Beurs gesloten -
NSE India S.E.
13:43:48 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
282,9
INR
|
+0,34%
|
|
+2,78%
|
+37,97%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.009.700
|
859.233
|
1.285.076
|
2.061.908
|
1.900.251
|
3.558.961
|
-
|
-
|
Bedrijfswaarde
1 |
2.928.891
|
1.785.323
|
2.257.174
|
3.017.538
|
2.984.025
|
4.516.880
|
4.444.780
|
4.360.016
|
K/w-verhouding
|
6,71
x
|
7,88
x
|
7,91
x
|
4,53
x
|
5,36
x
|
7,09
x
|
7,14
x
|
6,86
x
|
Dividendrendement
|
4,38%
|
7,32%
|
3,52%
|
6,41%
|
7,45%
|
4,6%
|
4,83%
|
5,03%
|
Marktkapitalisatie/omzet
|
0,44
x
|
0,2
x
|
0,36
x
|
0,39
x
|
0,28
x
|
0,56
x
|
0,56
x
|
0,55
x
|
Bedrijfswaarde/omzet
|
0,65
x
|
0,42
x
|
0,63
x
|
0,57
x
|
0,44
x
|
0,71
x
|
0,7
x
|
0,67
x
|
Bedrijfswaarde/EBITDA
|
3,49
x
|
3,36
x
|
3,99
x
|
3,52
x
|
3,95
x
|
4,3
x
|
4,22
x
|
3,93
x
|
Bedrijfswaarde/FCF
|
15,6
x
|
10,7
x
|
53,7
x
|
6,77
x
|
6,29
x
|
12,1
x
|
11
x
|
10,1
x
|
FCF Yield
|
6,4%
|
9,33%
|
1,86%
|
14,8%
|
15,9%
|
8,28%
|
9,12%
|
9,9%
|
Price to Book
|
0,92
x
|
0,42
x
|
0,58
x
|
0,79
x
|
0,68
x
|
1,14
x
|
1,05
x
|
0,96
x
|
Aantal aandelen (in duizenden)
|
12.580.279
|
12.580.279
|
12.580.279
|
12.580.279
|
12.580.279
|
12.580.279
|
-
|
-
|
Referentieprijs
2 |
159,8
|
68,30
|
102,2
|
163,9
|
151,0
|
282,9
|
282,9
|
282,9
|
Datum van publicatie
|
30-05-19
|
30-06-20
|
24-06-21
|
28-05-22
|
26-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.534.606
|
4.250.014
|
3.605.723
|
5.317.618
|
6.848.292
|
6.343.135
|
6.372.986
|
6.523.947
|
EBITDA
1 |
838.647
|
531.997
|
566.015
|
857.668
|
755.270
|
1.049.272
|
1.053.899
|
1.109.391
|
Bedrijfsresultaat (EBIT)
1 |
506.179
|
265.648
|
239.275
|
529.905
|
509.699
|
718.542
|
692.833
|
734.059
|
Operationele Marge
|
11,16%
|
6,25%
|
6,64%
|
9,97%
|
7,44%
|
11,33%
|
10,87%
|
11,25%
|
Resultaat voor belastingen (EBT)
1 |
547.672
|
190.682
|
301.096
|
540.911
|
430.508
|
759.119
|
710.323
|
729.737
|
Nettowinst (verlies)
1 |
304.950
|
109.072
|
162.487
|
455.221
|
354.405
|
506.208
|
501.900
|
524.704
|
Nettomarge
|
6,72%
|
2,57%
|
4,51%
|
8,56%
|
5,18%
|
7,98%
|
7,88%
|
8,04%
|
WPA
2 |
23,81
|
8,670
|
12,92
|
36,19
|
28,17
|
39,89
|
39,62
|
41,23
|
Free Cash Flow
1 |
187.558
|
166.494
|
42.009
|
445.429
|
474.189
|
373.833
|
405.444
|
431.604
|
FCF-marge
|
4,14%
|
3,92%
|
1,17%
|
8,38%
|
6,92%
|
5,89%
|
6,36%
|
6,62%
|
Kasstroomconversie (ebitda)
|
22,36%
|
31,3%
|
7,42%
|
51,93%
|
62,78%
|
35,63%
|
38,47%
|
38,9%
|
Kasstroomconversie (nettowinst)
|
61,5%
|
152,65%
|
25,85%
|
97,85%
|
133,8%
|
73,85%
|
80,78%
|
82,26%
|
Dividend per aandeel
2 |
7,000
|
5,000
|
3,600
|
10,50
|
11,25
|
13,01
|
13,66
|
14,22
|
Datum van publicatie
|
30-05-19
|
30-06-20
|
24-06-21
|
28-05-22
|
26-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
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 |
-
|
1.141.683
