MARUTI SUZUKI INDIA LTD Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 12.703 INR | -1,70% |
|
-0,06% | +23,31% |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 2.015.644 | 1.295.410 | 2.072.028 | 2.284.118 | 2.504.893 | 3.993.966 | - | - |
| Bedrijfswaarde 1 | 1.645.237 | 926.551 | 1.622.275 | 1.856.479 | 2.504.893 | 3.961.582 | 3.249.352 | 3.273.819 |
| K/w-verhouding | 26,9 x | 22,9 x | 49 x | 60,6 x | 31,1 x | 29,2 x | 27,4 x | 25 x |
| Dividendrendement | 1,2% | 1,4% | 0,66% | 0,79% | 1,09% | 0,95% | 1,16% | 1,18% |
| Marktkapitalisatie/omzet | 2,34 x | 1,71 x | 2,95 x | 2,59 x | 2,13 x | 2,81 x | 2,6 x | 2,34 x |
| Bedrijfswaarde/omzet | 1,91 x | 1,23 x | 2,31 x | 2,1 x | 2,13 x | 2,81 x | 2,12 x | 1,92 x |
| Bedrijfswaarde/EBITDA | 15 x | 12,7 x | 30,3 x | 32,6 x | 22,8 x | 29 x | 17,3 x | 15,5 x |
| Bedrijfswaarde/FCF | 86,9 x | 438 x | 24,2 x | -131 x | 80,5 x | 51,1 x | 36,7 x | 30,8 x |
| FCF Yield | 1,15% | 0,23% | 4,13% | -0,76% | 1,24% | 1,96% | 2,73% | 3,24% |
| Price to Book | 4,37 x | 2,67 x | 4,03 x | 4,22 x | 4,15 x | 5,35 x | 4,21 x | 4,03 x |
| Aantal aandelen (in duizenden) | 302.080 | 302.080 | 302.080 | 302.080 | 302.080 | 314.403 | - | - |
| Referentieprijs 2 | 6.673 | 4.288 | 6.859 | 7.561 | 8.292 | 12.703 | 12.703 | 12.703 |
| Datum van publicatie | 25-04-19 | 13-05-20 | 27-04-21 | 30-04-22 | 26-04-23 | 26-04-24 | - | - |
1INR in Miljoen2INR
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 860.203 | 756.106 | 703.325 | 882.956 | 1.175.229 | 1.409.326 | 1.534.435 | 1.706.956 |
| EBITDA 1 | 109.993 | 73.026 | 53.453 | 57.012 | 110.077 | 136.810 | 187.372 | 210.903 |
| Bedrijfsresultaat (EBIT) 1 | 79.804 | 37.769 | 23.138 | 29.147 | 81.844 | 133.788 | 149.784 | 166.120 |
| Operationele Marge | 9,28% | 5% | 3,29% | 3,3% | 6,96% | 9,49% | 9,76% | 9,73% |
| Resultaat voor belastingen (EBT) 1 | 104.656 | 70.648 | 51.594 | 45.823 | 101.591 | 170.404 | 187.229 | 204.722 |
| Nettowinst (verlies) 1 | 75.006 | 56.506 | 42.297 | 37.663 | 80.492 | 132.094 | 144.029 | 158.258 |
| Nettomarge | 8,72% | 7,47% | 6,01% | 4,27% | 6,85% | 9,37% | 9,39% | 9,27% |
| WPA 2 | 248,3 | 187,1 | 140,0 | 124,7 | 266,5 | 431,1 | 463,9 | 508,8 |
| Free Cash Flow 1 | 18.932 | 2.115 | 67.072 | -14.145 | 31.126 | 68.064 | 88.619 | 106.126 |
| FCF-marge | 2,2% | 0,28% | 9,54% | -1,6% | 2,65% | 4,89% | 5,78% | 6,22% |
| Kasstroomconversie (ebitda) | 17,21% | 2,9% | 125,48% | - | 28,28% | 41,79% | 47,3% | 50,32% |
| Kasstroomconversie (nettowinst) | 25,24% | 3,74% | 158,57% | - | 38,67% | 53,61% | 61,53% | 67,06% |
| Dividend per aandeel 2 | 80,00 | 60,00 | 45,00 | 60,00 | 90,00 | 121,1 | 147,6 | 150,0 |
| Datum van publicatie | 25-04-19 | 13-05-20 | 27-04-21 | 30-04-22 | 26-04-23 | 26-04-24 | - | - |
1INR in Miljoen2INR
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Maart | 2019 S1 | 2020 S1 | 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 | 448.926 | 367.051 | 234.578 | 240.237 | 177.707 | 205.389 | 232.460 | 267.400 | 264.998 | 299.308 | 290.443 | 320.480 | 323.269 | 369.179 | 336.316 | 386.013 | 358.746 |
