Vertraagde tijd
NSE India S.E.
10:55:59 13-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
548,5
INR
|
+0,91%
|
|
-3,87%
|
+25,13%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
183.562
|
89.075
|
131.889
|
338.623
|
460.778
|
773.476
|
-
|
-
|
Bedrijfswaarde
1 |
196.783
|
107.516
|
173.871
|
373.278
|
474.060
|
839.954
|
750.125
|
733.264
|
K/w-verhouding
|
64
x
|
25,1
x
|
-18,3
x
|
-121
x
|
45,9
x
|
66,7
x
|
46
x
|
38,6
x
|
Dividendrendement
|
0,32%
|
0,67%
|
0,36%
|
0,17%
|
0,31%
|
0,23%
|
0,33%
|
0,33%
|
Marktkapitalisatie/omzet
|
4,07
x
|
2
x
|
8,37
x
|
11,1
x
|
7,93
x
|
12,4
x
|
9,86
x
|
8,82
x
|
Bedrijfswaarde/omzet
|
4,36
x
|
2,41
x
|
11
x
|
12,2
x
|
8,16
x
|
12,4
x
|
9,56
x
|
8,36
x
|
Bedrijfswaarde/EBITDA
|
23,7
x
|
11,1
x
|
-48,1
x
|
92,2
x
|
26,3
x
|
38,9
x
|
27,8
x
|
23,5
x
|
Bedrijfswaarde/FCF
|
84,5
x
|
32
x
|
-32,6
x
|
106
x
|
41,3
x
|
52,8
x
|
47
x
|
38,3
x
|
FCF Yield
|
1,18%
|
3,13%
|
-3,07%
|
0,95%
|
2,42%
|
1,89%
|
2,13%
|
2,61%
|
Price to Book
|
4,22
x
|
2,04
x
|
3,62
x
|
4,79
x
|
5,77
x
|
8,4
x
|
7,08
x
|
6,13
x
|
Aantal aandelen (in duizenden)
|
1.189.258
|
1.189.258
|
1.189.258
|
1.420.400
|
1.420.400
|
1.423.400
|
-
|
-
|
Referentieprijs
2 |
154,4
|
74,90
|
110,9
|
238,4
|
324,4
|
543,4
|
543,4
|
543,4
|
Datum van publicatie
|
30-04-19
|
10-06-20
|
30-04-21
|
27-04-22
|
27-04-23
|
24-04-24
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
45.120
|
44.631
|
15.752
|
30.562
|
58.099
|
67.688
|
78.445
|
87.697
|
EBITDA
1 |
8.297
|
9.675
|
-3.618
|
4.048
|
18.046
|
21.571
|
26.993
|
31.139
|
Bedrijfsresultaat (EBIT)
1 |
5.019
|
5.633
|
-7.714
|
-13
|
13.885
|
17.028
|
21.911
|
26.078
|
Operationele Marge
|
11,12%
|
12,62%
|
-48,97%
|
-0,04%
|
23,9%
|
25,16%
|
27,93%
|
29,74%
|
Resultaat voor belastingen (EBT)
1 |
4.017
|
3.955
|
-8.495
|
-2.582
|
12.946
|
16.655
|
21.911
|
26.285
|
Nettowinst (verlies)
1 |
2.868
|
3.544
|
-7.201
|
-2.477
|
10.026
|
12.591
|
16.927
|
20.216
|
Nettomarge
|
6,36%
|
7,94%
|
-45,72%
|
-8,11%
|
17,26%
|
18,6%
|
21,58%
|
23,05%
|
WPA
2 |
2,410
|
2,980
|
-6,050
|
-1,970
|
7,060
|
8,860
|
11,81
|
14,06
|
Free Cash Flow
1 |
2.328
|
3.361
|
-5.342
|
3.536
|
11.484
|
14.287
|
15.970
|
19.158
|
FCF-marge
|
5,16%
|
7,53%
|
-33,91%
|
11,57%
|
19,77%
|
21,01%
|
20,36%
|
21,85%
|
Kasstroomconversie (ebitda)
|
28,06%
|
34,74%
|
-
|
87,37%
|
63,64%
|
65,05%
|
59,16%
|
61,52%
|
Kasstroomconversie (nettowinst)
|
81,17%
|
94,83%
|
-
|
-
|
114,54%
|
113,38%
|
94,35%
|
94,77%
|
Dividend per aandeel
2 |
0,5000
|
0,5000
|
0,4000
|
0,4000
|
1,000
|
1,265
|
1,813
|
1,818
|
Datum van publicatie
|
30-04-19
|
10-06-20
|
30-04-21
|
27-04-22
|
27-04-23
|
24-04-24
|
-
|
-
|
Fiscaal tijdperk: March |
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 |
5.599
|
6.150
|
3.446
|
7.284
|
11.112
|
8.721
|
12.661
|
12.326
|
16.858
|
16.254
|
14.664
|
