Beurs gesloten -
NSE India S.E.
13:47:54 21-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
340,2
INR
|
+0,43%
|
|
-0,09%
|
+5,23%
|
Fiscaal tijdperk: Maart |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
174.863
|
205.505
|
193.976
|
204.823
|
201.739
|
-
|
-
|
Bedrijfswaarde
1 |
207.264
|
246.513
|
244.370
|
204.823
|
265.274
|
273.717
|
290.730
|
K/w-verhouding
|
38,1
x
|
48,5
x
|
68,4
x
|
39
x
|
30
x
|
25,8
x
|
24,7
x
|
Dividendrendement
|
3,25%
|
5,32%
|
5,84%
|
-
|
6,24%
|
6,93%
|
7,37%
|
Marktkapitalisatie/omzet
|
15,4
x
|
11,7
x
|
8,5
x
|
8,43
x
|
7,84
x
|
7,01
x
|
6,46
x
|
Bedrijfswaarde/omzet
|
18,2
x
|
14,1
x
|
10,7
x
|
8,43
x
|
10,3
x
|
9,51
x
|
9,31
x
|
Bedrijfswaarde/EBITDA
|
24,5
x
|
18,1
x
|
15,9
x
|
11,7
x
|
13,7
x
|
12,6
x
|
12,8
x
|
Bedrijfswaarde/FCF
|
52,6
x
|
21,5
x
|
39
x
|
-
|
23,3
x
|
21,7
x
|
20,4
x
|
FCF Yield
|
1,9%
|
4,66%
|
2,57%
|
-
|
4,3%
|
4,61%
|
4,89%
|
Price to Book
|
1,07
x
|
1,32
x
|
1,31
x
|
-
|
1,47
x
|
1,55
x
|
1,67
x
|
Aantal aandelen (in duizenden)
|
593.018
|
593.018
|
593.018
|
593.018
|
593.018
|
-
|
-
|
Referentieprijs
2 |
294,9
|
346,5
|
327,1
|
345,4
|
340,2
|
340,2
|
340,2
|
Datum van publicatie
|
14-05-21
|
12-05-22
|
04-05-23
|
30-04-24
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
11.381
|
17.501
|
22.821
|
24.292
|
25.721
|
28.772
|
31.241
|
EBITDA
1 |
8.458
|
13.648
|
15.376
|
17.511
|
19.340
|
21.703
|
22.709
|
Bedrijfsresultaat (EBIT)
1 |
6.494
|
10.359
|
11.822
|
13.684
|
15.551
|
17.628
|
18.569
|
Operationele Marge
|
57,06%
|
59,19%
|
51,8%
|
56,33%
|
60,46%
|
61,27%
|
59,44%
|
Resultaat voor belastingen (EBT)
1 |
4.794
|
7.143
|
7.384
|
9.106
|
10.339
|
12.031
|
12.979
|
Nettowinst (verlies)
1 |
3.075
|
4.238
|
2.836
|
5.250
|
6.715
|
7.816
|
8.148
|
Nettomarge
|
27,02%
|
24,22%
|
12,43%
|
21,61%
|
26,11%
|
27,17%
|
26,08%
|
WPA
2 |
7,740
|
7,150
|
4,780
|
8,850
|
11,32
|
13,17
|
13,80
|
Free Cash Flow
1 |
3.940
|
11.488
|
6.270
|
-
|
11.406
|
12.625
|
14.224
|
FCF-marge
|
34,62%
|
65,64%
|
27,47%
|
-
|
44,35%
|
43,88%
|
45,53%
|
Kasstroomconversie (ebitda)
|
46,58%
|
84,17%
|
40,78%
|
-
|
58,98%
|
58,17%
|
62,64%
|
Kasstroomconversie (nettowinst)
|
128,13%
|
271,07%
|
221,09%
|
-
|
169,86%
|
161,52%
|
174,58%
|
Dividend per aandeel
2 |
9,590
|
18,45
|
19,10
|
-
|
21,22
|
23,58
|
25,08
|
Datum van publicatie
|
14-05-21
|
12-05-22
|
04-05-23
|
