Beurs gesloten -
Bombay S.E.
12:00:54 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.765
INR
|
+0,34%
|
|
-6,33%
|
+22,18%
|
Fiscaal tijdperk: März |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
120.625
|
209.126
|
341.732
|
306.371
|
536.622
|
642.031
|
-
|
-
|
Bedrijfswaarde
1 |
130.981
|
219.543
|
367.355
|
340.683
|
536.622
|
651.566
|
641.217
|
630.913
|
K/w-verhouding
|
17,5
x
|
28,3
x
|
32,6
x
|
16,1
x
|
27,9
x
|
28,7
x
|
23,1
x
|
18,7
x
|
Dividendrendement
|
-
|
-
|
0,32%
|
0,47%
|
-
|
0,28%
|
0,3%
|
0,34%
|
Marktkapitalisatie/omzet
|
5,39
x
|
10,2
x
|
12,7
x
|
7,31
x
|
11,9
x
|
11,3
x
|
8,97
x
|
7,29
x
|
Bedrijfswaarde/omzet
|
5,85
x
|
10,7
x
|
13,6
x
|
8,13
x
|
11,9
x
|
11,5
x
|
8,96
x
|
7,17
x
|
Bedrijfswaarde/EBITDA
|
12,5
x
|
21,9
x
|
31,1
x
|
16,1
x
|
22,3
x
|
21,1
x
|
16,6
x
|
13,4
x
|
Bedrijfswaarde/FCF
|
-25,8
x
|
-35,3
x
|
-267
x
|
-11,4
x
|
-
|
37,6
x
|
39,7
x
|
67,1
x
|
FCF Yield
|
-3,88%
|
-2,83%
|
-0,37%
|
-8,76%
|
-
|
2,66%
|
2,52%
|
1,49%
|
Price to Book
|
1,4
x
|
2,23
x
|
3,28
x
|
2,51
x
|
-
|
4,09
x
|
3,5
x
|
3,01
x
|
Aantal aandelen (in duizenden)
|
363.602
|
363.602
|
363.602
|
363.602
|
363.602
|
363.602
|
-
|
-
|
Referentieprijs
2 |
331,8
|
575,2
|
939,8
|
842,6
|
1.476
|
1.766
|
1.766
|
1.766
|
Datum van publicatie
|
14-07-20
|
14-05-21
|
26-05-22
|
16-05-23
|
14-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
22.376
|
20.526
|
26.940
|
41.926
|
44.958
|
56.719
|
71.536
|
88.032
|
EBITDA
1 |
10.480
|
10.004
|
11.813
|
21.116
|
24.099
|
30.867
|
38.720
|
47.174
|
Bedrijfsresultaat (EBIT)
1 |
10.031
|
9.592
|
11.416
|
20.719
|
23.623
|
30.423
|
38.099
|
43.990
|
Operationele Marge
|
44,83%
|
46,73%
|
42,37%
|
49,42%
|
52,55%
|
53,64%
|
53,26%
|
49,97%
|
Resultaat voor belastingen (EBT)
1 |
9.630
|
9.212
|
13.536
|
22.239
|
24.757
|
29.199
|
36.612
|
46.537
|
Nettowinst (verlies)
1 |
6.893
|
7.393
|
10.471
|
19.045
|
19.266
|
22.039
|
27.154
|
34.680
|
Nettomarge
|
30,81%
|
36,02%
|
38,87%
|
45,43%
|
42,85%
|
38,86%
|
37,96%
|
39,4%
|
WPA
2 |
18,96
|
20,33
|
28,80
|
52,38
|
52,99
|
61,43
|
76,31
|
94,35
|
Free Cash Flow
1 |
-5.081
|
-6.216
|
-1.376
|
-29.849
|
-
|
17.311
|
16.162
|
9.396
|
FCF-marge
|
-22,71%
|
-30,28%
|
-5,11%
|
-71,19%
|
-
|
30,52%
|
22,59%
|
10,67%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
56,08%
|
41,74%
|
19,92%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
78,55%
|
59,52%
|
27,09%
|
Dividend per aandeel
2 |
-
|
-
|
3,000
|
4,000
|
-
|
4,861
|
5,224
|
6,083
|
Datum van publicatie
|
14-07-20
|
14-05-21
|
26-05-22
|
16-05-23
|
14-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
8.320
|
8.235
|
9.131
|
6.886
|
16.295
|
9.614
|
9.100
|
12.174
