA
|
36,8
x
|
32,1
x
|
49,9
x
|
53,6
x
|
44,9
x
|
57,7
x
|
44,8
x
|
36,8
x
|
Bedrijfswaarde/FCF
|
121
x
|
75,9
x
|
65,3
x
|
203
x
|
144
x
|
149
x
|
85,5
x
|
61,7
x
|
FCF Yield
|
0,83%
|
1,32%
|
1,53%
|
0,49%
|
0,7%
|
0,67%
|
1,17%
|
1,62%
|
Price to Book
|
10,9
x
|
9,31
x
|
17,1
x
|
17,4
x
|
13,3
x
|
17,2
x
|
14,3
x
|
11,9
x
|
Aantal aandelen (in duizenden)
|
266.237
|
267.844
|
267.877
|
267.894
|
268.612
|
268.627
|
-
|
-
|
Referentieprijs
2 |
522,9
|
527,0
|
1.213
|
1.517
|
1.337
|
2.072
|
2.072
|
2.072
|
Datum van publicatie
|
20-05-19
|
25-05-20
|
18-05-21
|
27-05-22
|
15-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
25.073
|
25.779
|
31.763
|
43.940
|
51.585
|
57.038
|
68.980
|
81.382
|
EBITDA
1 |
3.849
|
4.429
|
6.445
|
7.485
|
7.870
|
9.509
|
12.131
|
14.584
|
Bedrijfsresultaat (EBIT)
1 |
3.035
|
3.350
|
5.280
|
6.216
|
6.089
|
7.556
|
9.885
|
11.932
|
Operationele Marge
|
12,1%
|
13%
|
16,62%
|
14,15%
|
11,8%
|
13,25%
|
14,33%
|
14,66%
|
Resultaat voor belastingen (EBT)
1 |
2.834
|
3.077
|
5.330
|
6.485
|
6.152
|
7.746
|
10.244
|
12.751
|
Nettowinst (verlies)
1 |
1.958
|
2.479
|
4.044
|
4.838
|
4.566
|
5.772
|
7.665
|
9.486
|
Nettomarge
|
7,81%
|
9,62%
|
12,73%
|
11,01%
|
8,85%
|
10,12%
|
11,11%
|
11,66%
|
WPA
2 |
7,322
|
9,253
|
15,10
|
18,06
|
17,00
|
21,48
|
28,49
|
35,23
|
Free Cash Flow
1 |
1.171
|
1.872
|
4.924
|
1.971
|
2.459
|
3.673
|
6.355
|
8.682
|
FCF-marge
|
4,67%
|
7,26%
|
15,5%
|
4,49%
|
4,77%
|
6,44%
|
9,21%
|
10,67%
|
Kasstroomconversie (ebitda)
|
30,42%
|
42,27%
|
76,4%
|
26,33%
|
31,25%
|
38,63%
|
52,39%
|
59,53%
|
Kasstroomconversie (nettowinst)
|
59,8%
|
75,51%
|
121,76%
|
40,74%
|
53,85%
|
63,64%
|
82,9%
|
91,53%
|
Dividend per aandeel
2 |
0,3150
|
0,5625
|
1,312
|
2,250
|
3,188
|
3,125
|
4,846
|
6,490
|
Datum van publicatie
|
20-05-19
|
25-05-20
|
18-05-21
|
27-05-22
|
15-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2021 S1
|
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 |
12.849
|
11.510
|
8.975
|
11.278
|
7.001
|
11.541
|
10.989
|
13.906
|
12.129
|
11.716
|
12.678
|
15.062
|
12.831
|
13.704
|
13.866
|
16.615
|
14.542
|
EBITDA
1 |
2.121
|
1.979
|
1.920
|
2.546
|
1.294
|
2.115
|
1.976
|
2.132
|
1.717
|
1.440
|
1.824
|
3.110
|
2.016
|
2.289
|
2.333
|
3.040
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
1.620
|
2.254
|
988
|
1.801
|
1.655
|
1.804
|
1.284
|
-
|
-
|
2.665
|
1.553
|
1.781
|
1.863
|
2.684
|
1.838
|
