Beurs gesloten -
NSE India S.E.
13:40:29 08-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.534
INR
|
-0,78%
|
|
+6,37%
|
+6,46%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
40.432
|
32.111
|
73.190
|
90.824
|
68.311
|
118.015
|
-
|
-
|
Bedrijfswaarde
1 |
70.913
|
32.111
|
97.883
|
121.261
|
104.101
|
109.686
|
146.386
|
143.428
|
K/w-verhouding
|
15,8
x
|
6,36
x
|
11,6
x
|
22,8
x
|
169
x
|
26,1
x
|
19,1
x
|
15,4
x
|
Dividendrendement
|
1,43%
|
1,8%
|
1,05%
|
0,85%
|
0,28%
|
0,46%
|
0,71%
|
0,79%
|
Marktkapitalisatie/omzet
|
0,62
x
|
0,46
x
|
1,08
x
|
1,22
x
|
0,79
x
|
1,14
x
|
1,14
x
|
1,05
x
|
Bedrijfswaarde/omzet
|
1,08
x
|
0,46
x
|
1,44
x
|
1,63
x
|
1,2
x
|
1,14
x
|
1,41
x
|
1,28
x
|
Bedrijfswaarde/EBITDA
|
7,48
x
|
2,4
x
|
7,32
x
|
10,9
x
|
13,5
x
|
7,63
x
|
8,7
x
|
7,6
x
|
Bedrijfswaarde/FCF
|
11
x
|
9,16
x
|
18,6
x
|
46,9
x
|
59,7
x
|
25,5
x
|
21
x
|
18,4
x
|
FCF Yield
|
9,09%
|
10,9%
|
5,36%
|
2,13%
|
1,68%
|
3,92%
|
4,76%
|
5,43%
|
Price to Book
|
0,9
x
|
0,67
x
|
1,33
x
|
1,5
x
|
1,14
x
|
1,87
x
|
1,68
x
|
1,53
x
|
Aantal aandelen (in duizenden)
|
77.005
|
77.005
|
77.005
|
77.005
|
77.005
|
77.005
|
-
|
-
|
Referentieprijs
2 |
525,0
|
417,0
|
950,4
|
1.179
|
887,1
|
1.533
|
1.533
|
1.533
|
Datum van publicatie
|
03-05-19
|
22-05-20
|
12-05-21
|
11-05-22
|
09-05-23
|
04-05-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
65.487
|
69.157
|
67.854
|
74.612
|
86.823
|
96.627
|
103.588
|
112.426
|
EBITDA
1 |
9.486
|
13.360
|
13.376
|
11.100
|
7.720
|
14.376
|
16.825
|
18.880
|
Bedrijfsresultaat (EBIT)
1 |
6.095
|
9.841
|
9.668
|
7.131
|
2.621
|
8.593
|
10.999
|
12.560
|
Operationele Marge
|
9,31%
|
14,23%
|
14,25%
|
9,56%
|
3,02%
|
8,89%
|
10,62%
|
11,17%
|
Resultaat voor belastingen (EBT)
1 |
3.174
|
6.815
|
7.126
|
5.378
|
431,1
|
5.799
|
8.389
|
10.257
|
Nettowinst (verlies)
1 |
2.557
|
5.052
|
6.301
|
3.986
|
405
|
4.206
|
6.180
|
7.676
|
Nettomarge
|
3,9%
|
7,3%
|
9,29%
|
5,34%
|
0,47%
|
4,35%
|
5,97%
|
6,83%
|
WPA
2 |
33,21
|
65,60
|
81,83
|
51,76
|
5,260
|
54,61
|
80,24
|
99,68
|
Free Cash Flow
1 |
6.444
|
3.505
|
5.249
|
2.586
|
1.744
|
5.986
|
6.966
|
7.792
|
FCF-marge
|
9,84%
|
5,07%
|
7,74%
|
3,47%
|
2,01%
|
6,16%
|
6,72%
|
6,93%
|
Kasstroomconversie (ebitda)
|
67,93%
|
26,24%
|
39,24%
|
23,29%
|
22,6%
|
41,92%
|
41,4%
|
41,27%
|
Kasstroomconversie (nettowinst)
|
252,03%
|
69,39%
|
83,3%
|
64,87%
|
430,74%
|
138,35%
|
112,72%
|
101,51%
|
Dividend per aandeel
2 |
7,500
|
7,500
|
10,00
|
10,00
|
2,500
|
7,090
|
10,88
|
12,09
|
Datum van publicatie
|
03-05-19
|
22-05-20
|
12-05-21
|
11-05-22
|
09-05-23
|
04-05-24
|
-
|
-
|
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 |