| EBITDA 1 | 67.824 | 36.541 | 22.261 | 19.911 | 8.211 | 8.549 | 15.590 | 24.268 | 19.121 | 27.689 | 28.331 | 33.503 | 29.830 | 40.765 | 38.598 | 50.775 | - |
| Bedrijfsresultaat (EBIT) 1 | - | 18.094 | 14.848 | 12.501 | 779 | 988 | 9.190 | 17.796 | 12.607 | 20.463 | 21.230 | 26.111 | 22.355 | 34.087 | 31.776 | 40.457 | 36.624 |
| Operationele Marge | - | 4,93% | 6,33% | 5,2% | 0,44% | 0,48% | 3,95% | 6,66% | 4,76% | 6,84% | 7,31% | 8,15% | 6,92% | 9,23% | 9,45% | 10,48% | 10,21% |
| Resultaat voor belastingen (EBT) 1 | - | - | 24.498 | 13.075 | 5.635 | 5.990 | 12.218 | 21.980 | 13.218 | 26.283 | 29.542 | 32.548 | 31.902 | 41.500 | 38.143 | 50.142 | 52.921 |
| Nettowinst (verlies) 1 | 42.157 | 27.941 | 19.414 | 11.661 | 4.408 | 4.753 | 10.113 | 18.389 | 10.128 | 20.615 | 23.513 | 26.236 | 24.851 | 31.884 | 29.958 | 39.490 | 40.749 |
| Nettomarge | 9,39% | 7,61% | 8,28% | 4,85% | 2,48% | 2,31% | 4,35% | 6,88% | 3,82% | 6,89% | 8,1% | 8,19% | 7,69% | 8,64% | 8,91% | 10,23% | 11,36% |
| WPA 2 | - | 92,50 | 64,27 | 38,60 | 14,59 | 15,73 | 33,48 | 60,87 | 33,53 | 68,24 | 77,84 | 86,85 | 82,27 | 108,6 | 97,90 | 129,3 | - |
| Dividend per aandeel 2 | - | - | - | 45,00 | - | - | - | 60,00 | - | - | - | 90,00 | - | - | - | - | - |
| Datum van publicatie | 25-10-18 | 24-10-19 | 28-01-21 | 27-04-21 | 28-07-21 | 27-10-21 | 25-01-22 | 30-04-22 | 27-07-22 | 28-10-22 | 24-01-23 | 26-04-23 | 31-07-23 | - | - | - | - |
1INR in Miljoen2INR
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 370.407 | 368.859 | 449.753 | 427.639 | - | 515.308 | 744.614 | 720.147 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 18.932 | 2.115 | 67.072 | -14.145 | 31.126 | 68.064 | 88.619 | 106.126 |
| ROE (netto-inkomsten/eigen vermogen) | 17,1% | 11,9% | 8,48% | 7,14% | 14,1% | 18,5% | 17,5% | 17% |
| ROA (netto-inkomsten/totale activa) | 12,3% | 9,01% | 6,38% | 5,25% | 10,3% | 13,8% | 14,1% | 15% |
| Totale activa 1 | 611.510 | 627.420 | 663.097 | 717.776 | 782.865 | 919.602 | 1.018.730 | 1.055.058 |
| Nettoactief per aandeel 2 | 1.528 | 1.604 | 1.701 | 1.793 | 1.999 | 2.376 | 3.015 | 3.149 |
| Cashflow per aandeel 2 | 218,0 | 113,0 | 293,0 | 59,30 | 305,0 | 552,0 | 562,0 | 534,0 |
| Capex 1 | 47.447 | 31.936 | 21.316 | 32.057 | 61.154 | 77.101 | 81.732 | 81.600 |
| Capex/omzet | 5,52% | 4,22% | 3,03% | 3,63% | 5,2% | 5,54% | 5,33% | 4,78% |
| Datum van publicatie | 25-04-19 | 13-05-20 | 27-04-21 | 30-04-22 | 26-04-23 | 26-04-24 | - | - |
1INR in Miljoen2INR
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
B-
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +23,31% | 47,89 mld. | |
| +8,96% | 94,79 mld. | |
| +12,39% | 87,34 mld. | |
| -0,75% | 84,51 mld. | |
| +24,83% | 76,07 mld. | |
| +18,20% | 34,02 mld. | |
| +12,34% | 23,85 mld. | |
| -1,54% | 19,82 mld. | |
| +49,97% | 11,99 mld. | |
| -10,47% | 10,13 mld. |
- Beurs
- Aandelen
- Koers MARUTI
- Financiën Maruti Suzuki India Ltd
