Beurs gesloten -
NSE India S.E.
13:43:51 27-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
597,9
INR
|
+4,51%
|
|
+5,17%
|
-7,12%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
37.846
|
23.892
|
31.148
|
53.690
|
75.533
|
79.830
|
-
|
-
|
Bedrijfswaarde
1 |
37.846
|
27.426
|
31.148
|
53.690
|
83.860
|
78.267
|
95.171
|
94.019
|
K/w-verhouding
|
24,4
x
|
14,4
x
|
17,1
x
|
26,3
x
|
28,1
x
|
31,3
x
|
27,2
x
|
20,2
x
|
Dividendrendement
|
1,23%
|
2,78%
|
1,71%
|
1,24%
|
0,97%
|
1,05%
|
1,01%
|
1,2%
|
Marktkapitalisatie/omzet
|
3,5
x
|
2,1
x
|
2,51
x
|
3,67
x
|
3,65
x
|
2,95
x
|
2,61
x
|
2,23
x
|
Bedrijfswaarde/omzet
|
3,5
x
|
2,41
x
|
2,51
x
|
3,67
x
|
4,05
x
|
2,95
x
|
3,11
x
|
2,63
x
|
Bedrijfswaarde/EBITDA
|
15,4
x
|
9,59
x
|
10,5
x
|
16,2
x
|
21
x
|
17,6
x
|
17,9
x
|
14
x
|
Bedrijfswaarde/FCF
|
-47,4
x
|
102
x
|
192
x
|
-60,2
x
|
-62,6
x
|
-31,6
x
|
-5.229
x
|
49,9
x
|
FCF Yield
|
-2,11%
|
0,98%
|
0,52%
|
-1,66%
|
-1,6%
|
-3,17%
|
-0,02%
|
2%
|
Price to Book
|
4,51
x
|
2,57
x
|
2,86
x
|
4,29
x
|
5,1
x
|
4,82
x
|
4,21
x
|
3,65
x
|
Aantal aandelen (in duizenden)
|
133.028
|
133.028
|
133.028
|
133.028
|
133.028
|
133.528
|
-
|
-
|
Referentieprijs
2 |
284,5
|
179,6
|
234,2
|
403,6
|
567,8
|
597,8
|
597,8
|
597,8
|
Datum van publicatie
|
13-05-19
|
15-06-20
|
21-05-21
|
26-05-22
|
16-05-23
|
12-05-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
10.814
|
11.392
|
12.425
|
14.620
|
20.712
|
26.537
|
30.555
|
35.788
|
EBITDA
1 |
2.455
|
2.859
|
2.978
|
3.311
|
3.999
|
4.453
|
5.329
|
6.714
|
Bedrijfsresultaat (EBIT)
1 |
2.138
|
2.388
|
2.483
|
2.736
|
3.361
|
3.476
|
4.486
|
5.500
|
Operationele Marge
|
19,77%
|
20,96%
|
19,99%
|
18,71%
|
16,23%
|
13,1%
|
14,68%
|
15,37%
|
Resultaat voor belastingen (EBT)
1 |
2.086
|
2.253
|
2.348
|
2.613
|
3.050
|
2.762
|
3.333
|
4.570
|
Nettowinst (verlies)
1 |
1.549
|
1.659
|
1.823
|
2.044
|
2.689
|
2.501
|
2.927
|
3.941
|
Nettomarge
|
14,32%
|
14,57%
|
14,67%
|
13,98%
|
12,98%
|
9,42%
|
9,58%
|
11,01%
|
WPA
2 |
11,64
|
12,47
|
13,70
|
15,36
|
20,21
|
18,70
|
22,02
|
29,62
|
Free Cash Flow
1 |
-797,6
|
268,6
|
162,2
|
-891,9
|
-1.339
|
-2.951
|
-18,2
|
1.882
|
FCF-marge
|
-7,38%
|
2,36%
|
1,31%
|
-6,1%
|
-6,47%
|
-11,54%
|
-0,06%
|
5,26%
|
Kasstroomconversie (ebitda)
|
-
|
9,39%
|
5,45%
|
-
|
-
|
-
|
-
|
28,04%
|
Kasstroomconversie (nettowinst)
|
-
|
16,18%
|
8,9%
|
-
|
-
|
-
|
-
|
47,77%
|
Dividend per aandeel
2 |
3,500
|
5,000
|
4,000
|
5,000
|
5,500
|
6,300
|
6,029
|
7,200
|
Datum van publicatie
|
13-05-19
|
15-06-20
|
21-05-21
|
26-05-22
|
16-05-23
|
12-05-24
|
-
|
-
