Beurs gesloten -
NSE India S.E.
13:40:29 21-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.578
INR
|
-0,34%
|
|
+11,01%
|
+66,59%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
65.320
|
44.367
|
90.289
|
101.240
|
132.696
|
324.645
|
-
|
-
|
Bedrijfswaarde
1 |
67.756
|
46.515
|
88.691
|
101.872
|
134.701
|
261.285
|
320.664
|
319.570
|
K/w-verhouding
|
34,4
x
|
31
x
|
90
x
|
60,3
x
|
33,1
x
|
61,2
x
|
56,9
x
|
45,6
x
|
Dividendrendement
|
1,47%
|
2,17%
|
0,43%
|
0,95%
|
0,87%
|
0,5%
|
0,5%
|
0,58%
|
Marktkapitalisatie/omzet
|
1,25
x
|
0,83
x
|
2,12
x
|
1,67
x
|
1,66
x
|
2,7
x
|
2,78
x
|
2,36
x
|
Bedrijfswaarde/omzet
|
1,29
x
|
0,87
x
|
2,08
x
|
1,69
x
|
1,69
x
|
2,7
x
|
2,74
x
|
2,32
x
|
Bedrijfswaarde/EBITDA
|
19,6
x
|
16,4
x
|
37
x
|
29,4
x
|
27,3
x
|
39,3
x
|
36,9
x
|
30,2
x
|
Bedrijfswaarde/FCF
|
42,2
x
|
12,5
x
|
31
x
|
-80,8
x
|
-119
x
|
382
x
|
102
x
|
79,6
x
|
FCF Yield
|
2,37%
|
7,98%
|
3,23%
|
-1,24%
|
-0,84%
|
0,26%
|
0,98%
|
1,26%
|
Price to Book
|
7,46
x
|
5,07
x
|
10,2
x
|
9,93
x
|
-
|
12,5
x
|
10,7
x
|
9,19
x
|
Aantal aandelen (in duizenden)
|
192.628
|
192.628
|
192.628
|
192.628
|
192.628
|
205.615
|
-
|
-
|
Referentieprijs
2 |
339,1
|
230,3
|
468,7
|
525,6
|
688,9
|
1.593
|
1.593
|
1.593
|
Datum van publicatie
|
02-05-19
|
12-05-20
|
06-05-21
|
05-05-22
|
04-05-23
|
02-05-24
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
52.348
|
53.602
|
42.636
|
60.456
|
79.773
|
96.854
|
116.862
|
137.838
|
EBITDA
1 |
3.465
|
2.828
|
2.398
|
3.465
|
4.928
|
6.649
|
8.690
|
10.596
|
Bedrijfsresultaat (EBIT)
1 |
2.963
|
1.948
|
1.475
|
2.605
|
4.080
|
5.673
|
7.549
|
9.297
|
Operationele Marge
|
5,66%
|
3,63%
|
3,46%
|
4,31%
|
5,11%
|
5,86%
|
6,46%
|
6,74%
|
Resultaat voor belastingen (EBT)
1 |
2.511
|
2.060
|
1.452
|
2.498
|
5.554
|
5.572
|
7.694
|
9.538
|
Nettowinst (verlies)
1 |
1.901
|
1.432
|
1.004
|
1.677
|
4.005
|
4.150
|
5.772
|
7.135
|
Nettomarge
|
3,63%
|
2,67%
|
2,35%
|
2,77%
|
5,02%
|
4,28%
|
4,94%
|
5,18%
|
WPA
2 |
9,870
|
7,435
|
5,210
|
8,720
|
20,80
|
20,77
|
28,02
|
34,93
|
Free Cash Flow
1 |
1.606
|
3.714
|
2.863
|
-1.261
|
-1.130
|
838,7
|
3.149
|
4.016
|
FCF-marge
|
3,07%
|
6,93%
|
6,71%
|
-2,09%
|
-1,42%
|
0,88%
|
2,69%
|
2,91%
|
Kasstroomconversie (ebitda)
|
46,34%
|
131,33%
|
119,38%
|
-
|
-
|
12,74%
|
36,24%
|
37,9%
|
Kasstroomconversie (nettowinst)
|
84,49%
|
259,25%
|
285,29%
|
-
|
-
|
21,01%
|
54,57%
|
56,29%
|
Dividend per aandeel
2 |
5,000
|
5,000
|
2,000
|
5,000
|
6,000
|
7,985
|
8,043
|
9,260
|
Datum van publicatie
|
02-05-19
|
12-05-20
|
06-05-21
|
05-05-22
|
04-05-23
|
02-05-24
|
-
|
-
|
Fiscaal tijdperk: March |
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 |
11.239
|
16.116
|
