Beurs gesloten -
Bombay S.E.
12:00:52 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
903,2
INR
|
-0,83%
|
|
-1,20%
|
+9,71%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
24.896
|
14.447
|
19.749
|
46.327
|
48.621
|
70.404
|
-
|
-
|
Bedrijfswaarde
1 |
28.854
|
17.908
|
21.893
|
46.202
|
47.400
|
63.097
|
65.808
|
63.924
|
K/w-verhouding
|
17,3
x
|
10,1
x
|
13,4
x
|
16
x
|
15,4
x
|
18
x
|
18,5
x
|
15,4
x
|
Dividendrendement
|
0,55%
|
0,53%
|
0,98%
|
1%
|
0,8%
|
0,59%
|
0,71%
|
0,76%
|
Marktkapitalisatie/omzet
|
0,9
x
|
0,53
x
|
0,7
x
|
1,42
x
|
1,29
x
|
1,57
x
|
1,55
x
|
1,37
x
|
Bedrijfswaarde/omzet
|
1,05
x
|
0,66
x
|
0,78
x
|
1,42
x
|
1,25
x
|
1,57
x
|
1,45
x
|
1,24
x
|
Bedrijfswaarde/EBITDA
|
11,6
x
|
7,45
x
|
8,38
x
|
11,3
x
|
10,1
x
|
13
x
|
14,1
x
|
11,6
x
|
Bedrijfswaarde/FCF
|
50,5
x
|
14,9
x
|
14,6
x
|
15,8
x
|
23,2
x
|
51,5
x
|
47,3
x
|
27,8
x
|
FCF Yield
|
1,98%
|
6,71%
|
6,83%
|
6,32%
|
4,32%
|
1,94%
|
2,11%
|
3,59%
|
Price to Book
|
2,79
x
|
1,41
x
|
1,69
x
|
3,24
x
|
2,86
x
|
3,46
x
|
2,99
x
|
2,54
x
|
Aantal aandelen (in duizenden)
|
76.662
|
76.826
|
77.100
|
77.328
|
77.563
|
77.876
|
-
|
-
|
Referentieprijs
2 |
324,8
|
188,0
|
256,2
|
599,1
|
626,8
|
904,0
|
904,0
|
904,0
|
Datum van publicatie
|
24-05-19
|
02-06-20
|
25-05-21
|
28-05-22
|
18-05-23
|
15-05-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
27.536
|
27.178
|
28.024
|
32.567
|
37.826
|
40.242
|
45.352
|
51.370
|
EBITDA
1 |
2.495
|
2.405
|
2.612
|
4.087
|
4.684
|
4.864
|
4.663
|
5.531
|
Bedrijfsresultaat (EBIT)
1 |
1.721
|
1.580
|
1.684
|
3.234
|
3.470
|
3.580
|
3.364
|
4.026
|
Operationele Marge
|
6,25%
|
5,81%
|
6,01%
|
9,93%
|
9,17%
|
8,9%
|
7,42%
|
7,84%
|
Resultaat voor belastingen (EBT)
1 |
1.535
|
1.340
|
1.541
|
3.305
|
3.640
|
3.881
|
3.834
|
4.562
|
Nettowinst (verlies)
1 |
1.453
|
1.432
|
1.504
|
2.896
|
3.173
|
3.508
|
3.803
|
4.548
|
Nettomarge
|
5,28%
|
5,27%
|
5,37%
|
8,89%
|
8,39%
|
8,72%
|
8,39%
|
8,85%
|
WPA
2 |
18,80
|
18,54
|
19,07
|
37,34
|
40,83
|
45,06
|
48,97
|
58,56
|
Free Cash Flow
1 |
571,1
|
1.202
|
1.494
|
2.920
|
2.046
|
1.288
|
1.390
|
2.296
|
FCF-marge
|
2,07%
|
4,42%
|
5,33%
|
8,97%
|
5,41%
|
3,23%
|
3,07%
|
4,47%
|
Kasstroomconversie (ebitda)
|
22,89%
|
49,98%
|
57,21%
|
71,44%
|
43,69%
|
31,44%
|
29,81%
|
41,51%
|
Kasstroomconversie (nettowinst)
|
39,31%
|
83,95%
|
99,36%
|
100,83%
|
64,48%
|
38,57%
|
36,56%
|
50,49%
|
Dividend per aandeel
2 |
1,800
|
1,000
|
2,500
|
6,000
|
5,000
|
5,375
|
6,400
