Beurs gesloten -
Bombay S.E.
12:00:49 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.022
INR
|
-1,63%
|
|
+0,65%
|
+13,70%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
33.998
|
26.971
|
58.170
|
119.161
|
109.413
|
236.090
|
-
|
-
|
Bedrijfswaarde
1 |
65.060
|
62.704
|
92.136
|
153.442
|
140.415
|
282.076
|
263.860
|
247.228
|
K/w-verhouding
|
14,2
x
|
20,8
x
|
-123
x
|
141
x
|
37,6
x
|
67,7
x
|
43,8
x
|
31,3
x
|
Dividendrendement
|
0,8%
|
0,76%
|
0,44%
|
0,29%
|
0,42%
|
0,15%
|
0,17%
|
0,15%
|
Marktkapitalisatie/omzet
|
1,14
x
|
1,02
x
|
2,98
x
|
3,97
x
|
3,18
x
|
5,29
x
|
4,58
x
|
4,03
x
|
Bedrijfswaarde/omzet
|
2,19
x
|
2,38
x
|
4,73
x
|
5,12
x
|
4,08
x
|
6,32
x
|
5,12
x
|
4,22
x
|
Bedrijfswaarde/EBITDA
|
8,24
x
|
9,15
x
|
19,5
x
|
20
x
|
16,3
x
|
25
x
|
18,4
x
|
14,6
x
|
Bedrijfswaarde/FCF
|
-79,1
x
|
-22,7
x
|
30
x
|
18,6
x
|
20
x
|
31,1
x
|
34
x
|
20,9
x
|
FCF Yield
|
-1,26%
|
-4,41%
|
3,34%
|
5,37%
|
4,99%
|
3,21%
|
2,94%
|
4,78%
|
Price to Book
|
1,57
x
|
1,18
x
|
2,48
x
|
4,09
x
|
3,48
x
|
6,73
x
|
6,15
x
|
5,38
x
|
Aantal aandelen (in duizenden)
|
204.272
|
204.322
|
210.914
|
230.263
|
230.732
|
231.099
|
-
|
-
|
Referentieprijs
2 |
166,4
|
132,0
|
275,8
|
517,5
|
474,2
|
1.022
|
1.022
|
1.022
|
Datum van publicatie
|
07-05-19
|
18-06-20
|
18-05-21
|
12-05-22
|
24-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
29.728
|
26.322
|
19.500
|
29.988
|
34.446
|
44.636
|
51.523
|
58.582
|
EBITDA
1 |
7.897
|
6.853
|
4.719
|
7.663
|
8.590
|
11.287
|
14.330
|
16.972
|
Bedrijfsresultaat (EBIT)
1 |
6.497
|
4.933
|
2.350
|
4.158
|
5.444
|
9.205
|
11.660
|
13.446
|
Operationele Marge
|
21,85%
|
18,74%
|
12,05%
|
13,87%
|
15,81%
|
20,62%
|
22,63%
|
22,95%
|
Resultaat voor belastingen (EBT)
1 |
4.256
|
1.614
|
-1.251
|
-150,4
|
2.780
|
4.905
|
7.974
|
10.589
|
Nettowinst (verlies)
1 |
2.399
|
1.306
|
-463,2
|
827,7
|
2.914
|
3.581
|
5.350
|
7.329
|
Nettomarge
|
8,07%
|
4,96%
|
-2,38%
|
2,76%
|
8,46%
|
8,02%
|
10,38%
|
12,51%
|
WPA
2 |
11,72
|
6,340
|
-2,240
|
3,660
|
12,61
|
15,10
|
23,33
|
32,64
|
Free Cash Flow
1 |
-823
|
-2.765
|
3.075
|
8.236
|
7.008
|
9.067
|
7.751
|
11.829
|
FCF-marge
|
-2,77%
|
-10,5%
|
15,77%
|
27,46%
|
20,35%
|
20,31%
|
15,04%
|
20,19%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
65,16%
|
107,47%
|
81,59%
|
80,33%
|
54,09%
|
69,69%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
995,06%
|
240,5%
|
253,17%
|
144,87%
|
161,39%
|
Dividend per aandeel
2 |
1,333
|
1,000
|
1,200
|
1,500
|
2,000
|
1,486
|
1,738
|
1,486
|
Datum van publicatie
|
07-05-19
|
18-06-20
|
18-05-21
|
12-05-22
|
24-05-23
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
