Beurs gesloten -
NSE India S.E.
13:43:47 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3.718
INR
|
+0,82%
|
|
+0,25%
|
+16,00%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
326.066
|
449.515
|
621.613
|
457.706
|
364.497
|
793.669
|
-
|
-
|
Bedrijfswaarde
1 |
326.066
|
449.515
|
621.590
|
457.626
|
364.497
|
801.440
|
793.669
|
793.669
|
K/w-verhouding
|
35
x
|
35,7
x
|
47
x
|
32,9
x
|
25,6
x
|
41,3
x
|
36,5
x
|
32,4
x
|
Dividendrendement
|
1,56%
|
1,33%
|
1,16%
|
1,96%
|
2,46%
|
1,74%
|
2,13%
|
2,32%
|
Marktkapitalisatie/omzet
|
15,6
x
|
21
x
|
28,2
x
|
18,8
x
|
14,7
x
|
25,3
x
|
21,8
x
|
19,4
x
|
Bedrijfswaarde/omzet
|
15,6
x
|
21
x
|
28,2
x
|
18,8
x
|
14,7
x
|
25,3
x
|
21,8
x
|
19,4
x
|
Bedrijfswaarde/EBITDA
|
27
x
|
26,3
x
|
34,3
x
|
18,9
x
|
22,5
x
|
40,9
x
|
31,8
x
|
27,9
x
|
Bedrijfswaarde/FCF
|
-
|
35,8
x
|
57,9
x
|
36,8
x
|
-
|
73,5
x
|
74,8
x
|
53,6
x
|
FCF Yield
|
-
|
2,79%
|
1,73%
|
2,72%
|
-
|
1,36%
|
1,34%
|
1,87%
|
Price to Book
|
10,6
x
|
11,2
x
|
13
x
|
8,28
x
|
5,97
x
|
11,7
x
|
10,5
x
|
9,54
x
|
Aantal aandelen (in duizenden)
|
212.573
|
212.758
|
212.954
|
213.279
|
213.425
|
213.484
|
-
|
-
|
Referentieprijs
2 |
1.534
|
2.113
|
2.919
|
2.146
|
1.708
|
3.718
|
3.718
|
3.718
|
Datum van publicatie
|
26-04-19
|
09-05-20
|
27-04-21
|
27-04-22
|
25-04-23
|
19-04-24
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
20.968
|
21.434
|
22.017
|
24.332
|
24.826
|
31.634
|
36.371
|
40.901
|
EBITDA
1 |
12.060
|
17.124
|
18.133
|
24.151
|
16.173
|
19.574
|
24.923
|
28.406
|
Bedrijfsresultaat (EBIT)
1 |
11.931
|
15.218
|
14.087
|
21.818
|
15.639
|
19.051
|
24.101
|
27.361
|
Operationele Marge
|
56,9%
|
71%
|
63,98%
|
89,67%
|
63%
|
60,22%
|
66,26%
|
66,89%
|
Resultaat voor belastingen (EBT)
1 |
13.747
|
16.530
|
17.490
|
18.553
|
18.701
|
24.750
|
28.904
|
32.309
|
Nettowinst (verlies)
1 |
9.306
|
12.624
|
13.258
|
13.931
|
14.238
|
19.427
|
21.791
|
24.443
|
Nettomarge
|
44,38%
|
58,9%
|
60,21%
|
57,26%
|
57,35%
|
61,41%
|
59,91%
|
59,76%
|
WPA
2 |
43,78
|
59,24
|
62,16
|
65,31
|
66,71
|
90,89
|
102,0
|
114,6
|
Free Cash Flow
1 |
-
|
12.550
|
10.737
|
12.435
|
-
|
10.792
|
10.610
|
14.807
|
FCF-marge
|
-
|
58,55%
|
48,77%
|
51,11%
|
-
|
34,52%
|
29,17%
|
36,2%
|
Kasstroomconversie (ebitda)
|
-
|
73,29%
|
59,21%
|
51,49%
|
-
|
56,58%
|
42,57%
|
52,13%
|
Kasstroomconversie (nettowinst)
|
-
|
99,41%
|
80,99%
|
89,26%
|
-
|
57,69%
|
48,69%
|
60,58%
|
Dividend per aandeel
2 |
24,00
|
28,00
|
34,00
|
42,00
|
42,00
|
64,58
|
79,11
|
86,07
|
Datum van publicatie
|
26-04-19
|
09-05-20
|
27-04-21
|
27-04-22
|
25-04-23
|
19-04-24
|
-
|
-
|
