Beurs gesloten -
NSE India S.E.
13:43:48 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4.778
INR
|
-7,81%
|
|
-8,68%
|
-9,07%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
163.535
|
121.364
|
278.781
|
538.773
|
356.802
|
505.325
|
-
|
-
|
Bedrijfswaarde
1 |
156.437
|
115.349
|
261.305
|
518.113
|
328.815
|
579.811
|
476.768
|
472.916
|
K/w-verhouding
|
21,6
x
|
14,9
x
|
42,2
x
|
56,3
x
|
30,6
x
|
44,6
x
|
36,7
x
|
30,6
x
|
Dividendrendement
|
1,34%
|
1,81%
|
0,83%
|
0,69%
|
1,33%
|
0,97%
|
1,13%
|
1,32%
|
Marktkapitalisatie/omzet
|
3,22
x
|
2,08
x
|
5,12
x
|
8,2
x
|
4,45
x
|
6,01
x
|
4,75
x
|
4,18
x
|
Bedrijfswaarde/omzet
|
3,08
x
|
1,98
x
|
4,79
x
|
7,89
x
|
4,1
x
|
6,01
x
|
4,48
x
|
3,92
x
|
Bedrijfswaarde/EBITDA
|
17,1
x
|
10,4
x
|
25,9
x
|
36,6
x
|
19,2
x
|
30,2
x
|
23,1
x
|
18,5
x
|
Bedrijfswaarde/FCF
|
21,8
x
|
23,7
x
|
20,9
x
|
60,9
x
|
29
x
|
79,9
x
|
40,1
x
|
34,9
x
|
FCF Yield
|
4,59%
|
4,22%
|
4,79%
|
1,64%
|
3,44%
|
1,25%
|
2,49%
|
2,86%
|
Price to Book
|
6,6
x
|
4,38
x
|
8,03
x
|
12,9
x
|
7,2
x
|
9,2
x
|
8,16
x
|
7,29
x
|
Aantal aandelen (in duizenden)
|
104.013
|
104.512
|
105.046
|
105.532
|
105.608
|
105.759
|
-
|
-
|
Referentieprijs
2 |
1.572
|
1.161
|
2.654
|
5.105
|
3.379
|
4.778
|
4.778
|
4.778
|
Datum van publicatie
|
03-05-19
|
15-05-20
|
03-05-21
|
21-04-22
|
26-04-23
|
25-04-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
50.783
|
58.282
|
54.497
|
65.697
|
80.136
|
96.473
|
106.445
|
120.758
|
EBITDA
1 |
9.157
|
11.104
|
10.074
|
14.149
|
17.107
|
19.190
|
20.649
|
25.510
|
Bedrijfsresultaat (EBIT)
1 |
8.104
|
9.276
|
7.891
|
12.005
|
14.792
|
16.474
|
17.561
|
22.279
|
Operationele Marge
|
15,96%
|
15,92%
|
14,48%
|
18,27%
|
18,46%
|
17,08%
|
16,5%
|
18,45%
|
Resultaat voor belastingen (EBT)
1 |
10.314
|
11.002
|
8.973
|
13.092
|
16.437
|
18.038
|
18.971
|
22.981
|
Nettowinst (verlies)
1 |
7.656
|
8.224
|
6.633
|
9.570
|
11.698
|
13.037
|
13.803
|
16.708
|
Nettomarge
|
15,08%
|
14,11%
|
12,17%
|
14,57%
|
14,6%
|
13,51%
|
12,97%
|
13,84%
|
WPA
2 |
72,91
|
77,70
|
62,90
|
90,74
|
110,5
|
123,0
|
130,2
|
156,3
|
Free Cash Flow
1 |
7.176
|
4.870
|
12.517
|
8.507
|
11.325
|
6.040
|
11.878
|
13.537
|
FCF-marge
|
14,13%
|
8,36%
|
22,97%
|
12,95%
|
14,13%
|
6,27%
|
11,16%
|
11,21%
|
Kasstroomconversie (ebitda)
|
78,37%
|
43,86%
|
124,25%
|
60,12%
|
66,2%
|
31,35%
|
57,52%
|
53,07%
|
Kasstroomconversie (nettowinst)
|
93,73%
|
59,22%
|
188,71%
|
88,89%
|
96,81%
|
46,12%
|
86,06%
|
81,02%
|
Dividend per aandeel
2 |
21,00
|
21,00
|
22,00
|
35,00
|
45,00
|
46,40
|
53,95
|
62,85
|
Datum van publicatie
|
03-05-19
|
15-05-20
|
03-05-21
|
21-04-22
|
26-04-23
|
25-04-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
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 |