6.446
|
7.912
|
3.828
|
7.527
|
9.210
|
9.423
|
9.025
|
8.792
|
8.203
|
8.426
|
6.540
|
9.704
|
10.531
|
11.487
|
EBITDA
1 |
1.484
|
1.887
|
1.113
|
1.924
|
2.575
|
2.052
|
2.326
|
2.165
|
2.079
|
2.020
|
1.748
|
2.533
|
2.709
|
2.945
|
Bedrijfsresultaat (EBIT)
1 |
893,2
|
1.227
|
267,4
|
1.042
|
1.704
|
1.144
|
1.576
|
1.385
|
1.298
|
1.186
|
1.067
|
1.652
|
1.877
|
1.942
|
Operationele Marge
|
13,86%
|
15,5%
|
6,99%
|
13,85%
|
18,5%
|
12,14%
|
17,46%
|
15,75%
|
15,82%
|
14,08%
|
16,32%
|
17,02%
|
17,82%
|
16,91%
|
Resultaat voor belastingen (EBT)
1 |
-272,6
|
265,5
|
-976
|
-1,1
|
-
|
75,2
|
830,9
|
800,8
|
496,8
|
651,4
|
300,4
|
971,7
|
1.113
|
1.009
|
Nettowinst (verlies)
1 |
-161,2
|
395,7
|
-400,9
|
120,3
|
783,6
|
324,7
|
876,8
|
775,8
|
569
|
692,5
|
385,3
|
892
|
990
|
812
|
Nettomarge
|
-2,5%
|
5%
|
-10,47%
|
1,6%
|
8,51%
|
3,45%
|
9,72%
|
8,82%
|
6,94%
|
8,22%
|
5,89%
|
9,19%
|
9,4%
|
7,07%
|
WPA
2 |
-0,7600
|
1,870
|
-1,890
|
-
|
-
|
1,400
|
3,800
|
3,360
|
2,460
|
2,990
|
1,660
|
3,550
|
4,350
|
3,900
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
04-02-21
|
18-05-21
|
05-08-21
|
11-11-21
|
03-02-22
|
12-05-22
|
02-08-22
|
12-11-22
|
09-02-23
|
24-05-23
|
08-08-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
31.062
|
35.734
|
33.967
|
34.281
|
31.002
|
45.986
|
27.770
|
11.138
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,934
x
|
5,214
x
|
7,197
x
|
4,473
x
|
3,609
x
|
4,074
x
|
1,938
x
|
0,6562
x
|
Free Cash Flow
1 |
-823
|
-2.765
|
3.075
|
8.236
|
7.008
|
9.067
|
7.751
|
11.829
|
ROE (netto-inkomsten/eigen vermogen)
|
10,8%
|
5,87%
|
-2%
|
3,15%
|
8,48%
|
10%
|
13,2%
|
15,8%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
2%
|
3%
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
179.067
|
178.350
|
-
|
Nettoactief per aandeel
2 |
106,0
|
112,0
|
111,0
|
126,0
|
136,0
|
152,0
|
166,0
|
190,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
45,60
|
-
|
-
|
-
|
-
|
Capex
1 |
5.327
|
7.415
|
4.954
|
2.084
|
2.656
|
4.878
|
5.017
|
4.616
|
Capex/omzet
|
17,92%
|
28,17%
|
25,4%
|
6,95%
|
7,71%
|
10,93%
|
9,74%
|
7,88%
|
Datum van publicatie
|
07-05-19
|
18-06-20
|
18-05-21
|
12-05-22
|
24-05-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
1.022
INR Gemiddelde koersdoel
1.088
INR Spread / Gemiddelde doel +6,45% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +13,70% | 2,83 mld. | | -9,36% | 22,5 mld. | | +9,02% | 10,79 mld. | | -34,32% | 10,32 mld. | | -28,99% | 7,2 mld. | | -5,56% | 7,01 mld. | | -0,34% | 6,53 mld. | | -3,03% | 6,09 mld. | | +12,96% | 3,57 mld. | | -5,92% | 3,54 mld. |
residentieel onroerend goed ontwikkeling
|