Beurs gesloten -
NSE India S.E.
13:43:48 10-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.398
INR
|
-1,07%
|
|
+11,62%
|
+12,87%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
238.159
|
108.994
|
277.561
|
326.797
|
358.550
|
650.497
|
-
|
-
|
Bedrijfswaarde
1 |
271.133
|
142.027
|
318.630
|
377.312
|
410.786
|
525.859
|
695.325
|
688.320
|
K/w-verhouding
|
23,1
x
|
31,2
x
|
-220
x
|
30,2
x
|
67,9
x
|
55,3
x
|
39,8
x
|
31
x
|
Dividendrendement
|
0,98%
|
1,5%
|
-
|
1%
|
0,91%
|
0,53%
|
0,64%
|
0,68%
|
Marktkapitalisatie/omzet
|
2,35
x
|
1,35
x
|
4,38
x
|
3,12
x
|
2,78
x
|
4,15
x
|
3,68
x
|
3,26
x
|
Bedrijfswaarde/omzet
|
2,67
x
|
1,76
x
|
5,03
x
|
3,61
x
|
3,18
x
|
4,5
x
|
3,93
x
|
3,45
x
|
Bedrijfswaarde/EBITDA
|
13,3
x
|
12,7
x
|
37
x
|
18,7
x
|
23,2
x
|
26,7
x
|
21,1
x
|
17,7
x
|
Bedrijfswaarde/FCF
|
-102
x
|
25,4
x
|
301
x
|
-67,1
x
|
138
x
|
67,3
x
|
52,3
x
|
38,9
x
|
FCF Yield
|
-0,98%
|
3,94%
|
0,33%
|
-1,49%
|
0,73%
|
1,49%
|
1,91%
|
2,57%
|
Price to Book
|
4,43
x
|
2,09
x
|
5,13
x
|
4,97
x
|
5,35
x
|
8,86
x
|
7,95
x
|
6,72
x
|
Aantal aandelen (in duizenden)
|
465.518
|
465.589
|
465.589
|
465.589
|
465.589
|
465.589
|
-
|
-
|
Referentieprijs
2 |
511,6
|
234,1
|
596,2
|
701,9
|
770,1
|
1.397
|
1.397
|
1.397
|
Datum van publicatie
|
20-05-19
|
29-06-20
|
04-06-21
|
16-05-22
|
05-05-23
|
08-05-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
101.457
|
80.558
|
63.363
|
104.611
|
129.103
|
156.630
|
177.004
|
199.526
|
EBITDA
1 |
20.442
|
11.147
|
8.617
|
20.159
|
17.675
|
26.417
|
32.945
|
38.889
|
Bedrijfsresultaat (EBIT)
1 |
15.234
|
5.670
|
2.496
|
12.856
|
10.319
|
18.158
|
24.118
|
29.484
|
Operationele Marge
|
15,02%
|
7,04%
|
3,94%
|
12,29%
|
7,99%
|
11,59%
|
13,63%
|
14,78%
|
Resultaat voor belastingen (EBT)
1 |
15.990
|
4.617
|
-254,5
|
13.805
|
8.269
|
15.405
|
22.289
|
28.072
|
Nettowinst (verlies)
1 |
10.326
|
3.498
|
-1.264
|
10.818
|
5.284
|
10.583
|
15.826
|
20.328
|
Nettomarge
|
10,18%
|
4,34%
|
-1,99%
|
10,34%
|
4,09%
|
6,76%
|
8,94%
|
10,19%
|
WPA
2 |
22,17
|
7,510
|
-2,710
|
23,23
|
11,35
|
20,43
|
35,09
|
45,05
|
Free Cash Flow
1 |
-2.656
|
5.602
|
1.058
|
-5.625
|
2.983
|
10.476
|
13.287
|
17.675
|
FCF-marge
|
-2,62%
|
6,95%
|
1,67%
|
-5,38%
|
2,31%
|
6,69%
|
7,51%
|
8,86%
|
Kasstroomconversie (ebitda)
|
-
|
50,25%
|
12,27%
|
-
|
16,88%
|
39,66%
|
40,33%
|
45,45%
|
Kasstroomconversie (nettowinst)
|
-
|
160,13%
|
-
|
-
|
56,45%
|
98,99%
|
83,96%
|
86,95%
|
Dividend per aandeel
2 |
5,000
|
3,500
|
-
|
7,000
|
7,000
|
7,468
|
9,005
|
9,441
|
Datum van publicatie
|
20-05-19
|
29-06-20
|
04-06-21
|
16-05-22
|
05-05-23
|
08-05-24
|
-
|
-
|
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 |
17.231
|
20.828
|
21.077
|
23.856
|
23.947
|
35.731
