Beurs gesloten -
NSE India S.E.
13:43:50 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.507
INR
|
-0,67%
|
|
+3,22%
|
+21,81%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
204.565
|
264.453
|
384.663
|
859.062
|
1.606.902
|
1.957.731
|
-
|
-
|
Bedrijfswaarde
1 |
228.890
|
287.818
|
403.438
|
893.157
|
1.654.247
|
1.994.850
|
1.978.090
|
1.952.824
|
K/w-verhouding
|
42,1
x
|
80,4
x
|
55,4
x
|
57,4
x
|
78,2
x
|
78,3
x
|
62,5
x
|
51,7
x
|
Dividendrendement
|
0,35%
|
0,27%
|
0,28%
|
0,26%
|
0,1%
|
0,23%
|
0,28%
|
0,32%
|
Marktkapitalisatie/omzet
|
2,87
x
|
4,1
x
|
4,33
x
|
6,52
x
|
10
x
|
9,86
x
|
8,3
x
|
7,11
x
|
Bedrijfswaarde/omzet
|
3,21
x
|
4,46
x
|
4,54
x
|
6,78
x
|
10,3
x
|
10,1
x
|
8,39
x
|
7,09
x
|
Bedrijfswaarde/EBITDA
|
15,8
x
|
23,9
x
|
24,4
x
|
32
x
|
45,8
x
|
44,7
x
|
36,9
x
|
30,8
x
|
Bedrijfswaarde/FCF
|
-21,3
x
|
63,6
x
|
102
x
|
-8.147
x
|
-189
x
|
151
x
|
81,8
x
|
60,7
x
|
FCF Yield
|
-4,69%
|
1,57%
|
0,98%
|
-0,01%
|
-0,53%
|
0,66%
|
1,22%
|
1,65%
|
Price to Book
|
6,15
x
|
7,5
x
|
9,43
x
|
16,8
x
|
23,2
x
|
21,7
x
|
16,6
x
|
12,6
x
|
Aantal aandelen (in duizenden)
|
1.299.099
|
1.299.099
|
1.299.099
|
1.299.099
|
1.299.136
|
1.299.350
|
-
|
-
|
Referentieprijs
2 |
157,5
|
203,6
|
296,1
|
661,3
|
1.237
|
1.507
|
1.507
|
1.507
|
Datum van publicatie
|
07-02-20
|
16-02-21
|
03-02-22
|
06-02-23
|
05-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
71.296
|
64.501
|
88.912
|
131.731
|
160.426
|
198.457
|
235.763
|
275.406
|
EBITDA
1 |
14.477
|
12.019
|
16.546
|
27.881
|
36.095
|
44.612
|
53.669
|
63.488
|
Bedrijfsresultaat (EBIT)
1 |
9.590
|
6.732
|
11.234
|
21.709
|
29.286
|
36.372
|
44.459
|
53.319
|
Operationele Marge
|
13,45%
|
10,44%
|
12,63%
|
16,48%
|
18,26%
|
18,33%
|
18,86%
|
19,36%
|
Resultaat voor belastingen (EBT)
1 |
6.919
|
3.625
|
10.066
|
20.236
|
27.398
|
33.592
|
42.270
|
54.378
|
Nettowinst (verlies)
1 |
4.690
|
3.290
|
6.941
|
14.974
|
20.559
|
25.152
|
31.604
|
39.118
|
Nettomarge
|
6,58%
|
5,1%
|
7,81%
|
11,37%
|
12,82%
|
12,67%
|
13,4%
|
14,2%
|
WPA
2 |
3,740
|
2,533
|
5,343
|
11,52
|
15,82
|
19,25
|
24,12
|
29,13
|
Free Cash Flow
1 |
-10.736
|
4.523
|
3.966
|
-109,6
|
-8.733
|
13.199
|
24.187
|
32.151
|
FCF-marge
|
-15,06%
|
7,01%
|
4,46%
|
-0,08%
|
-5,44%
|
6,65%
|
10,26%
|
11,67%
|
Kasstroomconversie (ebitda)
|
-
|
37,63%
|
23,97%
|
-
|
-
|
29,59%
|
45,07%
|
50,64%
|
Kasstroomconversie (nettowinst)
|
-
|
137,48%
|
57,15%
|
-
|
-
|
52,48%
|
76,53%
|
82,19%
|
Dividend per aandeel
2 |
0,5550
|
0,5556
|
0,8333
|
1,750
|
1,250
|
3,431
|
4,219
|
4,847
|
Datum van publicatie
|
07-02-20
|
16-02-21
|
03-02-22
|
06-02-23
|
05-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
---|
