Beurs gesloten -
NSE India S.E.
13:43:49 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
99,25
INR
|
+1,28%
|
|
+7,24%
|
+53,64%
|
Fiscaal tijdperk: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
248.112
|
200.398
|
245.601
|
279.252
|
403.810
|
996.970
|
-
|
-
|
Bedrijfswaarde
1 |
400.262
|
399.527
|
442.726
|
520.469
|
672.112
|
1.322.715
|
1.352.257
|
1.349.179
|
K/w-verhouding
|
9,72
x
|
6,98
x
|
7,55
x
|
7,92
x
|
10,4
x
|
28,4
x
|
21,8
x
|
17,6
x
|
Dividendrendement
|
5,91%
|
7,52%
|
6,54%
|
6,51%
|
4,6%
|
1,95%
|
2,03%
|
2,26%
|
Marktkapitalisatie/omzet
|
2,76
x
|
2
x
|
2,55
x
|
3,04
x
|
3,81
x
|
10,4
x
|
7,24
x
|
5,67
x
|
Bedrijfswaarde/omzet
|
4,46
x
|
3,99
x
|
4,59
x
|
5,66
x
|
6,34
x
|
13,9
x
|
9,82
x
|
7,68
x
|
Bedrijfswaarde/EBITDA
|
8,01
x
|
7,27
x
|
10,3
x
|
10
x
|
10,7
x
|
26
x
|
16,2
x
|
12,3
x
|
Bedrijfswaarde/FCF
|
16,2
x
|
-105
x
|
14,3
x
|
35,7
x
|
-251
x
|
102
x
|
21,4
x
|
12,6
x
|
FCF Yield
|
6,16%
|
-0,95%
|
6,98%
|
2,8%
|
-0,4%
|
0,98%
|
4,68%
|
7,94%
|
Price to Book
|
0,81
x
|
0,66
x
|
0,74
x
|
0,8
x
|
1,09
x
|
2,57
x
|
2,41
x
|
2,21
x
|
Aantal aandelen (in duizenden)
|
10.045.035
|
10.045.035
|
10.045.035
|
10.045.035
|
10.045.035
|
10.045.035
|
-
|
-
|
Referentieprijs
2 |
24,70
|
19,95
|
24,45
|
27,80
|
40,20
|
99,25
|
99,25
|
99,25
|
Datum van publicatie
|
27-05-19
|
27-06-20
|
10-06-21
|
25-05-22
|
29-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
89.829
|
100.081
|
96.479
|
91.888
|
106.074
|
95.409
|
137.663
|
175.738
|
EBITDA
1 |
49.999
|
54.941
|
42.852
|
51.874
|
62.681
|
50.849
|
83.269
|
109.690
|
Bedrijfsresultaat (EBIT)
1 |
33.420
|
38.801
|
40.490
|
39.970
|
50.534
|
39.311
|
63.175
|
84.855
|
Operationele Marge
|
37,2%
|
38,77%
|
41,97%
|
43,5%
|
47,64%
|
41,2%
|
45,89%
|
48,29%
|
Resultaat voor belastingen (EBT)
1 |
41.542
|
36.122
|
42.658
|
44.274
|
52.516
|
45.237
|
58.229
|
72.668
|
Nettowinst (verlies)
1 |
25.956
|
28.746
|
32.570
|
35.236
|
38.900
|
34.256
|
45.778
|
56.959
|
Nettomarge
|
28,9%
|
28,72%
|
33,76%
|
38,35%
|
36,67%
|
35,9%
|
33,25%
|
32,41%
|
WPA
2 |
2,540
|
2,860
|
3,240
|
3,510
|
3,870
|
3,499
|
4,548
|
5,653
|
Free Cash Flow
1 |
24.640
|
-3.799
|
30.908
|
14.573
|
-2.679
|
12.909
|
63.289
|
107.139
|
FCF-marge
|
27,43%
|
-3,8%
|
32,04%
|
15,86%
|
-2,53%
|
13,53%
|
45,97%
|
60,97%
|
Kasstroomconversie (ebitda)
|
49,28%
|
-
|
72,13%
|
28,09%
|
-
|
25,39%
|
76,01%
|
97,67%
|
Kasstroomconversie (nettowinst)