Operationele Marge
|
-
|
-
|
18,05%
|
19,99%
|
14,11%
|
15,61%
|
15,06%
|
12,97%
|
10,59%
|
-
|
-
|
17,69%
|
12,1%
|
13%
|
13,43%
|
16,15%
|
12,64%
|
Resultaat voor belastingen (EBT)
1 |
1.537
|
1.390
|
1.652
|
2.288
|
985
|
1.870
|
1.697
|
1.933
|
1.254
|
987
|
1.295
|
2.644
|
1.616
|
1.772
|
1.838
|
2.554
|
-
|
Nettowinst (verlies)
1 |
1.292
|
1.066
|
1.232
|
1.746
|
739
|
1.412
|
1.273
|
1.414
|
889
|
704
|
930
|
2.057
|
1.198
|
1.445
|
1.421
|
1.923
|
-
|
Nettomarge
|
10,06%
|
9,26%
|
13,73%
|
15,48%
|
10,56%
|
12,23%
|
11,58%
|
10,17%
|
7,33%
|
6,01%
|
7,34%
|
13,66%
|
9,34%
|
10,55%
|
10,25%
|
11,58%
|
-
|
WPA
|
-
|
-
|
4,601
|
6,518
|
2,760
|
5,272
|
4,755
|
5,280
|
3,315
|
2,625
|
3,465
|
7,660
|
-
|
5,100
|
5,325
|
6,950
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
24-10-19
|
06-11-20
|
03-02-21
|
18-05-21
|
06-08-21
|
11-11-21
|
04-02-22
|
27-05-22
|
12-08-22
|
11-11-22
|
07-02-23
|
15-05-23
|
11-08-23
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.472
|
1.021
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
3.146
|
5.567
|
6.048
|
7.760
|
13.512
|
20.614
|
Hefboom (schuld/ebitda)
|
0,6422
x
|
0,2305
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.171
|
1.872
|
4.924
|
1.971
|
2.459
|
3.673
|
6.355
|
8.683
|
ROE (netto-inkomsten/eigen vermogen)
|
17,1%
|
17,6%
|
23,8%
|
22,9%
|
18,1%
|
18,9%
|
21,2%
|
22%
|
ROA (netto-inkomsten/totale activa)
|
10,4%
|
11,3%
|
16,3%
|
16%
|
11,8%
|
14,5%
|
15,8%
|
16,2%
|
Totale activa
1 |
18.872
|
21.942
|
24.810
|
30.300
|
38.801
|
39.944
|
48.516
|
58.736
|
Nettoactief per aandeel
2 |
48,00
|
56,60
|
70,70
|
87,20
|
101,0
|
121,0
|
145,0
|
174,0
|
Cashflow per aandeel
2 |
12,80
|
15,10
|
24,80
|
20,30
|
21,30
|
27,60
|
35,60
|
41,90
|
Capex
1 |
2.249
|
2.182
|
1.717
|
3.460
|
3.110
|
4.108
|
3.181
|
2.876
|
Capex/omzet
|
8,97%
|
8,46%
|
5,41%
|
7,87%
|
6,03%
|
7,2%
|
4,61%
|
3,53%
|
Datum van publicatie
|
20-05-19
|
25-05-20
|
18-05-21
|
27-05-22
|
15-05-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
2.072
INR Gemiddelde koersdoel
2.044
INR Spread / Gemiddelde doel -1,35% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,62% | 6,72 mld. | | +1,97% | 20,15 mld. | | +21,86% | 13,06 mld. | | +24,81% | 3,82 mld. | | +25,00% | 2,94 mld. | | +13,09% | 2,59 mld. | | +27,20% | 2,07 mld. | | -10,05% | 1,4 mld. | | -15,50% | 829 mln. | | -3,99% | 826 mln. |
Loodgieterij-installaties & Appendages
|