14.007
|
14.405
|
15.184
|
16.077
|
16.875
|
17.561
|
18.737
|
19.951
|
20.486
|
20.962
|
23.014
|
23.824
|
24.532
|
25.391
|
25.705
|
EBITDA
1 |
2.756
|
2.931
|
3.177
|
3.493
|
3.675
|
3.804
|
4.010
|
4.218
|
4.412
|
4.492
|
4.528
|
4.577
|
4.881
|
5.144
|
5.032
|
Bedrijfsresultaat (EBIT)
1 |
2.132
|
2.391
|
2.623
|
2.964
|
3.144
|
3.274
|
3.434
|
3.628
|
3.829
|
3.927
|
3.954
|
3.950
|
4.246
|
4.406
|
4.232
|
Operationele Marge
|
15,22%
|
16,6%
|
17,27%
|
18,44%
|
18,63%
|
18,64%
|
18,33%
|
18,18%
|
18,69%
|
18,73%
|
17,18%
|
16,58%
|
17,31%
|
17,35%
|
16,46%
|
Resultaat voor belastingen (EBT)
1 |
2.506
|
2.612
|
2.957
|
3.144
|
3.403
|
3.588
|
3.774
|
3.889
|
4.456
|
4.319
|
4.311
|
4.404
|
4.615
|
4.849
|
4.513
|
Nettowinst (verlies)
1 |
1.861
|
1.945
|
2.162
|
2.300
|
2.488
|
2.620
|
2.742
|
2.824
|
3.036
|
3.096
|
3.111
|
3.144
|
3.338
|
3.479
|
3.272
|
Nettomarge
|
13,29%
|
13,5%
|
14,24%
|
14,31%
|
14,74%
|
14,92%
|
14,63%
|
14,15%
|
14,82%
|
14,77%
|
13,52%
|
13,2%
|
13,61%
|
13,7%
|
12,73%
|
WPA
2 |
17,63
|
18,42
|
20,44
|
21,77
|
23,56
|
24,78
|
25,95
|
26,68
|
28,66
|
29,22
|
29,38
|
29,47
|
31,58
|
32,72
|
31,14
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20-01-21
|
03-05-21
|
14-07-21
|
19-10-21
|
18-01-22
|
21-04-22
|
15-07-22
|
18-10-22
|
19-01-23
|
26-04-23
|
18-07-23
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
7.098
|
6.015
|
17.476
|
20.660
|
27.987
|
22.757
|
28.557
|
32.409
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
7.176
|
4.870
|
12.517
|
8.507
|
11.325
|
6.040
|
11.878
|
13.537
|
ROE (netto-inkomsten/eigen vermogen)
|
34,7%
|
31%
|
21,3%
|
25%
|
25,7%
|
24,8%
|
24%
|
24,9%
|
ROA (netto-inkomsten/totale activa)
|
25,2%
|
21,5%
|
14,1%
|
17,1%
|
18%
|
19,8%
|
15,8%
|
17%
|
Totale activa
1 |
30.345
|
38.338
|
46.881
|
55.820
|
65.043
|
66.148
|
87.366
|
98.244
|
Nettoactief per aandeel
2 |
238,0
|
265,0
|
331,0
|
395,0
|
469,0
|
519,0
|
586,0
|
655,0
|
Cashflow per aandeel
2 |
76,80
|
60,10
|
126,0
|
95,40
|
123,0
|
127,0
|
160,0
|
176,0
|
Capex
1 |
885
|
1.511
|
756
|
1.555
|
1.755
|
4.498
|
3.304
|
3.229
|
Capex/omzet
|
1,74%
|
2,59%
|
1,39%
|
2,37%
|
2,19%
|
4,67%
|
3,1%
|
2,67%
|
Datum van publicatie
|
03-05-19
|
15-05-20
|
03-05-21
|
21-04-22
|
26-04-23
|
25-04-24
|
-
|
-
|
Gemiddeld advies Onderwogen Laatste slotkoers
4.778
INR Gemiddelde koersdoel
4.645
INR Spread / Gemiddelde doel -2,78% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -9,07% | 6,06 mld. | | -2,29% | 67,67 mld. | | +2,13% | 59,37 mld. | | +21,25% | 38,3 mld. | | +11,23% | 30,73 mld. | | +2,06% | 26,35 mld. | | +22,89% | 22,01 mld. | | +15,06% | 19,47 mld. | | +22,99% | 17,6 mld. | | +64,33% | 16,64 mld. |
Bouw & Techniek - Andere
|