Beurs gesloten -
NSE India S.E.
13:43:52 13-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
405,2
INR
|
+1,80%
|
|
-4,29%
|
-0,06%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
29.060
|
36.510
|
75.120
|
75.964
|
70.374
|
98.171
|
-
|
-
|
Bedrijfswaarde
1 |
37.495
|
36.510
|
82.206
|
82.880
|
78.577
|
106.297
|
106.492
|
106.197
|
K/w-verhouding
|
12,3
x
|
10,9
x
|
13,8
x
|
18,5
x
|
13,8
x
|
23,8
x
|
16,4
x
|
13,6
x
|
Dividendrendement
|
0,87%
|
0,7%
|
0,49%
|
0,49%
|
0,52%
|
0,34%
|
0,34%
|
0,34%
|
Marktkapitalisatie/omzet
|
1,28
x
|
1,4
x
|
2,32
x
|
2,02
x
|
1,56
x
|
2,15
x
|
1,87
x
|
1,65
x
|
Bedrijfswaarde/omzet
|
1,65
x
|
1,4
x
|
2,54
x
|
2,2
x
|
1,74
x
|
2,33
x
|
2,03
x
|
1,79
x
|
Bedrijfswaarde/EBITDA
|
9,76
x
|
6,95
x
|
9,61
x
|
11,5
x
|
8,6
x
|
12,3
x
|
9,55
x
|
8,13
x
|
Bedrijfswaarde/FCF
|
-219
x
|
12,5
x
|
51
x
|
-126
x
|
24
x
|
109
x
|
97,9
x
|
18
x
|
FCF Yield
|
-0,46%
|
7,99%
|
1,96%
|
-0,79%
|
4,18%
|
0,92%
|
1,02%
|
5,54%
|
Price to Book
|
1,9
x
|
1,98
x
|
3,46
x
|
2,94
x
|
2,48
x
|
3,11
x
|
2,61
x
|
2,2
x
|
Aantal aandelen (in duizenden)
|
254.248
|
254.248
|
247.675
|
248.006
|
242.043
|
242.369
|
-
|
-
|
Referentieprijs
2 |
114,3
|
143,6
|
303,3
|
306,3
|
290,8
|
405,0
|
405,0
|
405,0
|
Datum van publicatie
|
09-05-19
|
02-06-20
|
11-05-21
|
18-05-22
|
16-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
22.792
|
25.986
|
32.375
|
37.649
|
45.119
|
45.623
|
52.564
|
59.493
|
EBITDA
1 |
3.840
|
5.253
|
8.552
|
7.222
|
9.138
|
8.665
|
11.151
|
13.068
|
Bedrijfsresultaat (EBIT)
1 |
2.786
|
3.884
|
7.038
|
5.636
|
7.293
|
6.677
|
8.808
|
10.130
|
Operationele Marge
|
12,22%
|
14,94%
|
21,74%
|
14,97%
|
16,16%
|
14,64%
|
16,76%
|
17,03%
|
Resultaat voor belastingen (EBT)
1 |
2.768
|
4.256
|
7.044
|
5.580
|
6.872
|
5.602
|
7.977
|
9.582
|
Nettowinst (verlies)
1 |
2.364
|
3.354
|
5.495
|
4.128
|
5.166
|
4.184
|
6.040
|
7.327
|
Nettomarge
|
10,37%
|
12,91%
|
16,97%
|
10,96%
|
11,45%
|
9,17%
|
11,49%
|
12,32%
|
WPA
2 |
9,280
|
13,15
|
21,95
|
16,60
|
21,00
|
17,02
|
24,72
|
29,87
|
Free Cash Flow
1 |
-171,6
|
2.917
|
1.611
|
-656,5
|
3.281
|
979
|
1.088
|
5.885
|
FCF-marge
|
-0,75%
|
11,23%
|
4,98%
|
-1,74%
|
7,27%
|
2,15%
|
2,07%
|
9,89%
|
Kasstroomconversie (ebitda)
|
-
|
55,53%
|
18,84%
|
-
|
35,9%
|
11,3%
|
9,76%
|
45,03%
|
Kasstroomconversie (nettowinst)
|
-
|
86,97%
|
29,33%
|
-
|
63,51%
|
23,4%
|
18,01%
|
80,32%
|
Dividend per aandeel
2 |
1,000
|
1,000
|
1,500
|
1,500
|
1,500
|
1,375
|
1,375
|
1,375
|
Datum van publicatie
|
09-05-19
|
