Beurs gesloten -
Bombay S.E.
12:00:54 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
304
INR
|
-0,18%
|
|
-1,23%
|
+34,95%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
862.386
|
687.436
|
928.332
|
779.521
|
746.874
|
1.318.689
|
-
|
-
|
Bedrijfswaarde
1 |
1.226.916
|
1.240.185
|
1.255.169
|
1.316.481
|
1.372.119
|
1.746.978
|
1.780.272
|
1.786.073
|
K/w-verhouding
|
10
x
|
20,4
x
|
5,24
x
|
6,54
x
|
34,4
x
|
4,78
x
|
9,03
x
|
8,7
x
|
Dividendrendement
|
4,78%
|
5,21%
|
18,5%
|
4,45%
|
1,16%
|
7,17%
|
4,22%
|
3,8%
|
Marktkapitalisatie/omzet
|
0,29
x
|
0,24
x
|
0,4
x
|
0,22
x
|
0,16
x
|
0,29
x
|
0,29
x
|
0,28
x
|
Bedrijfswaarde/omzet
|
0,41
x
|
0,44
x
|
0,55
x
|
0,38
x
|
0,29
x
|
0,39
x
|
0,38
x
|
0,38
x
|
Bedrijfswaarde/EBITDA
|
8,12
x
|
14,9
x
|
5,89
x
|
6,88
x
|
12,6
x
|
3,87
x
|
7,11
x
|
6,96
x
|
Bedrijfswaarde/FCF
|
-279
x
|
-28,7
x
|
8,75
x
|
10,5
x
|
35
x
|
6,63
x
|
105
x
|
44
x
|
FCF Yield
|
-0,36%
|
-3,48%
|
11,4%
|
9,56%
|
2,85%
|
15,1%
|
0,96%
|
2,27%
|
Price to Book
|
2,02
x
|
1,71
x
|
1,58
x
|
1,47
x
|
1,37
x
|
1,7
x
|
1,5
x
|
1,35
x
|
Aantal aandelen (in duizenden)
|
4.338.505
|
4.338.505
|
4.338.505
|
4.338.505
|
4.338.505
|
4.338.505
|
-
|
-
|
Referentieprijs
2 |
198,8
|
158,4
|
214,0
|
179,7
|
172,2
|
304,0
|
304,0
|
304,0
|
Datum van publicatie
|
20-05-19
|
03-06-20
|
26-05-21
|
25-05-22
|
22-05-23
|
09-05-24
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.982.256
|
2.845.719
|
2.301.626
|
3.467.911
|
4.731.872
|
4.480.830
|
4.624.446
|
4.721.758
|
EBITDA
1 |
151.122
|
83.490
|
212.964
|
191.373
|
108.881
|
451.476
|
250.479
|
256.753
|
Bedrijfsresultaat (EBIT)
1 |
116.945
|
42.689
|
169.622
|
137.030
|
45.193
|
383.763
|
185.979
|
189.007
|
Operationele Marge
|
3,92%
|
1,5%
|
7,37%
|
3,95%
|
0,96%
|
8,56%
|
4,02%
|
4%
|
Resultaat voor belastingen (EBT)
1 |
119.680
|
22.509
|
227.576
|
122.307
|
28.211
|
361.944
|
171.375
|
166.899
|
Nettowinst (verlies)
1 |
78.023
|
30.554
|
161.650
|
116.815
|
21.310
|
268.588
|
129.154
|
130.514
|
Nettomarge
|
2,62%
|
1,07%
|
7,02%
|
3,37%
|
0,45%
|
5,99%
|
2,79%
|
2,76%
|
WPA
2 |
19,84
|
7,765
|
40,80
|
27,46
|
5,005
|
63,04
|
33,68
|
34,92
|
Free Cash Flow
1 |
-4.405
|
-43.160
|
143.479
|
125.850
|
39.170
|
263.568
|
17.036
|
40.616
|
FCF-marge
|
-0,15%
|
-1,52%
|
6,23%
|
3,63%
|
0,83%
|
5,88%
|
0,37%
|
0,86%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
67,37%
|
65,76%
|
35,97%
|
58,38%
|
6,8%
|
15,82%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
88,76%
|
107,73%
|
183,81%
|
98,13%
|
13,19%
|
31,12%
|
Dividend per aandeel
2 |
9,500
|
8,250
|
39,50
|
8,000
|
2,000
|
21,79
|
12,83
|
11,56
|
Datum van publicatie
|
20-05-19
|
03-06-20
|
26-05-21
|
25-05-22
|
22-05-23
|