30-04-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
4.404
|
4.666
|
4.813
|
6.789
|
5.603
|
5.667
|
5.898
|
6.293
|
5.992
|
6.100
|
EBITDA
1 |
3.443
|
3.506
|
3.753
|
3.759
|
4.076
|
4.047
|
4.241
|
4.517
|
4.422
|
4.337
|
Bedrijfsresultaat (EBIT)
1 |
2.664
|
2.650
|
2.906
|
2.897
|
3.151
|
3.127
|
3.308
|
3.542
|
3.405
|
3.397
|
Operationele Marge
|
60,49%
|
56,79%
|
60,38%
|
42,67%
|
56,24%
|
55,18%
|
56,09%
|
56,28%
|
56,83%
|
55,69%
|
Resultaat voor belastingen (EBT)
1 |
1.993
|
2.534
|
2.189
|
2.092
|
2.292
|
810
|
2.343
|
2.451
|
2.351
|
1.962
|
Nettowinst (verlies)
1 |
1.362
|
1.262
|
1.182
|
874
|
1.159
|
-292
|
1.275
|
1.412
|
1.378
|
1.186
|
Nettomarge
|
30,93%
|
27,05%
|
24,56%
|
12,87%
|
20,69%
|
-5,15%
|
21,62%
|
22,44%
|
23%
|
19,44%
|
WPA
2 |
2,300
|
2,130
|
1,990
|
1,330
|
1,950
|
-0,4900
|
2,150
|
2,380
|
2,320
|
2,000
|
Dividend per aandeel
|
4,640
|
4,610
|
-
|
-
|
-
|
-
|
-
|
4,790
|
-
|
-
|
Datum van publicatie
|
10-02-22
|
12-05-22
|
10-08-22
|
14-11-22
|
30-01-23
|
04-05-23
|
25-07-23
|
30-10-23
|
29-01-24
|
30-04-24
|
Fiscaal tijdperk: Maart |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
32.401
|
41.008
|
50.394
|
-
|
63.535
|
71.978
|
88.991
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,831
x
|
3,005
x
|
3,277
x
|
-
|
3,285
x
|
3,316
x
|
3,919
x
|
Free Cash Flow
1 |
3.940
|
11.488
|
6.270
|
-
|
11.407
|
12.625
|
14.225
|
ROE (netto-inkomsten/eigen vermogen)
|
3,89%
|
2,66%
|
1,87%
|
-
|
4,58%
|
5,58%
|
6,05%
|
ROA (netto-inkomsten/totale activa)
|
2,76%
|
-
|
-
|
-
|
3,6%
|
4,1%
|
4,4%
|
Totale activa
1 |
111.361
|
-
|
-
|
-
|
186.534
|
190.639
|
185.176
|
Nettoactief per aandeel
2 |
275,0
|
263,0
|
249,0
|
-
|
231,0
|
219,0
|
204,0
|
Cashflow per aandeel
2 |
18,90
|
19,60
|
23,50
|
-
|
21,70
|
23,30
|
27,20
|
Capex
1 |
3.585
|
5.742
|
7.660
|
-
|
7.722
|
5.836
|
6.000
|
Capex/omzet
|
31,5%
|
32,81%
|
33,57%
|
-
|
30,02%
|
20,28%
|
19,21%
|
Datum van publicatie
|
14-05-21
|
12-05-22
|
04-05-23
|
30-04-24
|
-
|
-
|
-
|
Laatste slotkoers
340,2
INR Gemiddelde koersdoel
382
INR Spread / Gemiddelde doel +12,29% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,23% | 2,4 mld. | | -12,36% | 9,64 mld. | | -4,58% | 6,25 mld. | | -14,71% | 4,59 mld. | | -13,18% | 4,55 mld. | | +10,51% | 4,07 mld. | | -2,49% | 3,99 mld. | | -20,73% | 3,72 mld. | | +22,18% | 3,66 mld. | | -15,57% | 3,25 mld. |
kantoren vastgoed
|