|
10.536
|
13.148
|
11.213
|
12.697
|
14.635
|
20.040
|
EBITDA
1 |
3.316
|
3.518
|
4.922
|
3.104
|
9.989
|
3.687
|
4.737
|
6.382
|
5.116
|
7.886
|
5.669
|
6.266
|
7.161
|
11.243
|
Bedrijfsresultaat (EBIT)
1 |
3.217
|
3.421
|
4.824
|
3.004
|
9.887
|
3.590
|
4.624
|
6.269
|
5.002
|
7.750
|
5.519
|
6.303
|
7.325
|
10.850
|
Operationele Marge
|
38,66%
|
41,54%
|
52,83%
|
43,62%
|
60,68%
|
37,34%
|
50,82%
|
51,49%
|
47,47%
|
58,95%
|
49,22%
|
49,64%
|
50,06%
|
54,14%
|
Resultaat voor belastingen (EBT)
1 |
5.512
|
3.308
|
5.168
|
3.879
|
9.286
|
3.907
|
4.262
|
5.968
|
4.793
|
9.713
|
5.255
|
5.809
|
6.638
|
10.861
|
Nettowinst (verlies)
1 |
4.675
|
2.324
|
4.031
|
3.186
|
7.026
|
4.803
|
3.216
|
4.568
|
3.602
|
7.880
|
5.276
|
5.832
|
6.665
|
10.900
|
Nettomarge
|
56,19%
|
28,22%
|
44,14%
|
46,27%
|
43,12%
|
49,96%
|
35,35%
|
37,52%
|
34,18%
|
59,94%
|
47,05%
|
45,93%
|
45,54%
|
54,39%
|
WPA
2 |
12,86
|
6,390
|
11,09
|
8,760
|
19,32
|
13,21
|
-
|
12,56
|
9,910
|
21,67
|
14,50
|
16,00
|
18,30
|
30,00
|
Dividend per aandeel
|
-
|
3,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28-01-22
|
26-05-22
|
15-07-22
|
14-10-22
|
08-02-23
|
16-05-23
|
31-07-23
|
27-10-23
|
22-01-24
|
14-05-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
10.356
|
10.417
|
25.623
|
34.312
|
-
|
9.536
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
813
|
11.118
|
Hefboom (schuld/ebitda)
|
0,9882
x
|
1,041
x
|
2,169
x
|
1,625
x
|
-
|
0,3089
x
|
-
|
-
|
Free Cash Flow
1 |
-5.081
|
-6.216
|
-1.376
|
-29.849
|
-
|
17.311
|
16.162
|
9.396
|
ROE (netto-inkomsten/eigen vermogen)
|
8,28%
|
8,22%
|
10,6%
|
17,1%
|
-
|
14,6%
|
16,3%
|
16,7%
|
ROA (netto-inkomsten/totale activa)
|
6,17%
|
6,35%
|
7,55%
|
11,1%
|
-
|
10,1%
|
10,7%
|
10%
|
Totale activa
1 |
111.726
|
116.374
|
138.722
|
171.658
|
-
|
217.788
|
253.685
|
346.921
|
Nettoactief per aandeel
2 |
237,0
|
258,0
|
286,0
|
336,0
|
-
|
431,0
|
504,0
|
587,0
|
Cashflow per aandeel
2 |
-7,760
|
19,30
|
29,40
|
-68,60
|
-
|
106,0
|
189,0
|
71,80
|
Capex
1 |
2.261
|
13.241
|
12.063
|
6.018
|
-
|
5.740
|
3.383
|
5.533
|
Capex/omzet
|
10,11%
|
64,51%
|
44,78%
|
14,35%
|
-
|
10,12%
|
4,73%
|
6,29%
|
Datum van publicatie
|
14-07-20
|
14-05-21
|
26-05-22
|
16-05-23
|
14-05-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
1.766
INR Gemiddelde koersdoel
1.487
INR Spread / Gemiddelde doel -15,81% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +27,40% | 25,58 mld. | | +13,54% | 24,49 mld. | | -5,18% | 24,25 mld. | | -20,01% | 23,68 mld. | | +29,70% | 19,8 mld. | | +3,54% | 19,73 mld. | | -1,60% | 18,98 mld. | | +46,90% | 17,94 mld. | | -11,52% | 14,3 mld. |
andere onroerend goed ontwikkeling & transacties
|