Beurs gesloten -
NSE India S.E.
13:43:49 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
165,8
INR
|
-1,13%
|
|
+2,28%
|
+18,77%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
591.712
|
306.169
|
973.418
|
1.596.681
|
1.277.223
|
2.070.473
|
-
|
-
|
Bedrijfswaarde
1 |
1.432.012
|
1.319.733
|
1.648.206
|
2.108.061
|
1.994.212
|
2.833.328
|
2.805.640
|
2.738.805
|
K/w-verhouding
|
5,94
x
|
22,7
x
|
12,7
x
|
3,94
x
|
14,6
x
|
40,6
x
|
15,5
x
|
11,2
x
|
Dividendrendement
|
2,5%
|
3,71%
|
3,08%
|
3,9%
|
3,44%
|
1,92%
|
1,99%
|
2,42%
|
Marktkapitalisatie/omzet
|
0,38
x
|
0,22
x
|
0,62
x
|
0,65
x
|
0,52
x
|
0,91
x
|
0,87
x
|
0,81
x
|
Bedrijfswaarde/omzet
|
0,91
x
|
0,94
x
|
1,05
x
|
0,86
x
|
0,82
x
|
1,24
x
|
1,18
x
|
1,07
x
|
Bedrijfswaarde/EBITDA
|
4,87
x
|
7,56
x
|
5,4
x
|
3,32
x
|
6,17
x
|
12,8
x
|
8,28
x
|
6,84
x
|
Bedrijfswaarde/FCF
|
8,82
x
|
13,5
x
|
4,41
x
|
6,23
x
|
264
x
|
84,6
x
|
19,5
x
|
15,7
x
|
FCF Yield
|
11,3%
|
7,4%
|
22,7%
|
16,1%
|
0,38%
|
1,18%
|
5,14%
|
6,35%
|
Price to Book
|
0,87
x
|
0,42
x
|
1,28
x
|
1,38
x
|
1,24
x
|
2
x
|
1,82
x
|
1,65
x
|
Aantal aandelen (in duizenden)
|
11.459.286
|
11.459.304
|
11.985.893
|
12.216.159
|
12.222.312
|
12.484.011
|
-
|
-
|
Referentieprijs
2 |
52,08
|
26,98
|
81,20
|
130,7
|
104,5
|
165,8
|
165,8
|
165,8
|
Datum van publicatie
|
25-04-19
|
29-06-20
|
05-05-21
|
03-05-22
|
02-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.576.690
|
1.398.166
|
1.562.942
|
2.439.592
|
2.433.527
|
2.286.906
|
2.371.338
|
2.555.965
|
EBITDA
1 |
293.833
|
174.631
|
305.043
|
634.900
|
323.002
|
222.182
|
338.911
|
400.533
|
Bedrijfsresultaat (EBIT)
1 |
220.415
|
90.223
|
212.706
|
543.891
|
229.650
|
121.849
|
236.427
|
285.678
|
Operationele Marge
|
13,98%
|
6,45%
|
13,61%
|
22,29%
|
9,44%
|
5,33%
|
9,97%
|
11,18%
|
Resultaat voor belastingen (EBT)
1 |
159.057
|
-2.317
|
138.437
|
502.269
|
182.351
|
53.902
|
183.974
|
244.105
|
Nettowinst (verlies)
1 |
102.183
|
15.565
|
74.902
|
401.539
|
87.604
|
-6.701
|
127.848
|
176.847
|
Nettomarge
|
6,48%
|
1,11%
|
4,79%
|
16,46%
|
3,6%
|
-0,29%
|
5,39%
|
6,92%
|
WPA
2 |
8,774
|
1,186
|
6,378
|
33,21
|
7,170
|
4,086
|
10,67
|
14,76
|
Free Cash Flow
1 |
162.450
|
97.707
|
373.481
|
338.588
|
7.541
|
33.474
|
144.197
|
174.034
|
FCF-marge
|
10,3%
|
6,99%
|
23,9%
|
13,88%
|
0,31%
|
1,46%
|
6,08%
|
6,81%
|
Kasstroomconversie (ebitda)
|
55,29%
|
55,95%
|
122,44%
|
53,33%
|
2,33%
|
15,07%
|
42,55%
|
43,45%
|
Kasstroomconversie (nettowinst)
|
158,98%
|
627,72%
|
498,62%
|
84,32%
|
8,61%
|
-
|
112,79%
|
98,41%
|
Dividend per aandeel
2 |
1,300
|
1,000
|
2,500
|
5,100
|
3,600
|
3,187
|
3,307
|
4,019
|
Datum van publicatie
|
25-04-19
|
29-06-20
|
05-05-21
|
03-05-22
|
02-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
395.940
|
499.774
|
533.718
|
602.828
|
-
|
319.642
|
693.235
|
634.301
|
598.775
