JSW STEEL LIMITED Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 886,6 INR | -2,09% |
|
+2,47% | +0,70% |
| 24/04 | Indiase aandelen eindigen hoger halverwege de week na afzwakking conflict Iran-Israël | MT |
| 22/04 | Indiase aandelen sluiten maandag hoger na afnemende spanning tussen Israël en Iran | MT |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 704.665 | 351.731 | 1.123.928 | 1.762.464 | 1.651.666 | 2.156.734 | - | - |
| Bedrijfswaarde 1 | 979.695 | 753.581 | 1.521.788 | 2.310.924 | 2.232.896 | 2.914.608 | 2.884.096 | 2.820.466 |
| K/w-verhouding | 9,27 x | 8,79 x | 14,3 x | 8,57 x | 40,1 x | 20,5 x | 14,5 x | 12,1 x |
| Dividendrendement | 1,4% | 1,37% | 1,39% | 2,37% | 0,49% | 0,7% | 0,88% | 1,01% |
| Marktkapitalisatie/omzet | 0,83 x | 0,48 x | 1,41 x | 1,2 x | 1 x | 1,24 x | 1,12 x | 1,01 x |
| Bedrijfswaarde/omzet | 1,16 x | 1,03 x | 1,91 x | 1,58 x | 1,35 x | 1,67 x | 1,5 x | 1,32 x |
| Bedrijfswaarde/EBITDA | 5,17 x | 6,35 x | 7,56 x | 5,92 x | 12 x | 10 x | 8,23 x | 7,01 x |
| Bedrijfswaarde/FCF | 22,1 x | -3.014 x | 16 x | 14,3 x | 26,1 x | 476 x | 32,5 x | 18,9 x |
| FCF Yield | 4,52% | -0,03% | 6,26% | 7% | 3,82% | 0,21% | 3,07% | 5,28% |
| Price to Book | 2,02 x | 0,96 x | 3,02 x | 2,61 x | 2,48 x | 2,89 x | 2,48 x | 2,11 x |
| Aantal aandelen (in duizenden) | 2.406.232 | 2.401.711 | 2.402.326 | 2.405.766 | 2.400.504 | 2.432.590 | - | - |
| Referentieprijs 2 | 292,8 | 146,4 | 467,8 | 732,6 | 688,0 | 886,6 | 886,6 | 886,6 |
| Datum van publicatie | 24-05-19 | 22-05-20 | 21-05-21 | 27-05-22 | 19-05-23 | - | - | - |
1INR in Miljoen2INR
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 847.570 | 733.260 | 798.390 | 1.463.710 | 1.659.600 | 1.745.136 | 1.922.355 | 2.130.150 |
| EBITDA 1 | 189.520 | 118.730 | 201.410 | 390.070 | 185.470 | 291.147 | 350.394 | 402.145 |
| Bedrijfsresultaat (EBIT) 1 | 149.110 | 76.270 | 154.620 | 330.060 | 110.730 | 213.352 | 266.401 | 305.384 |
| Operationele Marge | 17,59% | 10,4% | 19,37% | 22,55% | 6,67% | 12,23% | 13,86% | 14,34% |
| Resultaat voor belastingen (EBT) 1 | 111.980 | 30.130 | 120.150 | 297.450 | 56.550 | 146.117 | 202.147 | 243.119 |
| Nettowinst (verlies) 1 | 76.390 | 40.300 | 79.110 | 206.650 | 22.350 | 103.309 | 147.123 | 177.141 |
| Nettomarge | 9,01% | 5,5% | 9,91% | 14,12% | 1,35% | 5,92% | 7,65% | 8,32% |
| WPA 2 | 31,60 | 16,67 | 32,72 | 85,49 | 17,14 | 43,28 | 60,94 | 73,19 |
| Free Cash Flow 1 | 44.270 | -250 | 95.310 | 161.790 | 85.390 | 6.121 | 88.675 | 148.876 |
| FCF-marge | 5,22% | -0,03% | 11,94% | 11,05% | 5,15% | 0,35% | 4,61% | 6,99% |
| Kasstroomconversie (ebitda) | 23,36% | - | 47,32% | 41,48% | 46,04% | 2,1% | 25,31% | 37,02% |
| Kasstroomconversie (nettowinst) | 57,95% | - | 120,48% | 78,29% | 382,06% | 5,93% | 60,27% | 84,04% |
| Dividend per aandeel 2 | 4,100 | 2,000 | 6,500 | 17,35 | 3,400 | 6,178 | 7,809 | 8,925 |
| Datum van publicatie | 24-05-19 | 22-05-20 | 21-05-21 | 27-05-22 | 19-05-23 | - | - | - |
1INR in Miljoen2INR
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 218.590 | 269.340 | 289.020 | 325.030 | 380.710 | 468.950 | 380.860 | 417.780 | 391.340 | 469.620 | 422.130 | 428.112 | 424.316 | 443.432 |