|
28.515
|
30.764
|
33.534
|
36.290
|
38.773
|
39.666
|
34.944
|
37.814
|
-
|
EBITDA
1 |
2.838
|
4.258
|
4.503
|
5.099
|
5.018
|
5.539
|
4.278
|
4.320
|
4.693
|
4.385
|
5.954
|
6.468
|
6.623
|
7.102
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.228
|
2.651
|
-
|
-
|
-
|
3.401
|
2.446
|
2.439
|
2.837
|
2.573
|
3.893
|
4.100
|
5.667
|
6.054
|
-
|
Operationele Marge
|
7,13%
|
12,73%
|
-
|
-
|
-
|
9,52%
|
8,58%
|
7,93%
|
8,46%
|
7,09%
|
10,04%
|
10,34%
|
16,22%
|
16,01%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-1.760
|
2.693
|
-
|
3.406
|
5.000
|
3.366
|
2.346
|
2.348
|
2.110
|
1.768
|
3.415
|
4.045
|
4.230
|
4.207
|
-
|
Nettowinst (verlies)
1 |
-2.092
|
2.086
|
1.536
|
2.712
|
4.212
|
2.357
|
1.645
|
1.459
|
825
|
1.355
|
2.234
|
3.079
|
3.532
|
2.933
|
-
|
Nettomarge
|
-12,14%
|
10,02%
|
7,29%
|
11,37%
|
17,59%
|
6,6%
|
5,77%
|
4,74%
|
2,46%
|
3,73%
|
5,76%
|
7,76%
|
10,11%
|
7,76%
|
-
|
WPA
2 |
-4,490
|
4,480
|
-
|
5,820
|
9,050
|
5,060
|
3,530
|
3,130
|
1,780
|
2,910
|
4,800
|
6,733
|
8,012
|
6,800
|
13,52
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,500
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12-02-21
|
04-06-21
|
12-08-21
|
12-11-21
|
10-02-22
|
16-05-22
|
11-08-22
|
14-11-22
|
14-02-23
|
05-05-23
|
09-08-23
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
32.974
|
33.032
|
41.069
|
50.515
|
52.237
|
54.055
|
44.828
|
37.823
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,613
x
|
2,963
x
|
4,766
x
|
2,506
x
|
2,955
x
|
2,046
x
|
1,361
x
|
0,9726
x
|
Free Cash Flow
1 |
-2.656
|
5.602
|
1.058
|
-5.625
|
2.983
|
10.476
|
13.287
|
17.675
|
ROE (netto-inkomsten/eigen vermogen)
|
20,6%
|
7,72%
|
5,2%
|
16,8%
|
7,9%
|
15,1%
|
20,2%
|
21,5%
|
ROA (netto-inkomsten/totale activa)
|
9,54%
|
3,52%
|
1,45%
|
7,01%
|
3,11%
|
6,55%
|
8,69%
|
10,2%
|
Totale activa
1 |
108.293
|
99.255
|
-86.926
|
154.211
|
169.966
|
161.497
|
182.167
|
198.511
|
Nettoactief per aandeel
2 |
115,0
|
112,0
|
116,0
|
141,0
|
144,0
|
158,0
|
176,0
|
208,0
|
Cashflow per aandeel
2 |
19,60
|
32,70
|
21,90
|
10,90
|
27,80
|
43,20
|
69,00
|
63,30
|
Capex
1 |
11.771
|
9.618
|
9.143
|
10.683
|
9.962
|
7.113
|
7.506
|
7.962
|
Capex/omzet
|
11,6%
|
11,94%
|
14,43%
|
10,21%
|
7,72%
|
4,54%
|
4,24%
|
3,99%
|
Datum van publicatie
|
20-05-19
|
29-06-20
|
04-06-21
|
16-05-22
|
05-05-23
|
-
|
-
|
-
|
Laatste slotkoers
1.397
INR Gemiddelde koersdoel
1.285
INR Spread / Gemiddelde doel -8,02% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,02% | 24,29 mld. | | +18,55% | 20,89 mld. | | -8,15% | 11,58 mld. | | +24,39% | 11,07 mld. | | +10,27% | 10,19 mld. | | -1,91% | 8,15 mld. | | +20,20% | 6,7 mld. | | -5,68% | 6,49 mld. | | -0,15% | 5,14 mld. |
Ijzer, staalfabrieken en gieterijen
|