BHARTI AIRTEL LIMITED Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 1.326 INR | -0,78% |
|
+2,84% | +28,33% |
| 25/04 | Axiata, Sinar Mas dichter bij $3,5 miljard telco fusie in Indonesië, zegt Bloomberg | RE |
| 24/04 | Indiase aandelen eindigen hoger halverwege de week na afzwakking conflict Iran-Israël | MT |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 1.330.162 | 2.402.700 | 2.839.283 | 4.300.863 | 4.317.350 | 7.883.022 | - | - |
| Bedrijfswaarde 1 | 2.483.047 | 3.377.852 | 4.291.693 | 5.854.085 | 5.651.805 | 9.691.501 | 9.334.191 | 9.000.157 |
| K/w-verhouding | 326 x | -6,95 x | -18,7 x | 99 x | 51,4 x | 82,3 x | 37,7 x | 26,4 x |
| Dividendrendement | 0,75% | 0,45% | 0,77% | 0,4% | 0,53% | 0,34% | 0,74% | 1,04% |
| Marktkapitalisatie/omzet | 1,65 x | 2,74 x | 2,82 x | 3,69 x | 3,1 x | 5,21 x | 4,63 x | 4,13 x |
| Bedrijfswaarde/omzet | 3,07 x | 3,86 x | 4,27 x | 5,02 x | 4,06 x | 6,41 x | 5,48 x | 4,72 x |
| Bedrijfswaarde/EBITDA | 9,51 x | 9,15 x | 9,33 x | 10,1 x | 7,83 x | 12,2 x | 10,2 x | 8,61 x |
| Bedrijfswaarde/FCF | -27,7 x | -318 x | 18,2 x | 19,5 x | 14,4 x | 28,9 x | 20,3 x | 16,8 x |
| FCF Yield | -3,61% | -0,31% | 5,48% | 5,12% | 6,96% | 3,46% | 4,92% | 5,97% |
| Price to Book | 1,87 x | 3,12 x | 4,82 x | 6,34 x | 5,48 x | 8,94 x | 7,1 x | 5,77 x |
| Aantal aandelen (in duizenden) | 3.995.681 | 5.453.246 | 5.488.659 | 5.881.247 | 5.964.355 | 6.058.219 | - | - |
| Referentieprijs 2 | 332,9 | 440,6 | 517,3 | 755,4 | 749,0 | 1.326 | 1.326 | 1.326 |
| Datum van publicatie | 06-05-19 | 18-05-20 | 17-05-21 | 17-05-22 | 16-05-23 | - | - | - |
1INR in Miljoen2INR
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 807.802 | 875.390 | 1.006.158 | 1.165.469 | 1.391.448 | 1.511.798 | 1.702.989 | 1.907.886 |
| EBITDA 1 | 261.101 | 369.343 | 460.145 | 580.682 | 722.101 | 795.783 | 914.573 | 1.045.171 |
| Bedrijfsresultaat (EBIT) 1 | 47.626 | 92.447 | 166.101 | 249.775 | 357.783 | 399.683 | 485.299 | 580.675 |
| Operationele Marge | 5,9% | 10,56% | 16,51% | 21,43% | 25,71% | 26,44% | 28,5% | 30,44% |
| Resultaat voor belastingen (EBT) 1 | -17.318 | -428.465 | -144.882 | 124.831 | 165.607 | 160.513 | 319.638 | 443.504 |
| Nettowinst (verlies) 1 | 4.095 | -321.832 | -150.835 | 42.549 | 83.459 | 90.673 | 199.360 | 286.607 |
| Nettomarge | 0,51% | -36,76% | -14,99% | 3,65% | 6% | 6% | 11,71% | 15,02% |
| WPA 2 | 1,020 | -63,41 | -27,65 | 7,630 | 14,57 | 16,11 | 35,11 | 50,23 |
| Free Cash Flow 1 | -89.547 | -10.615 | 235.344 | 299.550 | 393.565 | 335.424 | 459.185 | 537.150 |
| FCF-marge | -11,09% | -1,21% | 23,39% | 25,7% | 28,28% | 22,19% | 26,96% | 28,15% |
| Kasstroomconversie (ebitda) | - | - | 51,15% | 51,59% | 54,5% | 42,15% | 50,21% | 51,39% |
| Kasstroomconversie (nettowinst) | - | - | - | 704,01% | 471,57% | 369,93% | 230,33% | 187,42% |
| Dividend per aandeel 2 | 2,500 | 2,000 | 4,000 | 3,000 | 4,000 | 4,490 | 9,782 | 13,73 |
| Datum van publicatie | 06-05-19 | 18-05-20 | 17-05-21 | 17-05-22 | 16-05-23 | - | - | - |
1INR in Miljoen2INR