|
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 |
2.962
|
3.316
|
3.261
|
3.366
|
4.231
|
3.762
|
5.093
|
5.066
|
5.353
|
5.201
|
6.549
|
6.178
|
6.556
|
6.635
|
7.377
|
EBITDA
1 |
688,1
|
852,1
|
719,8
|
823
|
925
|
842,8
|
885,4
|
975,2
|
1.007
|
1.131
|
1.063
|
1.040
|
1.226
|
1.272
|
1.158
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
686,4
|
-
|
-
|
-
|
1.029
|
-
|
956
|
1.029
|
1.075
|
883
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
18,24%
|
-
|
-
|
-
|
19,79%
|
-
|
15,47%
|
15,69%
|
16,2%
|
11,97%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
681,4
|
-
|
731,1
|
705,4
|
947,1
|
694,2
|
724
|
822
|
800
|
682
|
Nettowinst (verlies)
1 |
471,1
|
492
|
438,4
|
493,4
|
584,7
|
527
|
527,4
|
577,9
|
730,6
|
852,9
|
607,1
|
613
|
706,3
|
730,8
|
618
|
Nettomarge
|
15,9%
|
14,84%
|
13,44%
|
14,66%
|
13,82%
|
14,01%
|
10,36%
|
11,41%
|
13,65%
|
16,4%
|
9,27%
|
9,92%
|
10,77%
|
11,01%
|
8,38%
|
WPA
2 |
3,540
|
3,700
|
3,300
|
3,710
|
4,400
|
3,960
|
3,960
|
4,340
|
5,490
|
6,410
|
4,560
|
4,600
|
5,300
|
5,167
|
4,600
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28-01-21
|
21-05-21
|
29-07-21
|
28-10-21
|
19-01-22
|
26-05-22
|
05-08-22
|
28-10-22
|
18-01-23
|
16-05-23
|
14-07-23
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
3.535
|
-
|
-
|
8.327
|
13.286
|
15.341
|
14.189
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
1,236
x
|
-
|
-
|
2,082
x
|
2,928
x
|
2,879
x
|
2,113
x
|
Free Cash Flow
1 |
-798
|
269
|
162
|
-892
|
-1.339
|
-2.951
|
-18,2
|
1.883
|
ROE (netto-inkomsten/eigen vermogen)
|
19,6%
|
18,8%
|
18,1%
|
17,5%
|
19,7%
|
16,8%
|
16,4%
|
19,2%
|
ROA (netto-inkomsten/totale activa)
|
12,1%
|
11,3%
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
12.776
|
14.655
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
63,00
|
69,80
|
81,70
|
94,00
|
111,0
|
124,0
|
142,0
|
164,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
2.413
|
638
|
1.546
|
1.899
|
3.323
|
4.621
|
3.189
|
1.680
|
Capex/omzet
|
22,32%
|
5,6%
|
12,44%
|
12,99%
|
16,04%
|
18,06%
|
10,44%
|
4,69%
|
Datum van publicatie
|
13-05-19
|
15-06-20
|
21-05-21
|
26-05-22
|
16-05-23
|
12-05-24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
597,8
INR Gemiddelde koersdoel
673,6
INR Spread / Gemiddelde doel +12,67% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -18,65% | 7,79 mld. | | -1,42% | 7,64 mld. | | +5,46% | 6,89 mld. | | +6,02% | 1,75 mld. | | -20,00% | 667 mln. | | +30,58% | 623 mln. | | -11,23% | 590 mln. | | -23,88% | 567 mln. | | -21,28% | 329 mln. |
Kant-en-klare maaltijden
|