Beurs gesloten -
NSE India S.E.
13:43:47 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
90,75
INR
|
+6,58%
|
|
+12,52%
|
+12,66%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
119.155
|
98.393
|
146.673
|
223.028
|
244.758
|
547.762
|
-
|
-
|
Bedrijfswaarde
1 |
119.155
|
306.996
|
353.210
|
223.028
|
531.415
|
846.641
|
811.313
|
773.405
|
K/w-verhouding
|
-3,31
x
|
-4,06
x
|
-5,25
x
|
-
|
-135
x
|
-151
x
|
-182
x
|
-
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,68
x
|
1,31
x
|
2,82
x
|
5,91
x
|
-
|
6,37
x
|
4,76
x
|
4,23
x
|
Bedrijfswaarde/omzet
|
1,68
x
|
4,08
x
|
6,79
x
|
5,91
x
|
-
|
9,85
x
|
7,05
x
|
5,98
x
|
Bedrijfswaarde/EBITDA
|
6,11
x
|
11,7
x
|
29,7
x
|
10,6
x
|
30,8
x
|
26,9
x
|
17,5
x
|
14,2
x
|
Bedrijfswaarde/FCF
|
-15,2
x
|
-20
x
|
-21,5
x
|
188
x
|
-32,8
x
|
212
x
|
25,9
x
|
23,4
x
|
FCF Yield
|
-6,56%
|
-5%
|
-4,65%
|
0,53%
|
-3,05%
|
0,47%
|
3,86%
|
4,27%
|
Price to Book
|
-14,6
x
|
-4,01
x
|
-8,54
x
|
-27,3
x
|
-
|
78,9
x
|
90,8
x
|
55
x
|
Aantal aandelen (in duizenden)
|
6.017.945
|
6.017.945
|
6.035.945
|
6.035.945
|
6.035.945
|
6.035.945
|
-
|
-
|
Referentieprijs
2 |
19,80
|
16,35
|
24,30
|
36,95
|
40,55
|
90,75
|
90,75
|
90,75
|
Datum van publicatie
|
29-05-19
|
01-08-20
|
18-06-21
|
17-05-22
|
27-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
71.020
|
75.152
|
51.986
|
37.722
|
-
|
85.968
|
115.109
|
129.435
|
EBITDA
1 |
19.516
|
26.286
|
11.888
|
21.026
|
17.238
|
31.493
|
46.347
|
54.314
|
Bedrijfsresultaat (EBIT)
1 |
9.677
|
22.309
|
-
|
12.132
|
-
|
18.700
|
24.100
|
31.300
|
Operationele Marge
|
13,63%
|
29,69%
|
-
|
32,16%
|
-
|
21,75%
|
20,94%
|
24,18%
|
Resultaat voor belastingen (EBT)
1 |
-35.538
|
-22.834
|
-36.902
|
-
|
-7.259
|
-7.400
|
-5.600
|
2.300
|
Nettowinst (verlies)
1 |
-35.939
|
-24.852
|
-28.553
|
-
|
-1.793
|
-5.700
|
-4.200
|
3.600
|
Nettomarge
|
-50,6%
|
-33,07%
|
-54,92%
|
-
|
-
|
-6,63%
|
-3,65%
|
2,78%
|
WPA
2 |
-5,980
|
-4,030
|
-4,630
|
-
|
-0,3000
|
-0,6000
|
-0,5000
|
-
|
Free Cash Flow
1 |
-7.822
|
-15.362
|
-16.424
|
1.184
|
-16.221
|
3.994
|
31.312
|
33.000
|
FCF-marge
|
-11,01%
|
-20,44%
|
-31,59%
|
3,14%
|
-
|
4,65%
|
27,2%
|
25,5%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
5,63%
|
-
|
12,68%
|
67,56%
|
60,76%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
916,67%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
29-05-19
|
01-08-20
|
18-06-21
|
17-05-22
|
27-05-23
|
-
|
-
|
-
|
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 |