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Maart | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 283.264 | 298.666 | 315.003 | 328.046 | 345.268 | 358.044 | 360.090 | 374.400 | 370.438 | 378.995 | 383.105 | - | - | - | - |
| EBITDA 1 | 139.193 | 148.999 | 160.589 | 167.216 | 175.938 | 184.532 | 189.820 | 197.461 | 195.137 | 198.148 | 201.759 | 211.277 | 208.845 | 216.219 | 239.573 |
| Bedrijfsresultaat (EBIT) 1 | 56.721 | 63.527 | 74.763 | 79.402 | 87.744 | 91.555 | 95.761 | 100.923 | 97.794 | 97.405 | 101.381 | - | - | - | - |
| Operationele Marge | 20,02% | 21,27% | 23,73% | 24,2% | 25,41% | 25,57% | 26,59% | 26,96% | 26,4% | 25,7% | 26,46% | - | - | - | - |
| Resultaat voor belastingen (EBT) 1 | 30.289 | 26.415 | 50.368 | 35.921 | 42.653 | 36.893 | 50.140 | 18.529 | 39.397 | 41.084 | 61.632 | - | - | - | - |
| Nettowinst (verlies) 1 | 11.340 | 8.296 | 20.078 | 16.069 | 21.452 | 15.882 | 30.056 | 16.125 | 13.407 | 24.422 | 27.700 | - | - | - | - |
| Nettomarge | 4% | 2,78% | 6,37% | 4,9% | 6,21% | 4,44% | 8,35% | 4,31% | 3,62% | 6,44% | 7,23% | - | - | - | - |
| WPA 2 | 2,060 | 1,480 | 3,550 | 2,840 | 3,750 | 2,760 | 5,190 | 2,790 | 2,310 | 4,170 | 9,093 | - | - | - | - |
| Dividend per aandeel 2 | - | - | 3,000 | - | - | - | 4,000 | - | - | - | 3,483 | - | - | - | 16,36 |
| Datum van publicatie | 02-11-21 | 08-02-22 | 17-05-22 | 08-08-22 | 31-10-22 | 07-02-23 | 16-05-23 | 03-08-23 | 31-10-23 | 05-02-24 | - | - | - | - | - |
1INR in Miljoen2INR
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 1.152.885 | 975.152 | 1.452.410 | 1.553.222 | 1.334.455 | 1.808.479 | 1.451.169 | 1.117.135 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 4,415 x | 2,64 x | 3,156 x | 2,675 x | 1,848 x | 2,273 x | 1,587 x | 1,069 x |
| Free Cash Flow 1 | -89.547 | -10.615 | 235.344 | 299.550 | 393.565 | 335.424 | 459.185 | 537.150 |
| ROE (netto-inkomsten/eigen vermogen) | -3,57% | -4,56% | -15% | 6,78% | 11,6% | 12,6% | 19,5% | 22,4% |
| ROA (netto-inkomsten/totale activa) | 0,16% | -1,07% | -4,27% | 1,2% | 2,06% | 3,51% | 5,11% | 6,28% |
| Totale activa 1 | 2.628.370 | 30.201.952 | 3.534.008 | 3.548.411 | 4.051.408 | 2.581.047 | 3.901.013 | 4.564.005 |
| Nettoactief per aandeel 2 | 178,0 | 141,0 | 107,0 | 119,0 | 137,0 | 148,0 | 187,0 | 230,0 |
| Cashflow per aandeel 2 | 49,30 | 35,70 | 88,40 | 101,0 | 114,0 | 89,60 | 114,0 | 129,0 |
| Capex 1 | 287.427 | 191.902 | 246.706 | 250.616 | 259.681 | 401.211 | 364.717 | 362.849 |
| Capex/omzet | 35,58% | 21,92% | 24,52% | 21,5% | 18,66% | 26,54% | 21,42% | 19,02% |
| Datum van publicatie | 06-05-19 | 18-05-20 | 17-05-21 | 17-05-22 | 16-05-23 | - | - | - |
1INR in Miljoen2INR
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
C+
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
32
Laatste slotkoers
1.326
INR
Gemiddelde koersdoel
1.263
INR
Spread / Gemiddelde doel
-4,70%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +28,33% | 94,52 mld. | |
| +6,76% | 56,67 mld. | |
| -11,97% | 23,64 mld. | |
| -16,38% | 20,55 mld. | |
| -12,50% | 11,16 mld. | |
| +5,61% | 10,64 mld. | |
| +2,45% | 10,28 mld. | |
| +0,88% | 8,9 mld. | |
| -25,24% | 8,29 mld. | |
| +20,93% | 6,61 mld. |
- Beurs
- Aandelen
- Koers BHARTIARTL
- Financiën Bharti Airtel Limited