10.520
|
12.397
|
15.062
|
22.476
|
19.703
|
15.762
|
17.882
|
26.238
|
22.260
|
18.262
|
21.148
|
31.572
|
28.979
|
EBITDA
1 |
815,6
|
1.018
|
422,3
|
707
|
905,9
|
1.430
|
1.233
|
855,9
|
1.047
|
1.792
|
1.450
|
1.108
|
1.408
|
2.270
|
2.114
|
Bedrijfsresultaat (EBIT)
|
556,5
|
769,6
|
221,8
|
-
|
681,4
|
1.199
|
1.013
|
610,7
|
-
|
-
|
-
|
754
|
1.122
|
2.047
|
1.834
|
Operationele Marge
|
4,95%
|
4,78%
|
2,11%
|
-
|
4,52%
|
5,33%
|
5,14%
|
3,87%
|
-
|
-
|
-
|
4,13%
|
5,31%
|
6,48%
|
6,33%
|
Resultaat voor belastingen (EBT)
|
488,2
|
1.033
|
194
|
472,1
|
699,6
|
1.132
|
1.012
|
575,8
|
804
|
3.171
|
-
|
862,5
|
1.091
|
2.051
|
1.811
|
Nettowinst (verlies)
1 |
367,2
|
679,7
|
126,9
|
313,6
|
475
|
761,6
|
742,5
|
426,4
|
584,1
|
2.252
|
833,5
|
598,5
|
867,1
|
1.498
|
1.320
|
Nettomarge
|
3,27%
|
4,22%
|
1,21%
|
2,53%
|
3,15%
|
3,39%
|
3,77%
|
2,71%
|
3,27%
|
8,58%
|
3,74%
|
3,28%
|
4,1%
|
4,74%
|
4,56%
|
WPA
|
1,905
|
3,530
|
0,6600
|
1,635
|
2,470
|
3,960
|
3,860
|
2,215
|
3,030
|
11,64
|
-
|
3,900
|
5,475
|
7,250
|
6,400
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
29-01-21
|
06-05-21
|
04-08-21
|
28-10-21
|
02-02-22
|
05-05-22
|
04-08-22
|
03-11-22
|
31-01-23
|
04-05-23
|
03-08-23
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.436
|
2.148
|
-
|
631
|
2.005
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
1.599
|
-
|
-
|
4.408
|
3.982
|
5.075
|
Hefboom (schuld/ebitda)
|
0,7029
x
|
0,7595
x
|
-
|
0,1822
x
|
0,4069
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.606
|
3.714
|
2.863
|
-1.261
|
-1.130
|
839
|
3.149
|
4.016
|
ROE (netto-inkomsten/eigen vermogen)
|
22,5%
|
17,2%
|
12%
|
17,6%
|
23,6%
|
22%
|
20,4%
|
21,6%
|
ROA (netto-inkomsten/totale activa)
|
-
|
4,22%
|
-
|
-
|
-
|
6,45%
|
7,1%
|
8,15%
|
Totale activa
1 |
-
|
33.951
|
-
|
-
|
-
|
61.885
|
81.289
|
87.544
|
Nettoactief per aandeel
2 |
45,40
|
45,40
|
46,00
|
52,90
|
-
|
128,0
|
149,0
|
173,0
|
Cashflow per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
16,50
|
25,30
|
32,20
|
Capex
1 |
1.028
|
860
|
635
|
2.179
|
3.604
|
3.407
|
3.267
|
2.513
|
Capex/omzet
|
1,96%
|
1,61%
|
1,49%
|
3,6%
|
4,52%
|
3,59%
|
2,8%
|
1,82%
|
Datum van publicatie
|
02-05-19
|
12-05-20
|
06-05-21
|
05-05-22
|
04-05-23
|
02-05-24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
1.579
INR Gemiddelde koersdoel
1.454
INR Spread / Gemiddelde doel -7,93% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +36,94% | 74,9 mld. | | +25,49% | 47,57 mld. | | +2,74% | 46,47 mld. | | +11,58% | 17,93 mld. | | +9,24% | 17,49 mld. | | +3,42% | 12,59 mld. | | -22,68% | 10,56 mld. | | +2,96% | 6,16 mld. | | +12,00% | 5,69 mld. |
Verwarmings-, ventilatie- en airconditioningsystemen
|