Beurs gesloten -
Bombay S.E.
12:00:50 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.355
INR
|
+3,42%
|
|
+10,10%
|
+15,48%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
94.800
|
67.425
|
122.503
|
197.945
|
161.627
|
543.127
|
-
|
-
|
Bedrijfswaarde
1 |
169.785
|
144.186
|
134.603
|
241.363
|
224.689
|
623.815
|
638.961
|
653.933
|
K/w-verhouding
|
22,8
x
|
15,8
x
|
8,41
x
|
17,2
x
|
17,2
x
|
42,8
x
|
52,2
x
|
37,2
x
|
Dividendrendement
|
0,59%
|
0,89%
|
0,49%
|
0,3%
|
0,37%
|
0,13%
|
0,14%
|
0,13%
|
Marktkapitalisatie/omzet
|
1,83
x
|
0,83
x
|
1,69
x
|
3,1
x
|
1,94
x
|
5,95
x
|
4,73
x
|
4,01
x
|
Bedrijfswaarde/omzet
|
3,28
x
|
1,77
x
|
1,85
x
|
3,78
x
|
2,7
x
|
6,83
x
|
5,57
x
|
4,83
x
|
Bedrijfswaarde/EBITDA
|
11,7
x
|
6,12
x
|
6,83
x
|
15,7
x
|
10,8
x
|
25
x
|
20,5
x
|
16,6
x
|
Bedrijfswaarde/FCF
|
-5.477
x
|
21,2
x
|
12,2
x
|
-185
x
|
-203
x
|
-47
x
|
-95,6
x
|
124
x
|
FCF Yield
|
-0,02%
|
4,72%
|
8,18%
|
-0,54%
|
-0,49%
|
-2,13%
|
-1,05%
|
0,81%
|
Price to Book
|
2,24
x
|
1,26
x
|
1,84
x
|
2,18
x
|
1,62
x
|
4,76
x
|
4,38
x
|
3,96
x
|
Aantal aandelen (in duizenden)
|
375.000
|
400.862
|
400.862
|
400.862
|
400.862
|
400.862
|
-
|
-
|
Referentieprijs
2 |
252,8
|
168,2
|
305,6
|
493,8
|
403,2
|
1.355
|
1.355
|
1.355
|
Datum van publicatie
|
28-05-19
|
24-06-20
|
08-06-21
|
26-05-22
|
30-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
51.719
|
81.248
|
72.644
|
63.895
|
83.150
|
91.338
|
114.811
|
135.363
|
EBITDA
1 |
14.538
|
23.560
|
19.722
|
15.335
|
20.863
|
24.984
|
31.215
|
39.429
|
Bedrijfsresultaat (EBIT)
1 |
11.309
|
16.893
|
13.796
|
10.625
|
14.392
|
17.575
|
22.271
|
27.084
|
Operationele Marge
|
21,87%
|
20,79%
|
18,99%
|
16,63%
|
17,31%
|
19,24%
|
19,4%
|
20,01%
|
Resultaat voor belastingen (EBT)
1 |
6.097
|
8.225
|
20.969
|
15.093
|
13.975
|
20.366
|
15.654
|
21.227
|
Nettowinst (verlies)
1 |
4.156
|
4.031
|
14.562
|
11.500
|
9.418
|
13.133
|
10.495
|
14.691
|
Nettomarge
|
8,04%
|
4,96%
|
20,05%
|
18%
|
11,33%
|
14,38%
|
9,14%
|
10,85%
|
WPA
2 |
11,08
|
10,63
|
36,32
|
28,69
|
23,49
|
31,66
|
25,97
|
36,39
|
Free Cash Flow
1 |
-31
|
6.812
|
11.007
|
-1.305
|
-1.107
|
-13.264
|
-6.684
|
5.277
|
FCF-marge
|
-0,06%
|
8,38%
|
15,15%
|
-2,04%
|
-1,33%
|
-14,52%
|
-5,82%
|
3,9%
|
Kasstroomconversie (ebitda)
|
-
|
28,91%
|
55,81%
|
-
|
-
|
-
|
-
|
13,38%
|
Kasstroomconversie (nettowinst)
|
-
|
168,99%
|
75,59%
|
-
|
-
|
-
|
-
|
35,92%
|
Dividend per aandeel
2 |
1,500
|
1,500
|
1,500
|
1,500
|
1,500
|
1,699
|
1,833
|
1,725
|
Datum van publicatie
|
28-05-19
|
24-06-20
|
08-06-21
|
26-05-22
|
30-05-23
|
-
|
-
|
-
|
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 |
18.476
|
22.681
|
14.158
|
13.445
|
13.776
|
24.003
|
19.385
|
14.277
|
23.170
|
26.318
|
16.809
