Beurs gesloten -
NSE India S.E.
13:43:54 26-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
607,9
INR
|
-1,55%
|
|
+0,10%
|
+13,92%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
22.880
|
11.998
|
22.623
|
43.862
|
38.091
|
77.552
|
-
|
-
|
Bedrijfswaarde
1 |
25.090
|
11.998
|
22.623
|
45.542
|
41.200
|
64.495
|
85.689
|
83.513
|
K/w-verhouding
|
29,7
x
|
13,8
x
|
30,7
x
|
48,3
x
|
29,2
x
|
46,6
x
|
44,8
x
|
30,8
x
|
Dividendrendement
|
0,32%
|
0,8%
|
0,53%
|
0,33%
|
0,5%
|
0,21%
|
0,3%
|
0,38%
|
Marktkapitalisatie/omzet
|
1,79
x
|
0,91
x
|
1,89
x
|
2,57
x
|
1,88
x
|
2,8
x
|
2,74
x
|
2,21
x
|
Bedrijfswaarde/omzet
|
1,96
x
|
0,91
x
|
1,89
x
|
2,67
x
|
2,03
x
|
2,8
x
|
3,03
x
|
2,38
x
|
Bedrijfswaarde/EBITDA
|
15,8
x
|
6,73
x
|
13,1
x
|
24,4
x
|
17,7
x
|
25,8
x
|
22,5
x
|
17,1
x
|
Bedrijfswaarde/FCF
|
897
x
|
9,29
x
|
13,9
x
|
-285
x
|
-13,9
x
|
-25,5
x
|
1.133
x
|
35,4
x
|
FCF Yield
|
0,11%
|
10,8%
|
7,21%
|
-0,35%
|
-7,21%
|
-3,93%
|
0,09%
|
2,82%
|
Price to Book
|
5,34
x
|
2,4
x
|
3,94
x
|
6,7
x
|
3,93
x
|
7,11
x
|
6,38
x
|
5,39
x
|
Aantal aandelen (in duizenden)
|
120.682
|
120.682
|
120.682
|
120.682
|
126.993
|
127.574
|
-
|
-
|
Referentieprijs
2 |
189,6
|
99,42
|
187,5
|
363,4
|
300,0
|
607,9
|
607,9
|
607,9
|
Datum van publicatie
|
30-05-19
|
19-06-20
|
27-05-21
|
30-05-22
|
27-05-23
|
28-05-24
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
12.807
|
13.206
|
11.996
|
17.034
|
20.260
|
23.063
|
28.324
|
35.036
|
EBITDA
1 |
1.585
|
1.782
|
1.733
|
1.870
|
2.329
|
2.504
|
3.804
|
4.881
|
Bedrijfsresultaat (EBIT)
1 |
1.217
|
1.258
|
1.177
|
1.285
|
1.696
|
1.633
|
2.501
|
3.478
|
Operationele Marge
|
9,5%
|
9,52%
|
9,81%
|
7,54%
|
8,37%
|
7,08%
|
8,83%
|
9,93%
|
Resultaat voor belastingen (EBT)
1 |
1.063
|
1.083
|
959,6
|
1.191
|
1.641
|
1.849
|
2.214
|
3.190
|
Nettowinst (verlies)
1 |
771,1
|
866,7
|
737,6
|
907,3
|
1.284
|
1.384
|
1.688
|
2.493
|
Nettomarge
|
6,02%
|
6,56%
|
6,15%
|
5,33%
|
6,34%
|
6%
|
5,96%
|
7,11%
|
WPA
2 |
6,390
|
7,182
|
6,112
|
7,520
|
10,27
|
10,85
|
13,55
|
19,72
|
Free Cash Flow
1 |
27,96
|
1.292
|
1.631
|
-159,6
|
-2.971
|
-3.424
|
75,6
|
2.357
|
FCF-marge
|
0,22%
|
9,79%
|
13,6%
|
-0,94%
|
-14,67%
|
-14,79%
|
0,27%
|
6,73%
|
Kasstroomconversie (ebitda)
|
1,76%
|
72,5%
|
94,13%
|
-
|
-
|
-
|
1,99%
|
48,28%
|
Kasstroomconversie (nettowinst)
|
3,63%
|
149,1%
|
221,15%
|
-
|
-
|
-
|
4,48%
|
94,54%
|
Dividend per aandeel
2 |
0,6000
|
0,8000
|
1,000
|
1,200
|
1,500
|
1,300
|
1,850
|
2,312
|
Datum van publicatie
|
30-05-19
|
19-06-20
|
27-05-21
|
30-05-22
|
27-05-23
|
28-05-24
|
-
|
-
|
Fiscaal tijdperk: March |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