|
570.836
|
629.615
|
594.897
|
557.489
|
560.906
|
585.749
|
EBITDA
1 |
82.830
|
141.841
|
161.106
|
164.561
|
325.667
|
158.941
|
150.296
|
149.728
|
60.603
|
40.478
|
72.192
|
51.739
|
50.534
|
47.339
|
62.146
|
Bedrijfsresultaat (EBIT)
1 |
67.040
|
117.917
|
137.860
|
141.673
|
-
|
137.092
|
127.862
|
130.041
|
10.036
|
19.501
|
48.370
|
27.616
|
27.230
|
23.644
|
33.173
|
Operationele Marge
|
16,93%
|
23,59%
|
25,83%
|
23,5%
|
-
|
42,89%
|
18,44%
|
20,5%
|
1,68%
|
3,42%
|
7,68%
|
4,64%
|
4,88%
|
4,22%
|
5,66%
|
Resultaat voor belastingen (EBT)
1 |
55.607
|
93.569
|
119.545
|
141.196
|
-
|
102.627
|
118.650
|
119.063
|
26.051
|
4.030
|
33.208
|
18.554
|
7.127
|
11.030
|
19.596
|
Nettowinst (verlies)
1 |
40.110
|
66.442
|
89.070
|
119.181
|
-
|
76.834
|
97.562
|
77.650
|
15.144
|
-22.238
|
17.049
|
6.340
|
4.587
|
6.000
|
10.074
|
Nettomarge
|
10,13%
|
13,29%
|
16,69%
|
19,77%
|
-
|
24,04%
|
14,07%
|
12,24%
|
2,53%
|
-3,9%
|
2,71%
|
1,07%
|
0,82%
|
1,07%
|
1,72%
|
WPA
|
3,186
|
5,719
|
7,413
|
9,908
|
-
|
6,285
|
7,988
|
6,357
|
1,240
|
-1,820
|
-
|
-
|
4,000
|
0,1000
|
1,350
|
Dividend per aandeel
|
-
|
0,6250
|
-
|
-
|
-
|
-
|
1,275
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
09-02-21
|
05-05-21
|
12-08-21
|
11-11-21
|
11-11-21
|
04-02-22
|
03-05-22
|
25-07-22
|
31-10-22
|
06-02-23
|
02-05-23
|
24-07-23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
840.300
|
1.013.564
|
674.789
|
511.380
|
716.989
|
762.855
|
735.167
|
668.332
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,86
x
|
5,804
x
|
2,212
x
|
0,8055
x
|
2,22
x
|
3,433
x
|
2,169
x
|
1,669
x
|
Free Cash Flow
1 |
162.450
|
97.707
|
373.481
|
338.588
|
7.541
|
33.474
|
144.197
|
174.034
|
ROE (netto-inkomsten/eigen vermogen)
|
15,8%
|
2,18%
|
11%
|
42,6%
|
8,05%
|
4,17%
|
12,2%
|
15,2%
|
ROA (netto-inkomsten/totale activa)
|
4,64%
|
2,67%
|
3,27%
|
15,1%
|
3,06%
|
1,71%
|
5,23%
|
6,86%
|
Totale activa
1 |
2.202.701
|
582.058
|
2.290.587
|
2.654.665
|
2.867.374
|
-391.421
|
2.444.103
|
2.578.393
|
Nettoactief per aandeel
2 |
60,20
|
64,30
|
63,20
|
94,70
|
84,40
|
82,80
|
90,90
|
101,0
|
Cashflow per aandeel
2 |
22,10
|
15,40
|
37,70
|
36,70
|
17,70
|
11,20
|
19,40
|
20,90
|
Capex
1 |
90.910
|
103.980
|
69.786
|
105.222
|
141.425
|
159.912
|
141.076
|
137.955
|
Capex/omzet
|
5,77%
|
7,44%
|
4,47%
|
4,31%
|
5,81%
|
6,99%
|
5,95%
|
5,4%
|
Datum van publicatie
|
25-04-19
|
29-06-20
|
05-05-21
|
03-05-22
|
02-05-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
165,8
INR Gemiddelde koersdoel
149,7
INR Spread / Gemiddelde doel -9,76% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +0,79% | 42,1 mld. | | -21,02% | 21,75 mld. | | +13,50% | 21,17 mld. | | -7,50% | 20,77 mld. | | +6,81% | 9,44 mld. | | -12,44% | 8,5 mld. | | -23,08% | 8,41 mld. | | +36,31% | 8,35 mld. | | -.--% | 7,47 mld. |
Staal - Andere
|