| EBITDA 1 | 59.460 | 84.400 | 105.970 | 110.200 | 91.540 | 91.840 | 43.090 | 17.520 | 45.470 | 79.390 | 70.460 | 74.586 | 67.533 | 58.768 |
| Bedrijfsresultaat (EBIT) 1 | 47.160 | 71.870 | - | 97.810 | 73.900 | 73.690 | 25.310 | -530 | 26.650 | - | 51.460 | 57.222 | 48.729 | 39.040 |
| Operationele Marge | 21,57% | 26,68% | - | 30,09% | 19,41% | 15,71% | 6,65% | -0,13% | 6,81% | - | 12,19% | 13,37% | 11,48% | 8,8% |
| Resultaat voor belastingen (EBT) 1 | 38.860 | 62.720 | 86.190 | 97.910 | 62.610 | 50.740 | 12.810 | -8.530 | 9.780 | 42.490 | 35.140 | 38.507 | 27.832 | 22.355 |
| Nettowinst (verlies) 1 | 26.810 | 41.980 | 59.040 | 71.700 | 43.570 | 32.340 | 8.380 | -8.480 | 4.900 | 36.640 | 23.380 | 26.149 | 20.504 | 14.999 |
| Nettomarge | 12,26% | 15,59% | 20,43% | 22,06% | 11,44% | 6,9% | 2,2% | -2,03% | 1,25% | 7,8% | 5,54% | 6,11% | 4,83% | 3,38% |
| WPA 2 | 11,09 | 17,37 | 24,42 | 29,67 | 18,02 | 13,38 | 3,460 | -3,530 | 2,030 | - | 9,670 | 11,02 | 9,000 | 6,100 |
| Dividend per aandeel | - | 6,500 | - | - | - | 17,35 | - | - | - | - | - | - | - | - |
| Datum van publicatie | 22-01-21 | 21-05-21 | 23-07-21 | 21-10-21 | 21-01-22 | 27-05-22 | 22-07-22 | 21-10-22 | 20-01-23 | 19-05-23 | 21-07-23 | - | - | - |
1INR in Miljoen2INR
Geschatte gegevens
Balans
| Fiscaal tijdperk: Marzo | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 275.030 | 401.850 | 397.860 | 548.460 | 581.230 | 757.873 | 727.362 | 663.732 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 1,451 x | 3,385 x | 1,975 x | 1,406 x | 3,134 x | 2,603 x | 2,076 x | 1,65 x |
| Free Cash Flow 1 | 44.270 | -250 | 95.310 | 161.790 | 85.390 | 6.121 | 88.675 | 148.876 |
| ROE (netto-inkomsten/eigen vermogen) | 24,3% | 11,3% | 19,1% | 37,5% | 5,58% | 14,6% | 17,6% | 18,4% |
| ROA (netto-inkomsten/totale activa) | 7,38% | 3,92% | 5,69% | 12,3% | 1,82% | 6,46% | 8,25% | 9,09% |
| Totale activa 1 | 1.034.660 | 1.028.271 | 1.391.190 | 1.675.939 | 1.227.145 | 1.598.562 | 1.783.251 | 1.949.421 |
| Nettoactief per aandeel 2 | 145,0 | 152,0 | 155,0 | 280,0 | 277,0 | 307,0 | 357,0 | 421,0 |
| Cashflow per aandeel 2 | 60,50 | 52,90 | 77,70 | 109,0 | 96,50 | 76,90 | 109,0 | 114,0 |
| Capex 1 | 102.060 | 128.100 | 92.580 | 100.910 | 147.840 | 185.254 | 185.006 | 162.852 |
| Capex/omzet | 12,04% | 17,47% | 11,6% | 6,89% | 8,91% | 10,62% | 9,62% | 7,65% |
| Datum van publicatie | 24-05-19 | 22-05-20 | 21-05-21 | 27-05-22 | 19-05-23 | - | - | - |
1INR in Miljoen2INR
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
B
Verkoop
Koop
Gemiddeld advies
Houden
Aantal analisten
27
Laatste slotkoers
886,6
INR
Gemiddelde koersdoel
847,1
INR
Spread / Gemiddelde doel
-4,45%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +0,70% | 25,86 mld. | |
| +19,56% | 21,28 mld. | |
| -9,07% | 11,73 mld. | |
| +24,56% | 11,2 mld. | |
| +11,54% | 10,91 mld. | |
| +10,96% | 10,15 mld. | |
| +2,61% | 8,56 mld. | |
| +5,78% | 7,32 mld. | |
| +22,56% | 6,92 mld. | |
| -3,33% | 6,52 mld. |
- Beurs
- Aandelen
- Koers JSWSTEEL
- Financiën JSW Steel Limited