6.385
|
4.497
|
3.346
|
4.153
|
3.361
|
4.542
|
4.497
|
4.634
|
4.706
|
5.180
|
9.886
|
5.035
|
5.338
|
5.152
|
5.558
|
5.949
|
6.291
|
6.629
|
EBITDA
1 |
784
|
483,3
|
579
|
670,6
|
382
|
459
|
533,5
|
495,6
|
503,5
|
536,9
|
1.040
|
547,8
|
740,6
|
643,5
|
722
|
761,5
|
821,5
|
862
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
530
|
-
|
314,5
|
380,4
|
350,3
|
356,1
|
382,5
|
-
|
-
|
572,1
|
-
|
-
|
520
|
522
|
550
|
Operationele Marge
|
-
|
-
|
-
|
12,76%
|
-
|
6,92%
|
8,46%
|
7,56%
|
7,57%
|
7,38%
|
-
|
-
|
10,72%
|
-
|
-
|
8,74%
|
8,3%
|
8,3%
|
Resultaat voor belastingen (EBT)
|
434,6
|
139,3
|
418,6
|
401,7
|
-
|
276,7
|
359,6
|
330,1
|
327,4
|
377,4
|
-
|
-
|
551,7
|
-
|
437
|
446
|
420
|
485
|
Nettowinst (verlies)
1 |
358,8
|
108,6
|
319,5
|
309,5
|
-
|
207
|
269,5
|
255,6
|
246,9
|
292,4
|
-
|
283,3
|
461,6
|
329,1
|
360,2
|
375,2
|
337,6
|
364
|
Nettomarge
|
5,62%
|
2,42%
|
9,55%
|
7,45%
|
-
|
4,56%
|
5,99%
|
5,52%
|
5,25%
|
5,64%
|
-
|
5,63%
|
8,65%
|
6,39%
|
6,48%
|
6,31%
|
5,37%
|
5,49%
|
WPA
|
-
|
-
|
-
|
-
|
-
|
1,722
|
2,234
|
2,120
|
2,050
|
2,330
|
-
|
-
|
3,390
|
-
|
-
|
2,600
|
2,600
|
2,900
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
07-11-19
|
02-11-20
|
02-02-21
|
27-05-21
|
27-07-21
|
26-10-21
|
08-02-22
|
30-05-22
|
26-07-22
|
12-11-22
|
12-11-22
|
02-02-23
|
27-05-23
|
27-07-23
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.210
|
-
|
-
|
1.681
|
3.109
|
9.591
|
8.137
|
5.961
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,394
x
|
-
|
-
|
0,8986
x
|
1,335
x
|
3,257
x
|
2,139
x
|
1,221
x
|
Free Cash Flow
1 |
28
|
1.292
|
1.631
|
-160
|
-2.971
|
-3.424
|
75,6
|
2.357
|
ROE (netto-inkomsten/eigen vermogen)
|
19,7%
|
18,7%
|
13,7%
|
14,8%
|
15,8%
|
13%
|
14,8%
|
18,5%
|
ROA (netto-inkomsten/totale activa)
|
8,82%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
8.743
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
35,50
|
41,50
|
47,50
|
54,20
|
76,30
|
85,60
|
95,30
|
113,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
574
|
568
|
499
|
871
|
4.723
|
5.324
|
3.250
|
818
|
Capex/omzet
|
4,48%
|
4,3%
|
4,16%
|
5,11%
|
23,31%
|
22,99%
|
11,47%
|
2,33%
|
Datum van publicatie
|
30-05-19
|
19-06-20
|
27-05-21
|
30-05-22
|
27-05-23
|
28-05-24
|
-
|
-
|
Laatste slotkoers
607,9
INR Gemiddelde koersdoel
639,5
INR Spread / Gemiddelde doel +5,21% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +13,92% | 944 mln. | | -12,89% | 6,79 mld. | | -.--% | 1,46 mld. | | -17,70% | 1,25 mld. | | -45,45% | 348 mln. | | +42,11% | 324 mln. | | +11,56% | 293 mln. | | -39,65% | 259 mln. | | -43,23% | 220 mln. | | +0,06% | 218 mln. |
Bos- en houtproducten - Andere
|