Beurs gesloten -
NSE India S.E.
13:42:30 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.464
INR
|
-0,84%
|
|
+5,74%
|
-4,94%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
44.427
|
13.514
|
37.509
|
78.114
|
61.853
|
118.824
|
-
|
-
|
Bedrijfswaarde
1 |
37.068
|
5.812
|
30.316
|
71.238
|
54.961
|
106.743
|
103.427
|
99.667
|
K/w-verhouding
|
19,1
x
|
6,38
x
|
13,6
x
|
19,5
x
|
13,3
x
|
23,1
x
|
20,7
x
|
17,7
x
|
Dividendrendement
|
0,09%
|
0,27%
|
0,09%
|
0,04%
|
0,08%
|
0,04%
|
0,04%
|
0,04%
|
Marktkapitalisatie/omzet
|
3,11
x
|
0,94
x
|
2,4
x
|
3,62
x
|
2,34
x
|
4,07
x
|
3,66
x
|
3,26
x
|
Bedrijfswaarde/omzet
|
2,59
x
|
0,4
x
|
1,94
x
|
3,3
x
|
2,08
x
|
3,65
x
|
3,19
x
|
2,74
x
|
Bedrijfswaarde/EBITDA
|
12,1
x
|
1,8
x
|
6,77
x
|
10,8
x
|
7,61
x
|
13,4
x
|
11,9
x
|
10
x
|
Bedrijfswaarde/FCF
|
24,1
x
|
1,95
x
|
9,31
x
|
18,4
x
|
12,6
x
|
23,6
x
|
20,7
x
|
17,7
x
|
FCF Yield
|
4,16%
|
51,4%
|
10,7%
|
5,44%
|
7,94%
|
4,23%
|
4,82%
|
5,66%
|
Price to Book
|
3,14
x
|
1,01
x
|
2,56
x
|
5,01
x
|
3,61
x
|
5,5
x
|
4,74
x
|
4,06
x
|
Aantal aandelen (in duizenden)
|
58.067
|
55.475
|
51.009
|
49.414
|
47.933
|
48.231
|
-
|
-
|
Referentieprijs
2 |
765,1
|
243,6
|
735,3
|
1.581
|
1.290
|
2.464
|
2.464
|
2.464
|
Datum van publicatie
|
23-05-19
|
09-06-20
|
10-06-21
|
24-05-22
|
25-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
14.306
|
14.376
|
15.645
|
21.603
|
26.479
|
29.217
|
32.454
|
36.422
|
EBITDA
1 |
3.076
|
3.235
|
4.480
|
6.606
|
7.222
|
7.947
|
8.716
|
9.931
|
Bedrijfsresultaat (EBIT)
1 |
2.629
|
2.526
|
3.664
|
5.574
|
6.082
|
6.685
|
7.490
|
8.512
|
Operationele Marge
|
18,38%
|
17,57%
|
23,42%
|
25,8%
|
22,97%
|
22,88%
|
23,08%
|
23,37%
|
Resultaat voor belastingen (EBT)
1 |
3.115
|
2.805
|
3.806
|
5.605
|
6.530
|
6.980
|
7.756
|
8.960
|
Nettowinst (verlies)
1 |
2.283
|
2.090
|
2.826
|
4.174
|
4.888
|
5.212
|
5.772
|
6.669
|
Nettomarge
|
15,96%
|
14,54%
|
18,06%
|
19,32%
|
18,46%
|
17,84%
|
17,79%
|
18,31%
|
WPA
2 |
39,99
|
38,17
|
54,19
|
81,05
|
97,15
|
106,4
|
118,9
|
139,2
|
Free Cash Flow
1 |
1.540
|
2.985
|
3.257
|
3.873
|
4.366
|
4.520
|
4.987
|
5.644
|
FCF-marge
|
10,77%
|
20,76%
|
20,82%
|
17,93%
|
16,49%
|
15,47%
|
15,37%
|
15,49%
|
Kasstroomconversie (ebitda)
|
50,07%
|
92,26%
|
72,71%
|
58,63%
|
60,45%
|
56,88%
|
57,22%
|
56,83%
|
Kasstroomconversie (nettowinst)
|
67,48%
|
142,83%
|
115,28%
|
92,8%
|
89,32%
|
86,72%
|
86,4%
|
84,62%
|
Dividend per aandeel
2 |
0,6667
|
0,6667
|
0,6667
|
0,6667
|
1,000
|
1,000
|
1,000
|
1,000
|
Datum van publicatie
|
23-05-19
|
09-06-20
|
10-06-21
|
24-05-22
|
25-05-23
|
-
|
-
|
-
|