09-05-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
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 |
-
|
764.389
|
953.260
|
-
|
1.210.818
|
1.148.204
|
-
|
1.181.154
|
1.129.848
|
1.214.217
|
1.010.173
|
1.132.025
|
1.227.463
|
EBITDA
1 |
-
|
53.074
|
-
|
59.543
|
-
|
17.411
|
42.888
|
110.848
|
162.618
|
118.100
|
59.390
|
88.800
|
62.000
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
-
|
-
|
1.803
|
-
|
-
|
146.478
|
-
|
5.000
|
71.889
|
43.000
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
0,16%
|
-
|
-
|
12,96%
|
-
|
0,49%
|
6,35%
|
3,5%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.000
|
-
|
42.000
|
Nettowinst (verlies)
1 |
-
|
-
|
-
|
-
|
-
|
-3.385
|
17.470
|
-
|
106.443
|
56.470
|
30.144
|
68.849
|
41.761
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-0,29%
|
-
|
-
|
9,42%
|
4,65%
|
2,98%
|
6,08%
|
3,4%
|
WPA
2 |
-
|
7,515
|
6,585
|
6,580
|
-
|
-0,7950
|
-
|
-
|
25,00
|
6,675
|
8,974
|
-
|
9,755
|
Dividend per aandeel
|
-
|
2,500
|
2,500
|
3,000
|
3,000
|
3,000
|
-
|
2,000
|
-
|
3,232
|
5,254
|
5,254
|
4,076
|
Datum van publicatie
|
12-08-21
|
29-10-21
|
31-01-22
|
25-05-22
|
06-08-22
|
07-11-22
|
30-01-23
|
22-05-23
|
26-07-23
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
364.529
|
552.748
|
326.837
|
536.960
|
625.245
|
440.220
|
461.583
|
467.384
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,412
x
|
6,621
x
|
1,535
x
|
2,806
x
|
5,742
x
|
0,9751
x
|
1,843
x
|
1,82
x
|
Free Cash Flow
1 |
-4.405
|
-43.160
|
143.479
|
125.850
|
39.170
|
263.568
|
17.036
|
40.616
|
ROE (netto-inkomsten/eigen vermogen)
|
22,6%
|
8,12%
|
35,9%
|
20%
|
4,04%
|
41,6%
|
17,7%
|
15,9%
|
ROA (netto-inkomsten/totale activa)
|
6,63%
|
2,12%
|
6,99%
|
-
|
1,13%
|
24,4%
|
6,34%
|
5,16%
|
Totale activa
1 |
1.177.208
|
1.439.171
|
2.312.620
|
-
|
1.878.239
|
1.102.779
|
2.037.559
|
2.529.499
|
Nettoactief per aandeel
2 |
98,50
|
92,90
|
135,0
|
122,0
|
126,0
|
177,0
|
203,0
|
225,0
|
Cashflow per aandeel
2 |
-
|
20,30
|
56,30
|
47,80
|
29,30
|
84,10
|
46,30
|
59,40
|
Capex
1 |
105.976
|
122.894
|
92.059
|
77.506
|
85.486
|
95.791
|
150.004
|
171.387
|
Capex/omzet
|
3,55%
|
4,32%
|
4%
|
2,23%
|
1,81%
|
2,14%
|
3,24%
|
3,63%
|
Datum van publicatie
|
20-05-19
|
03-06-20
|
26-05-21
|
25-05-22
|
22-05-23
|
09-05-24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
304
INR Gemiddelde koersdoel
315,5
INR Spread / Gemiddelde doel +3,79% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +21,12% | 254 mld. | | +23,72% | 100 mld. | | +16,93% | 61,12 mld. | | +6,03% | 59,85 mld. | | +20,58% | 51,26 mld. | | +23,58% | 36,52 mld. | | +27,55% | 27,36 mld. | | +9,55% | 19,21 mld. | | -19,70% | 19 mld. |
Olie- en gasraffinage en marketing - NEC
|