VEDANTA LIMITED Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 396,6 INR | +4,07% |
|
+2,75% | +53,37% |
| 25/04 | Transcript : Vedanta Limited, Q4 2024 Earnings Call, Apr 25, 2024 | |
| 25/04 | Geconsolideerde winst Vedanta daalt in fiscaal vierde kwartaal | MT |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 683.934 | 239.532 | 847.245 | 1.494.414 | 1.017.894 | 1.472.467 | - | - |
| Bedrijfswaarde 1 | 953.494 | 452.262 | 1.097.725 | 1.702.924 | 1.465.274 | 1.008.689 | 2.141.363 | 2.125.524 |
| K/w-verhouding | 9,67 x | -3,59 x | 7,3 x | 8,01 x | 9,69 x | 24 x | 11,2 x | 9,7 x |
| Dividendrendement | 10,2% | 6,03% | 4,15% | 11,2% | 37% | 8,98% | 8,72% | 8,49% |
| Marktkapitalisatie/omzet | 0,75 x | 0,29 x | 0,98 x | 1,13 x | 0,69 x | 0,7 x | 0,99 x | 0,92 x |
| Bedrijfswaarde/omzet | 1,05 x | 0,54 x | 1,26 x | 1,28 x | 0,99 x | 0,7 x | 1,44 x | 1,33 x |
| Bedrijfswaarde/EBITDA | 3,97 x | 2,19 x | 4,02 x | 3,8 x | 4,26 x | 2,87 x | 5,13 x | 4,6 x |
| Bedrijfswaarde/FCF | 6,44 x | 3,94 x | 6,42 x | 7 x | 7,6 x | 40,5 x | 12,9 x | 9,89 x |
| FCF Yield | 15,5% | 25,4% | 15,6% | 14,3% | 13,2% | 2,47% | 7,77% | 10,1% |
| Price to Book | 1,1 x | 0,44 x | 1,37 x | 2,29 x | 2,59 x | 4,24 x | 4,32 x | 3,97 x |
| Aantal aandelen (in duizenden) | 3.707.963 | 3.702.198 | 3.703.804 | 3.705.006 | 3.708.850 | 3.713.194 | - | - |
| Referentieprijs 2 | 184,4 | 64,70 | 228,8 | 403,4 | 274,4 | 396,6 | 396,6 | 396,6 |
| Datum van publicatie | 07-05-19 | 06-06-20 | 13-05-21 | 28-04-22 | 12-05-23 | 25-04-24 | - | - |
1INR in Miljoen2INR
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 909.010 | 835.450 | 868.630 | 1.327.320 | 1.473.080 | 1.437.270 | 1.483.375 | 1.597.385 |
| EBITDA 1 | 240.120 | 206.870 | 273.180 | 448.240 | 344.220 | 351.980 | 417.472 | 461.853 |
| Bedrijfsresultaat (EBIT) 1 | 158.200 | 115.940 | 196.800 | 359.290 | 238.670 | 244.750 | 306.643 | 345.750 |
| Operationele Marge | 17,4% | 13,88% | 22,66% | 27,07% | 16,2% | 17,03% | 20,67% | 21,64% |
| Resultaat voor belastingen (EBT) 1 | 135.600 | -82.590 | 172.130 | 329.640 | 202.760 | 203.630 | 240.046 | 276.563 |
| Nettowinst (verlies) 1 | 70.650 | -66.640 | 116.020 | 188.020 | 105.740 | 42.390 | 134.160 | 158.380 |
| Nettomarge | 7,77% | -7,98% | 13,36% | 14,17% | 7,18% | 2,95% | 9,04% | 9,91% |
| WPA 2 | 19,07 | -18,00 | 31,32 | 50,38 | 28,32 | 11,33 | 35,38 | 40,89 |
| Free Cash Flow 1 | 148.120 | 114.840 | 170.940 | 243.330 | 192.780 | 53.022 | 166.314 | 214.896 |
| FCF-marge | 16,29% | 13,75% | 19,68% | 18,33% | 13,09% | 3,82% | 11,21% | 13,45% |
| Kasstroomconversie (ebitda) | 61,69% | 55,51% | 62,57% | 54,29% | 56% | 15,86% | 39,84% | 46,53% |
| Kasstroomconversie (nettowinst) | 209,65% | - | 147,34% | 129,42% | 182,32% | 76,64% | 123,97% | 135,68% |
| Dividend per aandeel 2 | 18,85 | 3,900 | 9,500 | 45,00 | 101,5 | 35,59 | 34,58 | 33,67 |
| Datum van publicatie | 07-05-19 | 06-06-20 | 13-05-21 | 28-04-22 | 12-05-23 | 25-04-24 | - | - |
1INR in Miljoen2INR