13.591
|
16.338
|
15.086
|
17.913
|
11.660
|
10.879
|
12.533
|
15.884
|
17.664
|
18.946
|
20.176
|
19.997
|
21.555
|
21.858
|
EBITDA
1 |
1.970
|
8.588
|
4.992
|
6.443
|
7.184
|
5.342
|
4.517
|
4.870
|
5.320
|
2.590
|
7.525
|
7.430
|
7.508
|
6.692
|
Bedrijfsresultaat (EBIT)
1 |
-360,7
|
6.263
|
2.704
|
4.063
|
-
|
-
|
2.327
|
2.322
|
2.650
|
38,3
|
4.569
|
4.507
|
3.594
|
2.579
|
Operationele Marge
|
-2,65%
|
38,33%
|
17,92%
|
22,68%
|
-
|
-
|
18,56%
|
14,62%
|
15%
|
0,2%
|
22,65%
|
22,54%
|
16,67%
|
11,8%
|
Resultaat voor belastingen (EBT)
1 |
-11.499
|
-7.656
|
-3.567
|
-1.068
|
-4.962
|
-1.713
|
-870,2
|
-1.655
|
1.271
|
-6.005
|
1.124
|
-694
|
-
|
-4.767
|
Nettowinst (verlies)
1 |
-9.227
|
-7.201
|
-2.663
|
-88,1
|
-
|
-1.290
|
-1.130
|
2.078
|
1.914
|
-4.415
|
-298
|
-1.839
|
-1.081
|
-4.066
|
Nettomarge
|
-67,89%
|
-44,08%
|
-17,65%
|
-0,49%
|
-
|
-11,85%
|
-9,02%
|
13,08%
|
10,83%
|
-23,3%
|
-1,48%
|
-9,2%
|
-5,02%
|
-18,6%
|
WPA
2 |
-1,480
|
-1,300
|
-
|
-0,0146
|
-
|
-0,2400
|
-0,2300
|
0,3000
|
0,2800
|
-0,7300
|
-0,0500
|
-0,3000
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12-02-21
|
18-06-21
|
13-08-21
|
12-11-21
|
09-02-22
|
17-05-22
|
29-07-22
|
14-11-22
|
15-02-23
|
27-05-23
|
14-08-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
208.603
|
206.536
|
-
|
286.658
|
298.879
|
263.551
|
225.643
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
7,936
x
|
17,37
x
|
-
|
16,63
x
|
9,49
x
|
5,686
x
|
4,154
x
|
Free Cash Flow
1 |
-7.822
|
-15.362
|
-16.424
|
1.184
|
-16.221
|
3.994
|
31.312
|
33.000
|
ROE (netto-inkomsten/eigen vermogen)
|
-103%
|
-302%
|
-
|
-46,5%
|
-
|
-27%
|
-7,85%
|
13%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
-1,360
|
-4,070
|
-2,850
|
-1,350
|
-
|
1,150
|
1,000
|
1,650
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
28.345
|
29.121
|
16.459
|
31.377
|
39.214
|
58.113
|
6.856
|
-
|
Capex/omzet
|
39,91%
|
38,75%
|
31,66%
|
83,18%
|
-
|
67,6%
|
5,96%
|
-
|
Datum van publicatie
|
29-05-19
|
01-08-20
|
18-06-21
|
17-05-22
|
27-05-23
|
-
|
-
|
-
|
Laatste slotkoers
90,75
INR Gemiddelde koersdoel
69
INR Spread / Gemiddelde doel -23,97% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +12,66% | 6,57 mld. | | +14,40% | 12,88 mld. | | +1,11% | 12,49 mld. | | +22,68% | 10,66 mld. | | +6,10% | 9,26 mld. | | -11,93% | 6,8 mld. | | +6,89% | 6,3 mld. | | +38,59% | 3,57 mld. | | -8,00% | 2,77 mld. | | +49,65% | 2,71 mld. |
Luchthavendiensten - Andere
|