Beurs gesloten -
NSE India S.E.
13:43:47 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
883,8
INR
|
-1,16%
|
|
+0,47%
|
+26,90%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
69.206
|
42.061
|
29.995
|
61.989
|
74.455
|
192.757
|
-
|
-
|
Bedrijfswaarde
1 |
82.250
|
42.061
|
29.995
|
61.989
|
101.174
|
218.874
|
212.584
|
212.014
|
K/w-verhouding
|
-785
x
|
40,9
x
|
-21,6
x
|
-76
x
|
40,1
x
|
70,1
x
|
46,2
x
|
34,7
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
0,2%
|
0,24%
|
Marktkapitalisatie/omzet
|
6,69
x
|
4,17
x
|
9,47
x
|
11,7
x
|
6,6
x
|
13,2
x
|
10,4
x
|
8,88
x
|
Bedrijfswaarde/omzet
|
7,95
x
|
4,17
x
|
9,47
x
|
11,7
x
|
8,97
x
|
15
x
|
11,5
x
|
9,77
x
|
Bedrijfswaarde/EBITDA
|
22,4
x
|
12,5
x
|
425
x
|
62,9
x
|
22,3
x
|
35,5
x
|
25,1
x
|
20,3
x
|
Bedrijfswaarde/FCF
|
25
x
|
26,9
x
|
252
x
|
301
x
|
-94,4
x
|
195
x
|
126
x
|
56,1
x
|
FCF Yield
|
4%
|
3,72%
|
0,4%
|
0,33%
|
-1,06%
|
0,51%
|
0,8%
|
1,78%
|
Price to Book
|
4,21
x
|
3,12
x
|
2,12
x
|
4,62
x
|
4,82
x
|
9,81
x
|
8,1
x
|
6,55
x
|
Aantal aandelen (in duizenden)
|
205.024
|
205.024
|
205.024
|
205.024
|
205.025
|
218.100
|
-
|
-
|
Referentieprijs
2 |
337,6
|
205,2
|
146,3
|
302,4
|
363,2
|
883,8
|
883,8
|
883,8
|
Datum van publicatie
|
10-05-19
|
08-06-20
|
18-05-21
|
10-05-22
|
09-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
10.348
|
10.090
|
3.167
|
5.297
|
11.285
|
14.572
|
18.480
|
21.702
|
EBITDA
1 |
3.668
|
3.366
|
70,52
|
984,8
|
4.528
|
6.173
|
8.464
|
10.419
|
Bedrijfsresultaat (EBIT)
1 |
2.514
|
2.233
|
-1.104
|
-199,5
|
3.355
|
4.881
|
6.535
|
7.415
|
Operationele Marge
|
24,3%
|
22,13%
|
-34,86%
|
-3,77%
|
29,73%
|
33,49%
|
35,36%
|
34,17%
|
Resultaat voor belastingen (EBT)
1 |
-183,5
|
1.008
|
-2.442
|
-1.469
|
2.728
|
3.053
|
5.345
|
7.125
|
Nettowinst (verlies)
1 |
-76,27
|
1.027
|
-1.391
|
-815,3
|
1.859
|
2.682
|
4.026
|
5.392
|
Nettomarge
|
-0,74%
|
10,18%
|
-43,91%
|
-15,39%
|
16,47%
|
18,4%
|
21,79%
|
24,84%
|
WPA
2 |
-0,4300
|
5,010
|
-6,780
|
-3,980
|
9,060
|
12,60
|
19,13
|
25,44
|
Free Cash Flow
1 |
3.288
|
1.564
|
118,8
|
206,3
|
-1.071
|
1.125
|
1.692
|
3.778
|
FCF-marge
|
31,77%
|
15,5%
|
3,75%
|
3,89%
|
-9,49%
|
7,72%
|
9,15%
|
17,41%
|
Kasstroomconversie (ebitda)
|
89,62%
|
46,45%
|
168,53%
|
20,95%
|
-
|
18,22%
|
19,99%
|
36,26%
|
Kasstroomconversie (nettowinst)
|
-
|
152,28%
|
-
|
-
|
-
|
41,95%
|
42,02%
|
70,06%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
1,800
|
2,100
|
Datum van publicatie
|
10-05-19
|
08-06-20
|
18-05-21
|
10-05-22
|
09-05-23
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
1.386
|
1.657
|
1.535
|
2.530
|
2.478
|
2.897
|
3.379
|
3.108
|
3.145
|
3.737
|
4.284
|
EBITDA
1 |
348,4
|
404,3
|
314,3
|
1.019
|
850,9
|
1.135
|
1.524
|
1.098
|
1.260
|
1.660
|
1.989
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.307
|
1.554
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
34,97%
|
36,28%
|
Resultaat voor belastingen (EBT)
1 |
-271,4
|
-210,8
|
-299,4
|
389,2
|
-
|
1.411
|
-
|
372,1
|
-
|
886,5
|
1.113
|
Nettowinst (verlies)
1 |
-136,6
|
-146,5
|
-115,6
|
285,4
|
157,3
|
1.023
|
392,6
|
886,6
|
364,4
|
706,2
|
818,3
|
Nettomarge
|
-9,86%
|
-8,84%
|
-7,53%
|
11,28%
|
6,35%
|
35,32%
|
11,62%
|
28,53%
|
11,59%
|
18,9%
|
19,1%
|
WPA
2 |
-0,6700
|
-0,7100
|
-0,5600
|
1,390
|
0,7700
|
4,990
|
1,910
|
4,320
|
1,780
|
3,440
|
3,800
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28-10-21
|
27-01-22
|
10-05-22
|
28-07-22
|
21-10-22
|
24-01-23
|
09-05-23
|
28-07-23
|
25-10-23
|
24-01-24
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
13.044
|
-
|
-
|
-
|
26.719
|
26.117
|
19.827
|
19.257
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,556
x
|
-
|
-
|
-
|
5,901
x
|
4,231
x
|
2,343
x
|
1,848
x
|
Free Cash Flow
1 |
3.288
|
1.564
|
119
|
206
|
-1.071
|
1.125
|
1.692
|
3.778
|
ROE (netto-inkomsten/eigen vermogen)
|
-0,8%
|
7,76%
|
-9,36%
|
-5,91%
|
12,9%
|
15,4%
|
17,8%
|
18,7%
|
ROA (netto-inkomsten/totale activa)
|
-0,21%
|
2,63%
|
-3,48%
|
-1,93%
|
3,96%
|
-
|
-
|
-
|
Totale activa
1 |
36.380
|
39.022
|
40.008
|
42.157
|
46.978
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
80,20
|
65,80
|
69,10
|
65,40
|
75,30
|
90,10
|
109,0
|
135,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
368
|
961
|
483
|
416
|
5.840
|
5.446
|
5.228
|
5.036
|
Capex/omzet
|
3,55%
|
9,52%
|
15,25%
|
7,85%
|
51,75%
|
37,37%
|
28,29%
|
23,2%
|
Datum van publicatie
|
10-05-19
|
08-06-20
|
18-05-21
|
10-05-22
|
09-05-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
883,8
INR Gemiddelde koersdoel
876,5
INR Spread / Gemiddelde doel -0,82% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +26,90% | 2,31 mld. | | -16,77% | 6,95 mld. | | -8,23% | 5,95 mld. | | +5,08% | 5,91 mld. | | -7,69% | 3,72 mld. | | +5,97% | 2,58 mld. | | +7,49% | 2,57 mld. | | -3,46% | 2,32 mld. | | +10,26% | 2,17 mld. | | +14,29% | 1,96 mld. |
Hotels & Motels
|