14.604
|
19.181
|
19.107
|
16.717
|
EBITDA
1 |
-167,4
|
713,1
|
-1.488
|
728,4
|
3.218
|
1.590
|
3.779
|
2.940
|
5.972
|
5.355
|
4.102
|
3.822
|
6.794
|
6.776
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-1.191
|
-330,2
|
-2.514
|
-289,2
|
2.219
|
571
|
2.753
|
1.914
|
4.939
|
4.279
|
3.011
|
3.062
|
5.480
|
5.734
|
4.036
|
Operationele Marge
|
-21,27%
|
-5,37%
|
-72,95%
|
-3,97%
|
19,97%
|
6,55%
|
21,74%
|
15,53%
|
29,3%
|
26,32%
|
20,54%
|
20,97%
|
28,57%
|
30,01%
|
24,15%
|
Resultaat voor belastingen (EBT)
1 |
-1.484
|
-1.023
|
-3.150
|
-1.297
|
1.094
|
770,8
|
2.309
|
1.687
|
4.950
|
4.000
|
2.939
|
2.328
|
5.324
|
5.340
|
-
|
Nettowinst (verlies)
1 |
-1.189
|
-913
|
-2.773
|
-1.206
|
760,1
|
741,9
|
1.700
|
1.216
|
3.827
|
3.283
|
2.224
|
1.838
|
4.327
|
4.310
|
3.153
|
Nettomarge
|
-21,23%
|
-14,85%
|
-80,49%
|
-16,55%
|
6,84%
|
8,51%
|
13,43%
|
9,86%
|
22,7%
|
20,2%
|
15,17%
|
12,58%
|
22,56%
|
22,56%
|
18,86%
|
WPA
2 |
-1,000
|
-0,7700
|
-2,330
|
-1,010
|
0,6100
|
0,5600
|
1,200
|
0,8600
|
2,690
|
2,310
|
1,570
|
1,602
|
2,994
|
3,047
|
2,218
|
Dividend per aandeel
2 |
-
|
0,4000
|
-
|
-
|
-
|
0,4000
|
-
|
-
|
-
|
1,000
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
03-02-21
|
30-04-21
|
09-08-21
|
21-10-21
|
01-02-22
|
27-04-22
|
08-08-22
|
10-11-22
|
31-01-23
|
27-04-23
|
27-07-23
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
13.221
|
18.441
|
41.982
|
34.654
|
13.283
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
18.724
|
23.350
|
40.212
|
Hefboom (schuld/ebitda)
|
1,593
x
|
1,906
x
|
-11,6
x
|
8,562
x
|
0,7361
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
2.328
|
3.361
|
-5.342
|
3.536
|
11.484
|
14.287
|
15.970
|
19.158
|
ROE (netto-inkomsten/eigen vermogen)
|
6,63%
|
7,31%
|
-21,3%
|
-4,88%
|
13,3%
|
14,9%
|
15,8%
|
16,7%
|
ROA (netto-inkomsten/totale activa)
|
2,98%
|
3,01%
|
-7,39%
|
-2,12%
|
7,49%
|
-
|
-
|
-
|
Totale activa
1 |
96.134
|
117.556
|
97.464
|
116.673
|
133.791
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
36,50
|
36,60
|
30,70
|
49,70
|
56,20
|
64,70
|
76,80
|
88,60
|
Cashflow per aandeel
2 |
5,980
|
6,920
|
-2,680
|
4,730
|
11,40
|
10,90
|
13,30
|
15,90
|
Capex
1 |
4.786
|
4.874
|
2.155
|
3.180
|
4.706
|
5.502
|
7.036
|
6.840
|
Capex/omzet
|
10,61%
|
10,92%
|
13,68%
|
10,41%
|
8,1%
|
8,09%
|
8,97%
|
7,8%
|
Datum van publicatie
|
30-04-19
|
10-06-20
|
30-04-21
|
27-04-22
|
27-04-23
|
24-04-24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
543,4
INR Gemiddelde koersdoel
624
INR Spread / Gemiddelde doel +14,83% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,63% | 68,68 mld. | | +14,27% | 52,03 mld. | | +11,42% | 16,01 mld. | | +16,71% | 15,4 mld. | | +19,71% | 11,05 mld. | | +11,86% | 5,09 mld. | | +4,83% | 4,37 mld. | | +19,66% | 3,71 mld. | | +91,98% | 3,64 mld. |
Hotels, Motels & Cruise Lines - NEC
|