|
6,900
|
Datum van publicatie
|
24-05-19
|
02-06-20
|
25-05-21
|
28-05-22
|
18-05-23
|
15-05-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2021 Q3
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
8.071
|
8.377
|
8.977
|
9.029
|
9.321
|
9.667
|
9.793
|
9.498
|
9.890
|
10.306
|
10.308
|
10.255
|
EBITDA
1 |
797,1
|
1.164
|
1.193
|
1.040
|
959,6
|
1.246
|
1.186
|
1.008
|
1.077
|
1.115
|
1.066
|
1.044
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
778
|
697
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,55%
|
6,8%
|
Resultaat voor belastingen (EBT)
|
-
|
936,1
|
972,3
|
879,2
|
707,6
|
874,6
|
938,8
|
-
|
839
|
854,7
|
855
|
770
|
Nettowinst (verlies)
|
-
|
819,3
|
854
|
777,4
|
723,4
|
857,8
|
814,8
|
-
|
818
|
919
|
814
|
875
|
Nettomarge
|
-
|
9,78%
|
9,51%
|
8,61%
|
7,76%
|
8,87%
|
8,32%
|
-
|
8,27%
|
8,92%
|
7,9%
|
8,53%
|
WPA
|
-
|
-
|
-
|
-
|
-
|
11,03
|
-
|
-
|
-
|
12,05
|
9,900
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
03-02-21
|
27-01-22
|
28-05-22
|
02-08-22
|
29-10-22
|
30-01-23
|
18-05-23
|
31-07-23
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.958
|
3.461
|
2.144
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
125
|
1.221
|
4.025
|
4.596
|
6.480
|
Hefboom (schuld/ebitda)
|
1,586
x
|
1,439
x
|
0,8209
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
571
|
1.202
|
1.495
|
2.920
|
2.046
|
1.288
|
1.390
|
2.296
|
ROE (netto-inkomsten/eigen vermogen)
|
17,6%
|
14,9%
|
13,4%
|
22,3%
|
20,3%
|
17,9%
|
17,5%
|
17,7%
|
ROA (netto-inkomsten/totale activa)
|
9,64%
|
8,63%
|
-
|
-
|
16,3%
|
14,1%
|
13%
|
13,4%
|
Totale activa
1 |
15.069
|
16.593
|
-
|
-
|
19.457
|
23.686
|
29.253
|
33.937
|
Nettoactief per aandeel
2 |
116,0
|
133,0
|
152,0
|
185,0
|
219,0
|
261,0
|
302,0
|
355,0
|
Cashflow per aandeel
2 |
-
|
-
|
-
|
-
|
46,40
|
26,50
|
25,40
|
50,20
|
Capex
1 |
1.259
|
1.321
|
1.553
|
760
|
1.560
|
2.252
|
2.337
|
2.192
|
Capex/omzet
|
4,57%
|
4,86%
|
5,54%
|
2,33%
|
4,13%
|
5,65%
|
5,15%
|
4,27%
|
Datum van publicatie
|
24-05-19
|
02-06-20
|
25-05-21
|
28-05-22
|
18-05-23
|
15-05-24
|
-
|
-
|
Laatste slotkoers
904
INR Gemiddelde koersdoel
1.093
INR Spread / Gemiddelde doel +20,94% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,94% | 74,95 mld. | | +2,77% | 73,44 mld. | | +21,19% | 12,35 mld. | | -14,03% | 11,8 mld. | | +2,00% | 10,32 mld. | | -13,41% | 8,07 mld. | | -9,72% | 6,9 mld. | | +7,67% | 5,43 mld. | | -15,98% | 4,73 mld. |
Grondvracht & Logistiek - Andere
|