|
19.546
|
23.574
|
25.946
|
-
|
EBITDA
1 |
4.476
|
5.504
|
3.454
|
3.918
|
4.037
|
4.995
|
4.617
|
3.686
|
5.742
|
6.818
|
5.267
|
4.460
|
6.997
|
6.967
|
-
|
Bedrijfsresultaat (EBIT)
1 |
3.071
|
4.283
|
2.324
|
2.773
|
2.907
|
3.690
|
3.149
|
2.060
|
4.044
|
5.139
|
3.612
|
2.694
|
5.530
|
4.310
|
-
|
Operationele Marge
|
16,62%
|
18,88%
|
16,41%
|
20,62%
|
21,1%
|
15,37%
|
16,24%
|
14,43%
|
17,45%
|
19,53%
|
21,49%
|
13,78%
|
23,46%
|
16,61%
|
-
|
Resultaat voor belastingen (EBT)
1 |
1.470
|
17.324
|
1.430
|
1.451
|
1.472
|
10.980
|
3.532
|
2.130
|
2.340
|
5.973
|
4.084
|
2.504
|
3.709
|
2.868
|
-
|
Nettowinst (verlies)
1 |
587
|
13.363
|
573
|
759
|
933
|
9.393
|
2.049
|
1.407
|
1.278
|
4.684
|
2.669
|
1.237
|
2.226
|
1.859
|
-
|
Nettomarge
|
3,18%
|
58,92%
|
4,05%
|
5,65%
|
6,77%
|
39,13%
|
10,57%
|
9,86%
|
5,52%
|
17,8%
|
15,88%
|
6,33%
|
9,44%
|
7,17%
|
-
|
WPA
2 |
1,460
|
33,33
|
1,430
|
1,890
|
2,330
|
23,43
|
5,110
|
3,510
|
3,190
|
11,68
|
6,660
|
3,880
|
2,515
|
3,655
|
5,890
|
Dividend per aandeel
|
-
|
1,500
|
-
|
-
|
-
|
1,500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11-02-21
|
08-06-21
|
10-08-21
|
11-11-21
|
09-02-22
|
26-05-22
|
09-08-22
|
09-11-22
|
14-02-23
|
30-05-23
|
08-08-23
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
74.985
|
76.761
|
12.100
|
43.418
|
63.062
|
80.687
|
95.834
|
110.806
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,158
x
|
3,258
x
|
0,6135
x
|
2,831
x
|
3,023
x
|
3,23
x
|
3,07
x
|
2,81
x
|
Free Cash Flow
1 |
-31
|
6.812
|
11.007
|
-1.305
|
-1.107
|
-13.264
|
-6.684
|
5.277
|
ROE (netto-inkomsten/eigen vermogen)
|
9,28%
|
8,41%
|
5,83%
|
5,85%
|
7,68%
|
11,4%
|
8,89%
|
11,2%
|
ROA (netto-inkomsten/totale activa)
|
1,74%
|
1,38%
|
5,16%
|
1,79%
|
2,18%
|
3,31%
|
2,6%
|
2,7%
|
Totale activa
1 |
238.303
|
292.356
|
282.450
|
642.171
|
431.128
|
396.825
|
403.126
|
543.796
|
Nettoactief per aandeel
2 |
113,0
|
134,0
|
167,0
|
227,0
|
249,0
|
285,0
|
309,0
|
342,0
|
Cashflow per aandeel
2 |
20,30
|
58,70
|
46,20
|
53,40
|
38,40
|
99,80
|
127,0
|
141,0
|
Capex
1 |
7.652
|
15.451
|
7.521
|
22.704
|
16.502
|
26.171
|
28.663
|
31.153
|
Capex/omzet
|
14,8%
|
19,02%
|
10,35%
|
35,53%
|
19,85%
|
28,65%
|
24,97%
|
23,01%
|
Datum van publicatie
|
28-05-19
|
24-06-20
|
08-06-21
|
26-05-22
|
30-05-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
1.355
INR Gemiddelde koersdoel
1.380
INR Spread / Gemiddelde doel +1,82% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +36,16% | 27,94 mld. | | -13,74% | 26,97 mld. | | +25,00% | 26,95 mld. | | -0,71% | 25,32 mld. | | +44,49% | 22,58 mld. | | +2,78% | 19,59 mld. | | +1,45% | 19,52 mld. | | +28,54% | 16,23 mld. | | -14,80% | 14,98 mld. |
andere onroerend goed ontwikkeling & transacties
|