17.766
|
21.326
|
17.491
|
16.978
|
17.501
|
22.642
|
22.038
|
19.998
|
20.161
|
24.626
|
24.085
|
22.338
|
23.178
|
26.172
|
24.960
|
EBITDA
1 |
3.297
|
3.920
|
3.436
|
2.673
|
2.224
|
2.767
|
2.593
|
939,6
|
1.444
|
2.743
|
2.978
|
2.912
|
3.506
|
4.068
|
3.875
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
2.452
|
1.691
|
-
|
1.770
|
1.448
|
-
|
145,5
|
1.342
|
-
|
1.972
|
1.945
|
2.539
|
2.371
|
Operationele Marge
|
-
|
-
|
14,02%
|
9,96%
|
-
|
7,82%
|
6,57%
|
-
|
0,72%
|
5,45%
|
-
|
8,83%
|
8,39%
|
9,7%
|
9,5%
|
Resultaat voor belastingen (EBT)
1 |
2.122
|
1.798
|
1.906
|
1.192
|
748,1
|
1.532
|
-
|
-824,8
|
-644,8
|
1.129
|
762,8
|
907,7
|
1.437
|
1.880
|
1.741
|
Nettowinst (verlies)
1 |
1.484
|
2.493
|
1.415
|
855,5
|
604,5
|
1.111
|
619,2
|
-564,6
|
-499,1
|
849,5
|
597,1
|
666,2
|
1.043
|
1.437
|
1.288
|
Nettomarge
|
8,35%
|
11,69%
|
8,09%
|
5,04%
|
3,45%
|
4,91%
|
2,81%
|
-2,82%
|
-2,48%
|
3,45%
|
2,48%
|
2,98%
|
4,5%
|
5,49%
|
5,16%
|
WPA
|
-
|
32,38
|
18,38
|
11,11
|
7,850
|
14,42
|
-
|
-7,330
|
-6,480
|
11,03
|
-
|
9,567
|
13,70
|
18,60
|
16,70
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
23-01-21
|
12-05-21
|
05-08-21
|
10-11-21
|
04-02-22
|
11-05-22
|
06-08-22
|
08-11-22
|
04-02-23
|
09-05-23
|
08-08-23
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
30.481
|
-
|
24.693
|
30.438
|
35.790
|
34.745
|
28.372
|
25.414
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,213
x
|
-
|
1,846
x
|
2,742
x
|
4,636
x
|
2,433
x
|
1,686
x
|
1,346
x
|
Free Cash Flow
1 |
6.444
|
3.505
|
5.249
|
2.586
|
1.745
|
5.986
|
6.966
|
7.792
|
ROE (netto-inkomsten/eigen vermogen)
|
5,83%
|
10,9%
|
12,2%
|
6,91%
|
0,67%
|
7,19%
|
9,33%
|
10,4%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
3,3%
|
0,29%
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
120.873
|
139.607
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
584,0
|
624,0
|
712,0
|
785,0
|
777,0
|
818,0
|
912,0
|
999,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
4.197
|
9.907
|
8.035
|
7.806
|
6.310
|
7.155
|
8.083
|
8.757
|
Capex/omzet
|
6,41%
|
14,33%
|
11,84%
|
10,46%
|
7,27%
|
7,36%
|
7,8%
|
7,79%
|
Datum van publicatie
|
03-05-19
|
22-05-20
|
12-05-21
|
11-05-22
|
09-05-23
|
04-05-24
|
-
|
-
|
Laatste slotkoers
1.533
INR Gemiddelde koersdoel
1.826
INR Spread / Gemiddelde doel +19,12% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +20,81% | 49,11 mld. | | -0,55% | 16,05 mld. | | +4,32% | 15,9 mld. | | -10,45% | 10,98 mld. | | +31,81% | 9,24 mld. | | +105,28% | 7,95 mld. | | -5,02% | 7,73 mld. | | -4,64% | 7,72 mld. | | +28,40% | 6,99 mld. |
Cement- en betonproductie
|