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 |
3.943
|
4.728
|
4.863
|
5.233
|
5.592
|
5.917
|
6.178
|
6.503
|
6.867
|
6.931
|
6.845
|
7.082
|
7.503
|
7.569
|
EBITDA
1 |
1.121
|
1.525
|
1.412
|
1.651
|
1.724
|
1.820
|
1.435
|
1.813
|
1.905
|
2.069
|
1.673
|
1.817
|
2.164
|
2.052
|
Bedrijfsresultaat (EBIT)
1 |
918,6
|
1.281
|
1.175
|
1.399
|
1.460
|
1.540
|
1.186
|
1.539
|
1.606
|
1.751
|
1.389
|
1.582
|
1.847
|
1.801
|
Operationele Marge
|
23,29%
|
27,08%
|
24,16%
|
26,74%
|
26,1%
|
26,03%
|
19,2%
|
23,67%
|
23,39%
|
25,26%
|
20,29%
|
22,35%
|
24,62%
|
23,79%
|
Resultaat voor belastingen (EBT)
|
959,4
|
1.289
|
1.215
|
1.353
|
1.449
|
1.587
|
1.355
|
1.698
|
1.732
|
1.745
|
-
|
1.695
|
1.938
|
-
|
Nettowinst (verlies)
1 |
710,4
|
987,5
|
913,1
|
1.007
|
1.066
|
1.188
|
992
|
1.259
|
1.312
|
1.325
|
1.063
|
1.206
|
1.421
|
1.395
|
Nettomarge
|
18,02%
|
20,89%
|
18,78%
|
19,25%
|
19,06%
|
20,07%
|
16,06%
|
19,36%
|
19,1%
|
19,12%
|
15,53%
|
17,03%
|
18,94%
|
18,43%
|
WPA
2 |
13,86
|
19,21
|
17,70
|
19,31
|
20,76
|
23,44
|
19,63
|
24,93
|
26,01
|
26,66
|
21,82
|
24,67
|
29,16
|
28,66
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28-01-21
|
10-06-21
|
13-08-21
|
02-11-21
|
02-02-22
|
24-05-22
|
09-08-22
|
10-11-22
|
02-02-23
|
25-05-23
|
09-08-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
7.359
|
7.702
|
7.192
|
6.876
|
6.891
|
12.081
|
15.398
|
19.158
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.540
|
2.985
|
3.257
|
3.873
|
4.366
|
4.520
|
4.987
|
5.644
|
ROE (netto-inkomsten/eigen vermogen)
|
17,7%
|
15,6%
|
20,1%
|
27,2%
|
29,8%
|
26,6%
|
24,8%
|
25%
|
ROA (netto-inkomsten/totale activa)
|
15,1%
|
12,5%
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
15.141
|
16.666
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
244,0
|
241,0
|
287,0
|
316,0
|
357,0
|
448,0
|
520,0
|
607,0
|
Cashflow per aandeel
|
36,10
|
60,80
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
521
|
343
|
388
|
608
|
684
|
1.577
|
1.486
|
1.626
|
Capex/omzet
|
3,64%
|
2,39%
|
2,48%
|
2,82%
|
2,58%
|
5,4%
|
4,58%
|
4,46%
|
Datum van publicatie
|
23-05-19
|
09-06-20
|
10-06-21
|
24-05-22
|
25-05-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
2.464
INR Gemiddelde koersdoel
2.825
INR Spread / Gemiddelde doel +14,68% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,94% | 1,42 mld. | | +10,11% | 66,8 mld. | | +10,32% | 18,03 mld. | | +19,90% | 13,3 mld. | | +6,70% | 13,08 mld. | | +15,17% | 9,98 mld. | | -35,27% | 5,55 mld. | | -11,50% | 5,54 mld. | | -3,72% | 4,9 mld. | | -5,77% | 4,71 mld. |
Bedrijfsondersteunende diensten - NEC
|