Beurs gesloten -
Bombay S.E.
12:27:08 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
6.730
INR
|
-7,73%
|
|
-5,51%
|
-8,15%
|
Fiscaal tijdperk: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
1.328.463
|
3.089.441
|
4.395.117
|
3.388.270
|
4.470.426
|
4.159.800
|
-
|
-
|
Bedrijfswaarde
1 |
2.405.879
|
4.127.478
|
6.010.634
|
5.512.130
|
4.470.426
|
7.638.147
|
8.530.045
|
9.646.032
|
K/w-verhouding
|
24,9
x
|
70,5
x
|
62,7
x
|
29,6
x
|
30,7
x
|
23,9
x
|
18,7
x
|
14,2
x
|
Dividendrendement
|
0,45%
|
-
|
0,28%
|
0,53%
|
-
|
0,63%
|
0,77%
|
0,98%
|
Marktkapitalisatie/omzet
|
7,85
x
|
17,9
x
|
20,1
x
|
11,7
x
|
12,3
x
|
9,25
x
|
7,39
x
|
6,14
x
|
Bedrijfswaarde/omzet
|
14,2
x
|
23,9
x
|
27,5
x
|
19,1
x
|
12,3
x
|
17
x
|
15,1
x
|
14,2
x
|
Bedrijfswaarde/EBITDA
|
14,1
x
|
-
|
-
|
-
|
-
|
439
x
|
425
x
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
4,11
x
|
8,39
x
|
10
x
|
6,24
x
|
-
|
4,54
x
|
3,77
x
|
3,1
x
|
Aantal aandelen (in duizenden)
|
599.541
|
599.909
|
605.392
|
603.244
|
617.015
|
617.988
|
-
|
-
|
Referentieprijs
2 |
2.216
|
5.150
|
7.260
|
5.617
|
7.245
|
6.731
|
6.731
|
6.731
|
Datum van publicatie
|
19-05-20
|
27-04-21
|
26-04-22
|
26-04-23
|
25-04-24
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
169.124
|
172.690
|
218.922
|
288.458
|
362.578
|
449.738
|
563.092
|
677.062
|
EBITDA
1 |
170.900
|
-
|
-
|
-
|
-
|
17.383
|
20.061
|
-
|
Bedrijfsresultaat (EBIT)
1 |
112.516
|
119.608
|
143.072
|
187.175
|
239.403
|
299.433
|
378.964
|
445.387
|
Operationele Marge
|
66,53%
|
69,26%
|
65,35%
|
64,89%
|
66,03%
|
66,58%
|
67,3%
|
65,78%
|
Resultaat voor belastingen (EBT)
1 |
73.221
|
59.923
|
95.038
|
155.279
|
193.096
|
233.377
|
300.771
|
344.507
|
Nettowinst (verlies)
1 |
52.638
|
44.198
|
70.282
|
115.077
|
144.512
|
174.189
|
223.446
|
253.405
|
Nettomarge
|
31,12%
|
25,59%
|
32,1%
|
39,89%
|
39,86%
|
38,73%
|
39,68%
|
37,43%
|
WPA
2 |
89,07
|
73,00
|
115,8
|
189,6
|
236,0
|
281,6
|
360,9
|
473,5
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
10,00
|
-
|
20,00
|
30,00
|
-
|
42,64
|
52,14
|
66,21
|
Datum van publicatie
|
19-05-20
|
27-04-21
|
26-04-22
|
26-04-23
|
25-04-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
60.005
|
60.677
|
66.376
|
70.013
|
74.347
|
77.712
|
83.980
|
88.447
|
-
|
92.980
|
97.149
|
102.271
|
106.657
|
113.485
|
120.503
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
57.026
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
39.192
|
39.671
|
42.575
|
44.865
|
48.530
|
51.206
|
55.465
|
58.348
|
-
|
61.420
|
64.151
|
-
|
-
|
-
|
-
|
Operationele Marge
|
65,31%
|
65,38%
|
64,14%
|
64,08%
|
65,27%
|
65,89%
|
66,05%
|
65,97%
|
-
|
66,06%
|
66,03%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
28.680
|
32.655
|
35.028
|
37.523
|
40.117
|
42.611
|
45.512
|
47.578
|
93.090
|
48.955
|
51.051
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
21.253
|
24.195
|
25.962
|
27.806
|
29.730
|
31.578
|
34.369
|
35.508
|
69.877
|
36.390
|
38.245
|
-
|
-
|
-
|
-
|
Nettomarge
|
35,42%
|
39,88%
|
39,11%
|
39,72%
|
39,99%
|
40,63%
|
40,93%
|
40,15%
|
-
|
39,14%
|
39,37%
|
-
|
-
|
-
|
-
|
WPA
2 |
35,02
|
39,86
|
42,78
|
45,81
|
48,96
|
52,01
|
56,60
|
58,45
|
-
|
59,20
|
61,70
|
64,94
|
65,83
|
71,20
|
76,12
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
43,49
|
Datum van publicatie
|
18-01-22
|
26-04-22
|
27-07-22
|
20-10-22
|
27-01-23
|
26-04-23
|
26-07-23
|
17-10-23
|
17-10-23
|
29-01-24
|
25-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
1.077.416
|
1.038.036
|
1.615.516
|
2.123.860
|
-
|
3.478.347
|
4.370.244
|
5.486.231
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
6,304
x
|
-
|
-
|
-
|
-
|
200,1
x
|
217,8
x
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
20,2%
|
12,8%
|
17,4%
|
23,5%
|
-
|
21,2%
|
22,1%
|
21,6%
|
ROA (netto-inkomsten/totale activa)
|
3,65%
|
2,63%
|
3,66%
|
4,72%
|
-
|
4,16%
|
4,24%
|
3,9%
|
Totale activa
1 |
1.443.120
|
1.679.901
|
1.919.757
|
2.438.690
|
-
|
4.187.927
|
5.271.344
|
6.494.973
|
Nettoactief per aandeel
2 |
539,0
|
614,0
|
725,0
|
900,0
|
-
|
1.483
|
1.787
|
2.170
|
Cashflow per aandeel
|
-
|
-14,60
|
-610,0
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
19-05-20
|
27-04-21
|
26-04-22
|
26-04-23
|
25-04-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
6.731
INR Gemiddelde koersdoel
8.365
INR Spread / Gemiddelde doel +24,28% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -5,25% | 30,53 mld. | | +63,88% | 29,08 mld. | | +20,03% | 23,38 mld. | | +16,97% | 17,94 mld. | | -6,99% | 11,81 mld. | | +21,92% | 11,27 mld. | | -20,90% | 8,31 mld. | | +14,34% | 8,13 mld. | | +36,65% | 6,39 mld. |
Consumentenkrediet - Andere
|