Beurs gesloten -
NSE India S.E.
13:43:47 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
171,6
INR
|
+0,79%
|
|
+2,94%
|
+32,11%
|
Fiscaal tijdperk: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.491.962
|
747.790
|
843.279
|
1.092.085
|
1.072.805
|
2.362.511
|
-
|
-
|
Bedrijfswaarde
1 |
2.325.578
|
1.759.892
|
1.791.329
|
2.214.160
|
2.322.013
|
3.547.410
|
3.564.360
|
3.652.833
|
K/w-verhouding
|
8,85
x
|
-84,2
x
|
3,9
x
|
4,35
x
|
11
x
|
5,26
x
|
9,34
x
|
9,59
x
|
Dividendrendement
|
5,68%
|
5,21%
|
13,1%
|
10,6%
|
3,85%
|
8,51%
|
4,56%
|
4,74%
|
Marktkapitalisatie/omzet
|
0,28
x
|
0,15
x
|
0,23
x
|
0,19
x
|
0,13
x
|
0,31
x
|
0,31
x
|
0,3
x
|
Bedrijfswaarde/omzet
|
0,44
x
|
0,36
x
|
0,49
x
|
0,38
x
|
0,28
x
|
0,46
x
|
0,47
x
|
0,47
x
|
Bedrijfswaarde/EBITDA
|
6,6
x
|
10,7
x
|
4,29
x
|
4,64
x
|
7,56
x
|
4,55
x
|
6,86
x
|
7,01
x
|
Bedrijfswaarde/FCF
|
-25
x
|
-7,73
x
|
6,88
x
|
125
x
|
-78,5
x
|
8,27
x
|
36,1
x
|
26,9
x
|
FCF Yield
|
-3,99%
|
-12,9%
|
14,5%
|
0,8%
|
-1,27%
|
12,1%
|
2,77%
|
3,72%
|
Price to Book
|
1,34
x
|
0,81
x
|
0,75
x
|
0,83
x
|
0,77
x
|
1,46
x
|
1,35
x
|
1,23
x
|
Aantal aandelen (in duizenden)
|
13.742.361
|
13.737.724
|
13.771.561
|
13.771.561
|
13.771.561
|
13.771.561
|
-
|
-
|
Referentieprijs
2 |
108,6
|
54,43
|
61,23
|
79,30
|
77,90
|
171,6
|
171,6
|
171,6
|
Datum van publicatie
|
17-05-19
|
24-06-20
|
19-05-21
|
17-05-22
|
16-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.281.489
|
4.843.623
|
3.639.497
|
5.893.357
|
8.417.559
|
7.671.201
|
7.626.398
|
7.851.630
|
EBITDA
1 |
352.227
|
164.049
|
417.818
|
477.417
|
306.990
|
780.460
|
519.643
|
521.379
|
Bedrijfsresultaat (EBIT)
1 |
267.162
|
65.500
|
308.403
|
353.941
|
175.179
|
576.255
|
329.366
|
337.748
|
Operationele Marge
|
5,06%
|
1,35%
|
8,47%
|
6,01%
|
2,08%
|
7,51%
|
4,32%
|
4,3%
|
Resultaat voor belastingen (EBT)
1 |
259.269
|
-71.770
|
307.507
|
342.886
|
150.377
|
594.513
|
333.334
|
335.615
|
Nettowinst (verlies)
1 |
173.767
|
-8.931
|
216.382
|
251.022
|
97.921
|
445.777
|
251.893
|
251.507
|
Nettomarge
|
3,29%
|
-0,18%
|
5,95%
|
4,26%
|
1,16%
|
5,81%
|
3,3%
|
3,2%
|
WPA
2 |
12,27
|
-0,6467
|
15,71
|
18,23
|
7,110
|
32,63
|
18,36
|
17,90
|
Free Cash Flow
1 |
-92.843
|
-227.736
|
260.286
|
17.666
|
-29.564
|
429.178
|
98.782
|
135.944
|
FCF-marge
|
-1,76%
|
-4,7%
|
7,15%
|
0,3%
|
-0,35%
|
5,59%
|
1,3%
|
1,73%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
62,3%
|
3,7%
|
-
|
54,99%
|
19,01%
|
26,07%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
120,29%
|
7,04%
|
-
|
96,28%
|
39,22%
|
54,05%
|
Dividend per aandeel
2 |
6,167
|
2,833
|
8,000
|
8,400
|
3,000
|
14,60
|
7,824
|
8,123
|
Datum van publicatie
|
17-05-19
|
24-06-20
|
19-05-21
|
17-05-22
|