|
1.081.356
|
1.220.295
|
1.456.856
|
1.559.205
|
-
|
1.686.561
|
1.692.126
|
1.640.667
|
1.638.236
|
354.721
|
1.809.153
|
2.009.204
|
-
|
EBITDA
1 |
-
|
-
|
162.867
|
185.391
|
-
|
-
|
-
|
163.613
|
222.508
|
209.967
|
319.467
|
182.581
|
176.533
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
79.058
|
98.637
|
129.400
|
166.993
|
170.309
|
-
|
93.617
|
150.868
|
142.775
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
6,92%
|
9,12%
|
10,6%
|
11,46%
|
10,92%
|
-
|
5,55%
|
8,92%
|
8,7%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
92.244
|
157.020
|
59.038
|
-
|
124.100
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
26.432
|
94.042
|
59.852
|
180.550
|
109.316
|
105.503
|
-
|
82.994
|
114.890
|
37.155
|
141.339
|
101.468
|
98.508
|
-
|
-
|
Nettomarge
|
-
|
8,24%
|
5,53%
|
14,8%
|
7,5%
|
6,77%
|
-
|
4,92%
|
6,79%
|
2,26%
|
8,63%
|
28,6%
|
5,44%
|
-
|
-
|
WPA
2 |
2,100
|
7,480
|
4,760
|
14,35
|
8,690
|
8,390
|
-
|
6,600
|
9,130
|
2,950
|
11,23
|
-
|
9,015
|
11,52
|
-
|
Dividend per aandeel
2 |
1,750
|
1,850
|
-
|
5,500
|
1,750
|
3,250
|
1,750
|
6,750
|
-
|
-
|
2,954
|
2,954
|
3,002
|
3,002
|
3,535
|
Datum van publicatie
|
13-02-21
|
24-06-21
|
13-08-21
|
12-11-21
|
11-02-22
|
28-05-22
|
12-08-22
|
14-11-22
|
14-02-23
|
26-05-23
|
11-08-23
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
919.192
|
926.090
|
972.098
|
955.630
|
1.083.774
|
957.919
|
885.819
|
801.055
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,096
x
|
1,741
x
|
1,717
x
|
1,114
x
|
1,435
x
|
0,9129
x
|
0,8405
x
|
0,7221
x
|
Free Cash Flow
1 |
187.558
|
166.494
|
42.009
|
445.429
|
474.189
|
373.833
|
405.444
|
431.604
|
ROE (netto-inkomsten/eigen vermogen)
|
14,4%
|
5,15%
|
7,63%
|
19%
|
13,1%
|
16,7%
|
15,1%
|
14,4%
|
ROA (netto-inkomsten/totale activa)
|
6,38%
|
2,19%
|
3,09%
|
8,07%
|
5,91%
|
8,01%
|
7,09%
|
6,49%
|
Totale activa
1 |
4.779.684
|
4.985.898
|
5.266.486
|
5.643.703
|
5.999.641
|
6.318.383
|
7.078.656
|
8.082.940
|
Nettoactief per aandeel
2 |
173,0
|
165,0
|
176,0
|
206,0
|
223,0
|
249,0
|
270,0
|
294,0
|
Cashflow per aandeel
2 |
47,80
|
56,90
|
37,50
|
62,00
|
66,90
|
69,40
|
75,90
|
78,10
|
Capex
1 |
424.926
|
549.849
|
430.005
|
334.571
|
367.925
|
491.929
|
487.938
|
510.035
|
Capex/omzet
|
9,37%
|
12,94%
|
11,93%
|
6,29%
|
5,37%
|
7,76%
|
7,66%
|
7,82%
|
Datum van publicatie
|
30-05-19
|
30-06-20
|
24-06-21
|
28-05-22
|
26-05-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
282,9
INR Gemiddelde koersdoel
263,2
INR Spread / Gemiddelde doel -6,98% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +37,97% | 42,67 mld. | | +15,92% | 8,43 mld. | | -7,66% | 4,14 mld. | | +5,65% | 2,52 mld. | | +9,36% | 1,12 mld. | | -7,02% | 637 mln. | | -9,37% | 619 mln. | | -6,12% | 179 mln. | | +46,32% | 144 mln. | | -31,58% | 66,85 mln. |
Olie-exploratie & -productie - Offshore
|