LUPIN LIMITED Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 1.616 INR | +1,31% |
|
+4,45% | +22,13% |
Totale waarde
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 334.438 | 267.133 | 463.185 | 339.061 | 294.760 | 736.424 | - | - |
| Bedrijfswaarde 1 | 379.293 | 285.450 | 476.416 | 366.521 | 324.269 | 761.323 | 745.942 | 726.773 |
| K/w-verhouding | 55,3 x | -99,1 x | 38,2 x | -22,2 x | 68,8 x | 37,4 x | 32 x | 26,2 x |
| Dividendrendement | 0,68% | 1,02% | 0,64% | 0,54% | 0,62% | 0,44% | 0,53% | 0,63% |
| Marktkapitalisatie/omzet | 2 x | 1,74 x | 3,05 x | 2,07 x | 1,77 x | 3,71 x | 3,39 x | 3,07 x |
| Bedrijfswaarde/omzet | 2,27 x | 1,86 x | 3,14 x | 2,23 x | 1,95 x | 3,83 x | 3,43 x | 3,03 x |
| Bedrijfswaarde/EBITDA | 13,2 x | 12,1 x | 18,6 x | 16,9 x | 18,8 x | 20,9 x | 17,7 x | 14,9 x |
| Bedrijfswaarde/FCF | 55,7 x | 35,9 x | 41,6 x | -68,2 x | 81,6 x | 58,3 x | 35,4 x | 28,9 x |
| FCF Yield | 1,79% | 2,79% | 2,4% | -1,47% | 1,23% | 1,72% | 2,82% | 3,45% |
| Price to Book | 2,44 x | 2,13 x | 3,36 x | 2,79 x | 2,36 x | 5,21 x | 4,58 x | 4,01 x |
| Aantal aandelen (in duizenden) | 452.494 | 452.998 | 453.680 | 454.475 | 454.981 | 455.750 | - | - |
| Referentieprijs 2 | 739,1 | 589,7 | 1.021 | 746,0 | 647,8 | 1.616 | 1.616 | 1.616 |
| Datum van publicatie | 15-05-19 | 28-05-20 | 12-05-21 | 18-05-22 | 09-05-23 | - | - | - |
1INR in Miljoen2INR
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 167.182 | 153.748 | 151.630 | 164.055 | 166.417 | 198.661 | 217.377 | 239.858 |
| EBITDA 1 | 28.822 | 23.548 | 25.669 | 21.656 | 17.206 | 36.412 | 42.063 | 48.925 |
| Bedrijfsresultaat (EBIT) 1 | 25.252 | 13.846 | 16.795 | 5.069 | 8.399 | 26.419 | 31.343 | 37.424 |
| Operationele Marge | 15,1% | 9,01% | 11,08% | 3,09% | 5,05% | 13,3% | 14,42% | 15,6% |
| Resultaat voor belastingen (EBT) 1 | 15.172 | 7.572 | 16.764 | -13.726 | 7.165 | 25.289 | 30.167 | 36.937 |
| Nettowinst (verlies) 1 | 6.066 | -2.694 | 12.165 | -15.280 | 4.301 | 19.847 | 23.228 | 28.287 |
| Nettomarge | 3,63% | -1,75% | 8,02% | -9,31% | 2,58% | 9,99% | 10,69% | 11,79% |
| WPA 2 | 13,36 | -5,950 | 26,72 | -33,65 | 9,410 | 43,26 | 50,55 | 61,56 |
| Free Cash Flow 1 | 6.806 | 7.957 | 11.441 | -5.378 | 3.974 | 13.058 | 21.057 | 25.106 |
| FCF-marge | 4,07% | 5,18% | 7,55% | -3,28% | 2,39% | 6,57% | 9,69% | 10,47% |
| Kasstroomconversie (ebitda) | 23,61% | 33,79% | 44,57% | - | 23,09% | 35,86% | 50,06% | 51,32% |
| Kasstroomconversie (nettowinst) | 112,21% | - | 94,05% | - | 92,39% | 65,8% | 90,65% | 88,76% |
| Dividend per aandeel 2 | 5,000 | 6,000 | 6,500 | 4,000 | 4,000 | 7,151 | 8,549 | 10,15 |
| Datum van publicatie | 15-05-19 | 28-05-20 | 12-05-21 | 18-05-22 | 09-05-23 | - | - | - |
1INR in Miljoen2INR
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| 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 | 40.174 | 37.831 | 42.702 | 40.913 | 41.609 | 38.830 | 37.438 | 41.455 | 43.222 | 44.301 | 48.141 | 48.189 | 48.810 | 50.871 | 52.043 |