|
94,93%
|
-
|
94,9%
|
41,36%
|
-
|
37,68%
|
138,25%
|
188,1%
|
Dividend per aandeel
2 |
1,460
|
1,500
|
1,600
|
1,810
|
1,850
|
1,936
|
2,014
|
2,248
|
Datum van publicatie
|
27-05-19
|
27-06-20
|
10-06-21
|
25-05-22
|
29-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
33.660
|
25.828
|
20.288
|
27.573
|
33.157
|
24.820
|
17.816
|
EBITDA
1 |
21.895
|
17.053
|
8.984
|
15.045
|
21.172
|
13.651
|
7.500
|
Bedrijfsresultaat (EBIT)
|
18.882
|
13.996
|
5.941
|
-
|
17.092
|
-
|
3.710
|
Operationele Marge
|
56,1%
|
54,19%
|
29,28%
|
-
|
51,55%
|
-
|
20,82%
|
Resultaat voor belastingen (EBT)
|
19.447
|
13.883
|
6.729
|
-
|
19.584
|
10.259
|
6.927
|
Nettowinst (verlies)
1 |
15.356
|
6.717
|
6.434
|
10.369
|
15.916
|
7.694
|
4.756
|
Nettomarge
|
45,62%
|
26,01%
|
31,71%
|
37,6%
|
48%
|
31%
|
26,69%
|
WPA
2 |
1,530
|
0,6700
|
0,6400
|
1,030
|
1,400
|
-
|
0,3700
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10-11-22
|
07-02-23
|
29-05-23
|
11-08-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
152.150
|
199.128
|
197.125
|
241.217
|
268.302
|
325.745
|
355.287
|
352.210
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,043
x
|
3,624
x
|
4,6
x
|
4,65
x
|
4,28
x
|
6,406
x
|
4,267
x
|
3,211
x
|
Free Cash Flow
1 |
24.640
|
-3.799
|
30.908
|
14.573
|
-2.679
|
12.909
|
63.289
|
107.139
|
ROE (netto-inkomsten/eigen vermogen)
|
8,53%
|
9,25%
|
11,1%
|
10,4%
|
10,8%
|
9,42%
|
11,2%
|
13%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
4,76%
|
3,76%
|
4,64%
|
6,46%
|
Totale activa
1 |
-
|
-
|
-
|
-
|
816.862
|
912.234
|
987.244
|
882.020
|
Nettoactief per aandeel
2 |
30,70
|
30,20
|
32,90
|
34,80
|
36,70
|
38,70
|
41,20
|
44,90
|
Cashflow per aandeel
2 |
-
|
-
|
-
|
-
|
4,670
|
4,810
|
9,910
|
9,210
|
Capex
1 |
10.853
|
36.317
|
19.820
|
50.145
|
49.602
|
91.148
|
135.259
|
78.610
|
Capex/omzet
|
12,08%
|
36,29%
|
20,54%
|
54,57%
|
46,76%
|
95,53%
|
98,25%
|
44,73%
|
Datum van publicatie
|
27-05-19
|
27-06-20
|
10-06-21
|
25-05-22
|
29-05-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
99,25
INR Gemiddelde koersdoel
81,17
INR Spread / Gemiddelde doel -18,22% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +53,64% | 11,96 mld. | | +10,50% | 87,2 mld. | | -8,41% | 17,52 mld. | | +1,52% | 12,51 mld. | | +10,78% | 11,28 mld. | | +10,11% | 9,5 mld. | | +13,90% | 6,87 mld. | | -2,20% | 5,41 mld. | | +1,01% | 4,4 mld. | | -.--% | 3,87 mld. |
hydroelectrische & golven
|