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: March | 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 | 281.050 | 300.480 | 336.970 | 398.220 | 386.220 | 366.540 | 348.180 | 379.300 | 337.330 | 389.450 | 355.410 | 344.504 |
| EBITDA 1 | 98.710 | 103.630 | 109.380 | 136.330 | 101.970 | 76.990 | 70.670 | 94.590 | 64.200 | 118.340 | 85.310 | 84.547 |
| Bedrijfsresultaat (EBIT) | 77.470 | 82.450 | 84.680 | 112.540 | 77.330 | 50.750 | 43.470 | - | 38.700 | 88.370 | - | 56.774 |
| Operationele Marge | 27,56% | 27,44% | 25,13% | 28,26% | 20,02% | 13,85% | 12,48% | - | 11,47% | 22,69% | - | 16,48% |
| Resultaat voor belastingen (EBT) 1 | 71.700 | 78.060 | 77.920 | 101.960 | 72.600 | 43.640 | 43.940 | 42.580 | 40.860 | 81.770 | 41.050 | 39.189 |
| Nettowinst (verlies) 1 | 42.240 | 46.150 | 41.640 | 57.990 | 44.210 | 18.080 | 24.640 | 18.810 | 26.400 | -17.830 | 20.130 | 20.336 |
| Nettomarge | 15,03% | 15,36% | 12,36% | 14,56% | 11,45% | 4,93% | 7,08% | 4,96% | 7,83% | -4,58% | 5,66% | 5,9% |
| WPA 2 | 11,31 | 12,38 | 11,17 | 15,56 | 11,84 | 4,850 | 6,600 | - | 7,060 | -4,800 | 5,380 | 5,500 |
| Dividend per aandeel | - | - | - | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 26-07-21 | 29-10-21 | 28-01-22 | 28-04-22 | 28-07-22 | 28-10-22 | 27-01-23 | 12-05-23 | 21-07-23 | 04-11-23 | 25-01-24 | - |
1INR in Miljoen2INR
Geschatte gegevens
Balans
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 269.560 | 212.730 | 250.480 | 208.510 | 447.380 | 673.764 | 668.896 | 653.057 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 1,123 x | 1,028 x | 0,9169 x | 0,4652 x | 1,3 x | 2,015 x | 1,602 x | 1,414 x |
| Free Cash Flow 1 | 148.120 | 114.840 | 170.940 | 243.330 | 192.780 | 53.022 | 166.314 | 214.896 |
| ROE (netto-inkomsten/eigen vermogen) | 10,9% | 5,68% | 19,8% | 29,5% | 20,2% | 15,2% | 39,9% | 44,8% |
| ROA (netto-inkomsten/totale activa) | 3,65% | 1,72% | 6,28% | 9,78% | 5,36% | 6,41% | 10,5% | 11,7% |
| Totale activa 1 | 1.933.138 | -3.870.143 | 1.846.600 | 1.921.552 | 1.973.682 | 1.079.761 | 1.273.353 | 1.359.018 |
| Nettoactief per aandeel 2 | 167,0 | 147,0 | 167,0 | 176,0 | 106,0 | 93,50 | 91,90 | 99,80 |
| Cashflow per aandeel 2 | 63,80 | 52,10 | 64,70 | 93,70 | 88,90 | 45,70 | 86,80 | 102,0 |
| Capex 1 | 89.420 | 78.140 | 68.860 | 106.300 | 137.870 | 141.717 | 171.657 | 156.965 |
| Capex/omzet | 9,84% | 9,35% | 7,93% | 8,01% | 9,36% | 10,22% | 11,57% | 9,83% |
| Datum van publicatie | 07-05-19 | 06-06-20 | 13-05-21 | 28-04-22 | 12-05-23 | 25-04-24 | - | - |
1INR in Miljoen2INR
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
C+
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
14
Laatste slotkoers
396,6
INR
Gemiddelde koersdoel
375,3
INR
Spread / Gemiddelde doel
-5,36%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +53,37% | 17,66 mld. | |
| -14,40% | 143 mld. | |
| -6,66% | 117 mld. | |
| -0,55% | 71,07 mld. | |
| +6,69% | 50,97 mld. | |
| +13,30% | 48,38 mld. | |
| +34,12% | 39,93 mld. | |
| +22,92% | 26,1 mld. | |
| +32,58% | 21,36 mld. | |
| +58,44% | 18,57 mld. |
- Beurs
- Aandelen
- Koers VEDL
- Financiën Vedanta Limited