02-06-20
|
11-05-21
|
18-05-22
|
16-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
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 |
8.445
|
7.993
|
8.498
|
8.883
|
9.968
|
10.300
|
10.196
|
11.555
|
11.471
|
11.955
|
9.855
|
11.215
|
12.346
|
12.500
|
EBITDA
1 |
2.116
|
2.020
|
2.014
|
1.512
|
1.737
|
1.927
|
2.115
|
2.429
|
2.313
|
2.281
|
1.368
|
1.880
|
2.368
|
2.793
|
Bedrijfsresultaat (EBIT)
|
1.747
|
1.575
|
1.620
|
1.113
|
1.345
|
1.525
|
-
|
1.988
|
1.829
|
1.794
|
-
|
1.354
|
1.869
|
2.068
|
Operationele Marge
|
20,69%
|
19,71%
|
19,07%
|
12,53%
|
13,49%
|
14,81%
|
-
|
17,21%
|
15,95%
|
15,01%
|
-
|
12,07%
|
15,14%
|
16,54%
|
Resultaat voor belastingen (EBT)
1 |
1.839
|
1.540
|
1.629
|
1.102
|
1.348
|
1.501
|
1.659
|
1.904
|
1.669
|
1.640
|
654,7
|
1.169
|
1.704
|
1.924
|
Nettowinst (verlies)
1 |
1.468
|
1.276
|
1.202
|
806,8
|
1.009
|
1.110
|
1.276
|
1.451
|
1.243
|
1.196
|
479
|
1.112
|
1.295
|
1.738
|
Nettomarge
|
17,38%
|
15,96%
|
14,14%
|
9,08%
|
10,12%
|
10,78%
|
12,51%
|
12,56%
|
10,84%
|
10%
|
4,86%
|
9,91%
|
10,49%
|
13,91%
|
WPA
2 |
-
|
-
|
-
|
-
|
-
|
4,460
|
5,130
|
5,820
|
5,100
|
4,930
|
1,980
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28-01-21
|
11-05-21
|
27-07-21
|
12-11-21
|
08-02-22
|
18-05-22
|
09-08-22
|
20-10-22
|
24-01-23
|
16-05-23
|
09-08-23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
8.434
|
-
|
7.086
|
6.916
|
8.203
|
8.126
|
8.321
|
8.026
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,196
x
|
-
|
0,8285
x
|
0,9576
x
|
0,8976
x
|
0,9378
x
|
0,7462
x
|
0,6142
x
|
Free Cash Flow
1 |
-172
|
2.917
|
1.611
|
-657
|
3.281
|
979
|
1.088
|
5.885
|
ROE (netto-inkomsten/eigen vermogen)
|
16,7%
|
19,9%
|
27,4%
|
17,3%
|
19,1%
|
13,5%
|
16,8%
|
17,6%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
60,20
|
72,50
|
87,70
|
104,0
|
117,0
|
130,0
|
155,0
|
184,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
2.794
|
1.845
|
2.713
|
3.977
|
4.107
|
6.023
|
5.734
|
5.165
|
Capex/omzet
|
12,26%
|
7,1%
|
8,38%
|
10,56%
|
9,1%
|
13,2%
|
10,91%
|
8,68%
|
Datum van publicatie
|
09-05-19
|
02-06-20
|
11-05-21
|
18-05-22
|
16-05-23
|
-
|
-
|
-
|
Laatste slotkoers
405
INR Gemiddelde koersdoel
483,4
INR Spread / Gemiddelde doel +19,35% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +30,02% | 684 mld. | | +30,34% | 568 mld. | | -3,95% | 361 mld. | | +18,17% | 329 mld. | | +4,09% | 284 mld. | | +16,21% | 240 mld. | | +9,66% | 208 mld. | | -6,83% | 200 mld. | | +6,74% | 166 mld. |
Farmaceutische producten - Andere
|