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
|
2025 Q1
|
---|
Omzet
1 |
5.949
|
5.456
|
6.080
|
6.084
|
6.359
|
5.809
|
5.329
|
6.489
|
6.630
|
6.378
|
7.326
|
6.802
|
7.707
|
7.705
|
8.577
|
EBITDA
1 |
3.858
|
4.390
|
4.819
|
4.772
|
4.144
|
3.935
|
3.896
|
-
|
-
|
4.105
|
4.284
|
-
|
5.052
|
5.687
|
-
|
Bedrijfsresultaat (EBIT)
1 |
3.718
|
3.827
|
3.674
|
3.975
|
4.011
|
-
|
3.762
|
3.911
|
3.995
|
3.972
|
4.155
|
4.640
|
4.984
|
5.366
|
-
|
Operationele Marge
|
62,49%
|
70,15%
|
60,44%
|
65,34%
|
63,08%
|
-
|
70,59%
|
60,26%
|
60,26%
|
62,28%
|
56,72%
|
68,21%
|
64,67%
|
69,64%
|
-
|
Resultaat voor belastingen (EBT)
1 |
4.826
|
4.230
|
4.661
|
4.614
|
4.852
|
4.426
|
3.850
|
4.928
|
5.005
|
4.918
|
5.713
|
5.378
|
5.666
|
6.352
|
6.804
|
Nettowinst (verlies)
1 |
3.693
|
3.161
|
3.454
|
3.444
|
3.598
|
3.436
|
3.142
|
3.638
|
3.692
|
3.766
|
4.774
|
4.250
|
4.590
|
5.004
|
5.171
|
Nettomarge
|
62,07%
|
57,94%
|
56,82%
|
56,6%
|
56,58%
|
59,14%
|
58,96%
|
56,07%
|
55,68%
|
59,04%
|
65,16%
|
62,48%
|
59,55%
|
64,94%
|
60,29%
|
WPA
2 |
-
|
-
|
16,19
|
16,14
|
16,86
|
16,10
|
14,72
|
17,05
|
17,30
|
17,62
|
22,37
|
19,55
|
20,63
|
23,97
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20-01-21
|
27-04-21
|
16-07-21
|
25-10-21
|
24-01-22
|
27-04-22
|
22-07-22
|
19-10-22
|
24-01-23
|
25-04-23
|
24-07-23
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
23,5
|
80,7
|
-
|
45
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
12.550
|
10.737
|
12.435
|
-
|
10.792
|
10.610
|
14.807
|
ROE (netto-inkomsten/eigen vermogen)
|
35%
|
35,6%
|
30,1%
|
27%
|
24,5%
|
29,2%
|
29,6%
|
30,6%
|
ROA (netto-inkomsten/totale activa)
|
32,7%
|
33,5%
|
28,2%
|
25,4%
|
22,9%
|
25,4%
|
25,9%
|
27,1%
|
Totale activa
1 |
28.479
|
37.661
|
47.016
|
54.875
|
62.082
|
73.647
|
84.298
|
90.063
|
Nettoactief per aandeel
2 |
144,0
|
189,0
|
224,0
|
259,0
|
286,0
|
317,0
|
354,0
|
390,0
|
Cashflow per aandeel
2 |
-
|
-
|
50,90
|
58,80
|
-
|
37,30
|
49,70
|
59,70
|
Capex
1 |
-
|
298
|
116
|
102
|
-
|
669
|
500
|
447
|
Capex/omzet
|
-
|
1,39%
|
0,53%
|
0,42%
|
-
|
2,14%
|
1,37%
|
1,09%
|
Datum van publicatie
|
26-04-19
|
09-05-20
|
27-04-21
|
27-04-22
|
25-04-23
|
19-04-24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
3.718
INR Gemiddelde koersdoel
3.812
INR Spread / Gemiddelde doel +2,52% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +16,00% | 9,52 mld. | | +15,32% | 84,55 mld. | | +12,36% | 26,01 mld. | | -6,65% | 17,28 mld. | | +13,32% | 16,57 mld. | | +6,74% | 14,28 mld. | | -16,11% | 13,16 mld. | | +26,11% | 8,75 mld. | | +27,22% | 7,13 mld. | | +7,48% | 5,32 mld. |
Beleggingsmanagement
|