Beurs gesloten -
NSE India S.E.
13:43:48 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
409,2
INR
|
-0,21%
|
|
+1,02%
|
+5,93%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
30.845
|
13.111
|
24.027
|
49.442
|
50.534
|
96.171
|
-
|
-
|
Bedrijfswaarde
1 |
30.845
|
13.111
|
23.038
|
50.021
|
51.535
|
90.795
|
89.646
|
87.553
|
K/w-verhouding
|
18,2
x
|
-6,43
x
|
43,9
x
|
25,8
x
|
18,1
x
|
42,8
x
|
29,7
x
|
23
x
|
Dividendrendement
|
0,52%
|
0,61%
|
0,65%
|
0,48%
|
0,56%
|
0,36%
|
0,45%
|
0,52%
|
Marktkapitalisatie/omzet
|
1
x
|
0,47
x
|
1,01
x
|
1,66
x
|
1,18
x
|
2,05
x
|
1,77
x
|
1,52
x
|
Bedrijfswaarde/omzet
|
1
x
|
0,47
x
|
0,97
x
|
1,68
x
|
1,2
x
|
1,93
x
|
1,65
x
|
1,38
x
|
Bedrijfswaarde/EBITDA
|
10,6
x
|
5,25
x
|
10,6
x
|
17
x
|
11,2
x
|
17,4
x
|
14,3
x
|
11,5
x
|
Bedrijfswaarde/FCF
|
34,5
x
|
4,34
x
|
-46,6
x
|
85,8
x
|
37,7
x
|
28,4
x
|
88,8
x
|
58,8
x
|
FCF Yield
|
2,9%
|
23%
|
-2,15%
|
1,17%
|
2,65%
|
3,52%
|
1,13%
|
1,7%
|
Price to Book
|
2,58
x
|
1,34
x
|
2,1
x
|
3,72
x
|
3,23
x
|
4,75
x
|
4,13
x
|
3,52
x
|
Aantal aandelen (in duizenden)
|
227.222
|
227.222
|
239.079
|
239.079
|
234.876
|
235.052
|
-
|
-
|
Referentieprijs
2 |
135,8
|
57,70
|
100,5
|
206,8
|
215,2
|
409,2
|
409,2
|
409,2
|
Datum van publicatie
|
28-05-19
|
15-07-20
|
18-05-21
|
17-05-22
|
19-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
30.920
|
28.131
|
23.679
|
29.759
|
43.000
|
46.947
|
54.298
|
63.277
|
EBITDA
1 |
2.924
|
2.499
|
2.170
|
2.946
|
4.610
|
5.216
|
6.283
|
7.628
|
Bedrijfsresultaat (EBIT)
1 |
2.041
|
1.320
|
1.234
|
1.825
|
3.234
|
3.476
|
4.284
|
5.458
|
Operationele Marge
|
6,6%
|
4,69%
|
5,21%
|
6,13%
|
7,52%
|
7,41%
|
7,89%
|
8,62%
|
Resultaat voor belastingen (EBT)
1 |
2.360
|
-1.544
|
1.247
|
2.085
|
2.985
|
3.087
|
4.237
|
5.529
|
Nettowinst (verlies)
1 |
1.675
|
-1.998
|
528
|
1.919
|
2.845
|
2.278
|
3.255
|
4.182
|
Nettomarge
|
5,42%
|
-7,1%
|
2,23%
|
6,45%
|
6,62%
|
4,85%
|
6%
|
6,61%
|
WPA
2 |
7,450
|
-8,980
|
2,290
|
8,010
|
11,89
|
9,550
|
13,77
|
17,77
|
Free Cash Flow
1 |
893
|
3.020
|
-494,4
|
583,3
|
1.368
|
3.193
|
1.010
|
1.490
|
FCF-marge
|
2,89%
|
10,74%
|
-2,09%
|
1,96%
|
3,18%
|
6,8%
|
1,86%
|
2,35%
|
Kasstroomconversie (ebitda)
|
30,55%
|
120,83%
|
-
|
19,8%
|
29,67%
|
61,21%
|
16,08%
|
19,53%
|
Kasstroomconversie (nettowinst)
|
53,33%
|
-
|
-
|
30,4%
|
48,08%
|
140,2%
|
31,03%
|
35,63%
|
Dividend per aandeel
2 |
0,7000
|
0,3500
|
0,6500
|
1,000
|
1,200
|
1,467
|
1,833
|
2,133
|
Datum van publicatie
|
28-05-19
|
15-07-20
|
18-05-21
|
17-05-22
|
19-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
7.398
|
7.941
|
5.586
|
7.312
|
7.383
|
9.478
|
10.102
|
11.471
|
10.683
|
10.745
|
12.388
|
12.285
|
12.117
|
EBITDA
1 |
818,2
|
889,8
|
308,1
|
773
|
787,1
|
1.077
|
1.066
|
1.238
|
1.140
|
1.147
|
1.399
|
1.363
|
1.362
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
738,8
|
634,3
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
578,1
|
522,6
|
452,1
|
633
|
613
|
607
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,04%
|
4,89%
|
4,21%
|
5,11%
|
4,99%
|
5,01%
|
WPA
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,420
|
2,190
|
1,890
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
03-02-21
|
18-05-21
|
12-08-21
|
02-11-21
|
04-02-22
|
17-05-22
|
05-08-22
|
05-11-22
|
08-02-23
|
03-08-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
579
|
1.001
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
990
|
-
|
-
|
5.376
|
6.525
|
8.618
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
0,1965
x
|
0,2171
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
893
|
3.020
|
-494
|
583
|
1.368
|
3.193
|
1.010
|
1.490
|
ROE (netto-inkomsten/eigen vermogen)
|
16,1%
|
8,61%
|
8,82%
|
15,5%
|
19,5%
|
19,1%
|
15,3%
|
16,4%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
7,83%
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
24.508
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
52,60
|
43,10
|
48,00
|
55,60
|
66,50
|
86,10
|
99,20
|
116,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
1.201
|
1.484
|
1.350
|
1.085
|
2.507
|
2.718
|
3.164
|
3.164
|
Capex/omzet
|
3,88%
|
5,27%
|
5,7%
|
3,65%
|
5,83%
|
5,79%
|
5,83%
|
5%
|
Datum van publicatie
|
28-05-19
|
15-07-20
|
18-05-21
|
17-05-22
|
19-05-23
|
-
|
-
|
-
|
Laatste slotkoers
409,2
INR Gemiddelde koersdoel
473
INR Spread / Gemiddelde doel +15,61% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,93% | 1,15 mld. | | +29,62% | 50,98 mld. | | +25,77% | 20,39 mld. | | -20,63% | 19,42 mld. | | +1,48% | 15,84 mld. | | +31,67% | 17,27 mld. | | -14,23% | 14,09 mld. | | -18,75% | 13,35 mld. | | +31,97% | 11,74 mld. | | +14,27% | 9,65 mld. |
Auto, Vrachtwagen & Motorfiets Onderdelen - Andere
|