| EBITDA 1 | 7.787 | 7.076 | 9.647 | 5.557 | 3.698 | 2.666 | 1.639 | 4.342 | 5.160 | 6.040 | 8.565 | 8.076 | 8.705 | 9.950 | - |
| Bedrijfsresultaat (EBIT) 1 | 5.344 | 4.918 | 7.560 | -3.636 | 1.664 | -605,4 | -288,9 | 2.307 | 2.956 | 3.401 | 6.218 | 5.627 | 5.621 | 7.472 | 7.286 |
| Operationele Marge | 13,3% | 13% | 17,7% | -8,89% | 4% | -1,56% | -0,77% | 5,57% | 6,84% | 7,68% | 12,92% | 11,68% | 11,52% | 14,69% | 14% |
| Resultaat voor belastingen (EBT) 1 | 5.248 | 5.184 | 7.505 | -22.048 | 1.671 | -851,6 | 22,7 | 2.096 | 2.461 | 2.585 | 5.588 | 5.462 | 5.626 | 6.435 | - |
| Nettowinst (verlies) 1 | 4.382 | 4.604 | 5.425 | -20.980 | 5.455 | -5.180 | -890,8 | 1.297 | 1.535 | 2.360 | 4.523 | 3.969 | 4.436 | 5.229 | - |
| Nettomarge | 10,91% | 12,17% | 12,7% | -51,28% | 13,11% | -13,34% | -2,38% | 3,13% | 3,55% | 5,33% | 9,39% | 8,24% | 9,09% | 10,28% | - |
| WPA 2 | 9,700 | 10,11 | 11,91 | -46,22 | 11,98 | -11,40 | -1,960 | 2,850 | 3,360 | 5,160 | 9,900 | 8,267 | 9,445 | 10,42 | - |
| Dividend per aandeel | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 28-01-21 | 12-05-21 | 10-08-21 | 27-10-21 | 03-02-22 | 18-05-22 | 03-08-22 | 09-11-22 | 09-02-23 | 09-05-23 | 03-08-23 | - | - | - | - |
1INR in Miljoen2INR
Geschatte gegevens
Balans
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 44.855 | 18.317 | 13.231 | 27.460 | 29.509 | 24.899 | 9.518 | - |
| Nettokaspositie 1 | - | - | - | - | - | - | - | 9.651 |
| Hefboom (schuld/ebitda) | 1,556 x | 0,7779 x | 0,5155 x | 1,268 x | 1,715 x | 0,6838 x | 0,2263 x | - |
| Free Cash Flow 1 | 6.806 | 7.957 | 11.441 | -5.378 | 3.974 | 13.058 | 21.057 | 25.106 |
| ROE (netto-inkomsten/eigen vermogen) | 4,44% | 2,68% | 9,24% | -11,8% | 3,49% | 14,3% | 15,2% | 16,1% |
| ROA (netto-inkomsten/totale activa) | 2,24% | 1,33% | 5,01% | -6,73% | 1,92% | 8,38% | 9,42% | 10,9% |
| Totale activa 1 | 271.278 | -202.214 | 242.971 | 227.157 | 223.883 | 236.905 | 246.612 | 259.211 |
| Nettoactief per aandeel 2 | 303,0 | 277,0 | 304,0 | 267,0 | 274,0 | 310,0 | 353,0 | 403,0 |
| Cashflow per aandeel 2 | 36,70 | 32,40 | 40,00 | 8,080 | 41,50 | 51,20 | 63,20 | 72,30 |
| Capex 1 | 9.854 | 6.731 | 6.776 | 9.051 | 14.996 | 8.195 | 8.224 | 8.351 |
| Capex/omzet | 5,89% | 4,38% | 4,47% | 5,52% | 9,01% | 4,12% | 3,78% | 3,48% |
| Datum van publicatie | 15-05-19 | 28-05-20 | 12-05-21 | 18-05-22 | 09-05-23 | - | - | - |
1INR in Miljoen2INR
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
A
Verkoop
Koop
Gemiddeld advies
Houden
Aantal analisten
34
Laatste slotkoers
1.616
INR
Gemiddelde koersdoel
1.516
INR
Spread / Gemiddelde doel
-6,18%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +22,13% | 8,83 mld. | |
| +25,83% | 661 mld. | |
| +27,00% | 566 mld. | |
| -6,76% | 352 mld. | |
| +20,34% | 332 mld. | |
| +3,00% | 283 mld. | |
| +13,09% | 231 mld. | |
| +5,46% | 200 mld. | |
| -9,61% | 195 mld. | |
| -6,26% | 145 mld. |
- Beurs
- Aandelen
- Koers LUPIN
- Financiën Lupin Limited