Omzet
1 |
23.982
|
17.352
|
28.275
|
49.548
|
31.766
|
22.142
|
38.930
|
56.114
|
38.705
|
26.677
|
43.618
|
73.885
|
50.040
|
41.437
|
EBITDA
1 |
4.947
|
2.076
|
5.310
|
12.506
|
6.990
|
3.075
|
7.980
|
15.108
|
8.817
|
4.183
|
9.083
|
19.633
|
11.092
|
5.640
|
Bedrijfsresultaat (EBIT)
1 |
3.562
|
783
|
3.997
|
10.975
|
5.458
|
-
|
-
|
-
|
7.109
|
2.523
|
7.234
|
-
|
-
|
9.679
|
Operationele Marge
|
14,85%
|
4,51%
|
14,14%
|
22,15%
|
17,18%
|
-
|
-
|
-
|
18,37%
|
9,46%
|
16,58%
|
-
|
-
|
23,36%
|
Resultaat voor belastingen (EBT)
1 |
3.504
|
418,6
|
3.612
|
10.616
|
5.112
|
896
|
5.734
|
13.111
|
6.669
|
1.878
|
6.537
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
2.401
|
164,9
|
2.542
|
7.874
|
3.810
|
747,5
|
4.291
|
9.938
|
5.011
|
1.320
|
5.147
|
-
|
-
|
-
|
Nettomarge
|
10,01%
|
0,95%
|
8,99%
|
15,89%
|
12%
|
3,38%
|
11,02%
|
17,71%
|
12,95%
|
4,95%
|
11,8%
|
-
|
-
|
-
|
WPA
2 |
1,850
|
0,1267
|
1,957
|
6,060
|
2,935
|
0,5750
|
3,300
|
7,650
|
3,850
|
1,020
|
4,940
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,049
|
-
|
Datum van publicatie
|
29-10-21
|
03-02-22
|
28-04-22
|
01-08-22
|
01-11-22
|
06-02-23
|
02-05-23
|
03-08-23
|
06-11-23
|
05-02-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
24.325
|
23.364
|
18.775
|
34.095
|
47.345
|
37.120
|
20.360
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4.906
|
Hefboom (schuld/ebitda)
|
1,68
x
|
1,944
x
|
1,135
x
|
1,223
x
|
1,312
x
|
0,8321
x
|
0,3794
x
|
-
|
Free Cash Flow
1 |
-10.736
|
4.523
|
3.966
|
-110
|
-8.733
|
13.199
|
24.187
|
32.151
|
ROE (netto-inkomsten/eigen vermogen)
|
17,6%
|
9,6%
|
18,3%
|
32,6%
|
34,2%
|
31,5%
|
30,4%
|
30,5%
|
ROA (netto-inkomsten/totale activa)
|
-
|
3,91%
|
7,69%
|
14,1%
|
15,3%
|
15,2%
|
16,6%
|
18,3%
|
Totale activa
1 |
-
|
84.235
|
90.201
|
106.001
|
134.027
|
165.475
|
190.386
|
213.762
|
Nettoactief per aandeel
2 |
25,60
|
27,10
|
31,40
|
39,30
|
53,40
|
69,30
|
91,00
|
120,0
|
Cashflow per aandeel
2 |
10,40
|
7,790
|
9,480
|
13,80
|
18,40
|
34,50
|
36,50
|
38,20
|
Capex
1 |
23.788
|
5.597
|
8.348
|
18.010
|
32.640
|
14.899
|
15.301
|
18.247
|
Capex/omzet
|
33,36%
|
8,68%
|
9,39%
|
13,67%
|
20,35%
|
7,51%
|
6,49%
|
6,63%
|
Datum van publicatie
|
07-02-20
|
16-02-21
|
03-02-22
|
06-02-23
|
05-02-24
|
-
|
-
|
-
|
Laatste slotkoers
1.507
INR Gemiddelde koersdoel
1.514
INR Spread / Gemiddelde doel +0,49% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +21,81% | 23,48 mld. | | +5,51% | 268 mld. | | +1,53% | 45,86 mld. | | +39,34% | 17,71 mld. | | -9,55% | 16,71 mld. | | +13,41% | 11,99 mld. | | +2,50% | 11,3 mld. | | +10,37% | 10,37 mld. | | -8,08% | 8 mld. | | +35,39% | 5,6 mld. |
Niet-alcoholische dranken - Andere
|