16-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Marzo |
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 |
-
|
-
|
1.155.025
|
-
|
1.653.390
|
1.752.920
|
2.234.144
|
2.087.539
|
2.057.153
|
2.038.723
|
1.985.508
|
2.092.188
|
1.850.520
|
2.342.026
|
-
|
EBITDA
1 |
100.696
|
149.079
|
118.456
|
-
|
111.040
|
142.726
|
54.185
|
32.769
|
44.623
|
176.994
|
237.163
|
160.542
|
114.271
|
149.766
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
80.161
|
98.914
|
13.436
|
-5.266
|
-
|
137.586
|
-
|
128.900
|
-
|
89.500
|
-
|
Nettowinst (verlies)
1 |
43.591
|
90.265
|
61.097
|
-
|
61.431
|
66.457
|
-2.794
|
-9.916
|
7.732
|
102.898
|
144.370
|
67.496
|
64.461
|
80.702
|
-
|
Nettomarge
|
-
|
-
|
5,29%
|
-
|
3,72%
|
3,79%
|
-0,13%
|
-0,47%
|
0,38%
|
5,05%
|
7,27%
|
3,23%
|
3,48%
|
3,45%
|
-
|
WPA
2 |
3,170
|
6,550
|
-
|
-
|
-
|
4,827
|
-
|
-0,7200
|
-
|
-
|
10,48
|
3,181
|
5,071
|
5,800
|
-
|
Dividend per aandeel
2 |
2,000
|
1,000
|
-
|
3,333
|
2,667
|
2,400
|
-
|
-
|
-
|
3,000
|
1,832
|
1,832
|
2,229
|
2,229
|
2,053
|
Datum van publicatie
|
29-01-21
|
19-05-21
|
30-07-21
|
30-10-21
|
31-01-22
|
17-05-22
|
29-07-22
|
29-10-22
|
31-01-23
|
16-05-23
|
28-07-23
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
833.616
|
1.012.102
|
948.051
|
1.122.075
|
1.249.209
|
1.184.899
|
1.201.849
|
1.290.322
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,367
x
|
6,17
x
|
2,269
x
|
2,35
x
|
4,069
x
|
1,518
x
|
2,313
x
|
2,475
x
|
Free Cash Flow
1 |
-92.843
|
-227.736
|
260.286
|
17.666
|
-29.564
|
429.178
|
98.782
|
135.944
|
ROE (netto-inkomsten/eigen vermogen)
|
15,1%
|
1,98%
|
20,9%
|
20,2%
|
7,17%
|
29,5%
|
14,8%
|
13,6%
|
ROA (netto-inkomsten/totale activa)
|
5,51%
|
0,62%
|
6,32%
|
6,56%
|
2,3%
|
7,15%
|
4,75%
|
5,1%
|
Totale activa
1 |
3.154.181
|
-1.439.852
|
3.423.264
|
3.827.726
|
4.261.891
|
6.234.646
|
5.303.011
|
4.931.510
|
Nettoactief per aandeel
2 |
81,00
|
67,60
|
81,20
|
95,70
|
101,0
|
117,0
|
127,0
|
139,0
|
Cashflow per aandeel
2 |
9,980
|
6,270
|
36,20
|
17,80
|
21,50
|
49,50
|
31,90
|
32,70
|
Capex
1 |
234.174
|
314.267
|
238.332
|
228.038
|
326.001
|
298.882
|
302.339
|
303.648
|
Capex/omzet
|
4,43%
|
6,49%
|
6,55%
|
3,87%
|
3,87%
|
3,9%
|
3,96%
|
3,87%
|
Datum van publicatie
|
17-05-19
|
24-06-20
|
19-05-21
|
17-05-22
|
16-05-23
|
-
|
-
|
-
|
Laatste slotkoers
171,6
INR Gemiddelde koersdoel
155,7
INR Spread / Gemiddelde doel -9,23% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +32,11% | 28,33 mld. | | +12,39% | 221 mld. | | +12,58% | 107 mld. | | +17,36% | 103 mld. | | +33,72% | 71,49 mld. | | +13,72% | 64,2 mld. | | +27,54% | 54,22 mld. | | -11,77% | 20,79 mld. | | +9,44% | 19,12 mld. | | -31,20% | 18,17 mld. |
Olie- en gasraffinage en marketing - NEC
|