Beurs gesloten -
NSE India S.E.
13:43:49 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.455
INR
|
+1,92%
|
|
+11,86%
|
+48,69%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
208.275
|
157.799
|
331.530
|
412.084
|
270.746
|
481.355
|
-
|
-
|
Bedrijfswaarde
1 |
208.211
|
156.893
|
327.055
|
409.975
|
269.822
|
482.601
|
480.711
|
476.772
|
K/w-verhouding
|
41
x
|
30,5
x
|
63,1
x
|
81,8
x
|
201
x
|
126
x
|
61,8
x
|
48,3
x
|
Dividendrendement
|
0,64%
|
0,84%
|
0,5%
|
0,44%
|
0,52%
|
0,33%
|
0,48%
|
0,59%
|
Marktkapitalisatie/omzet
|
2,92
x
|
2,06
x
|
4,39
x
|
5,19
x
|
2,85
x
|
4,04
x
|
3,52
x
|
3,07
x
|
Bedrijfswaarde/omzet
|
2,92
x
|
2,05
x
|
4,33
x
|
5,17
x
|
2,84
x
|
4,05
x
|
3,52
x
|
3,04
x
|
Bedrijfswaarde/EBITDA
|
34
x
|
22,8
x
|
51
x
|
60,2
x
|
47,1
x
|
80,9
x
|
46,9
x
|
37,9
x
|
Bedrijfswaarde/FCF
|
-51,6
x
|
42,2
x
|
61,1
x
|
76,5
x
|
-1.494
x
|
-241
x
|
136
x
|
79,8
x
|
FCF Yield
|
-1,94%
|
2,37%
|
1,64%
|
1,31%
|
-0,07%
|
-0,42%
|
0,73%
|
1,25%
|
Price to Book
|
5,07
x
|
3,69
x
|
6,64
x
|
7,49
x
|
4,97
x
|
8,46
x
|
7,66
x
|
6,93
x
|
Aantal aandelen (in duizenden)
|
330.885
|
330.885
|
330.885
|
330.885
|
330.885
|
330.885
|
-
|
-
|
Referentieprijs
2 |
629,4
|
476,9
|
1.002
|
1.245
|
818,2
|
1.455
|
1.455
|
1.455
|
Datum van publicatie
|
09-05-19
|
29-05-20
|
12-05-21
|
05-05-22
|
26-04-23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
71.241
|
76.581
|
75.558
|
79.344
|
94.988
|
119.099
|
136.720
|
156.932
|
EBITDA
1 |
6.117
|
6.867
|
6.414
|
6.816
|
5.724
|
5.969
|
10.260
|
12.578
|
Bedrijfsresultaat (EBIT)
1 |
5.877
|
6.547
|
6.075
|
6.443
|
5.328
|
5.775
|
9.893
|
12.101
|
Operationele Marge
|
8,25%
|
8,55%
|
8,04%
|
8,12%
|
5,61%
|
4,85%
|
7,24%
|
7,71%
|
Resultaat voor belastingen (EBT)
1 |
7.292
|
8.130
|
7.092
|
6.973
|
3.071
|
7.110
|
11.371
|
13.872
|
Nettowinst (verlies)
1 |
5.079
|
5.172
|
5.251
|
5.041
|
1.350
|
3.999
|
7.734
|
9.927
|
Nettomarge
|
7,13%
|
6,75%
|
6,95%
|
6,35%
|
1,42%
|
3,36%
|
5,66%
|
6,33%
|
WPA
2 |
15,35
|
15,63
|
15,87
|
15,23
|
4,080
|
11,51
|
23,52
|
30,12
|
Free Cash Flow
1 |
-4.032
|
3.720
|
5.353
|
5.361
|
-180,6
|
-2.004
|
3.531
|
5.974
|
FCF-marge
|
-5,66%
|
4,86%
|
7,08%
|
6,76%
|
-0,19%
|
-1,68%
|
2,58%
|
3,81%
|
Kasstroomconversie (ebitda)
|
-
|
54,17%
|
83,46%
|
78,65%
|
-
|
-
|
34,41%
|
47,5%
|
Kasstroomconversie (nettowinst)
|
-
|
71,92%
|
101,93%
|
106,34%
|
-
|
-
|
45,65%
|
60,18%
|
Dividend per aandeel
2 |
4,000
|
4,000
|
5,000
|
5,500
|
4,250
|
4,748
|
7,043
|
8,584
|
Datum van publicatie
|
09-05-19
|
29-05-20
|
12-05-21
|
05-05-22
|
26-04-23
|
-
|
-
|
-
|
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 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
19.946
|
26.517
|
17.852
|
16.891
|
17.936
|
26.666
|
27.680
|
17.684
|
20.056
|
29.568
|
33.599
|
21.161
|
56.526
|
24.190
|
38.198
|
39.950
|
EBITDA
1 |
1.459
|
3.307
|
1.358
|
1.291
|
1.556
|
2.610
|
1.770
|
1.008
|
763,7
|
2.182
|
1.854
|
1.212
|
2.556
|
1.016
|
2.784
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.375
|
-
|
966
|
1.007
|
1.459
|
2.516
|
1.685
|
911,4
|
653,2
|
2.078
|
1.741
|
1.196
|
-
|
1.059
|
2.829
|
3.281
|
Operationele Marge
|
6,89%
|
-
|
5,41%
|
5,96%
|
8,14%
|
9,43%
|
6,09%
|
5,15%
|
3,26%
|
7,03%
|
5,18%
|
5,65%
|
-
|
4,38%
|
7,41%
|
8,21%
|
Resultaat voor belastingen (EBT)
1 |
1.859
|
3.208
|
1.681
|
1.428
|
1.711
|
2.474
|
1.603
|
134,4
|
-804,6
|
2.138
|
2.029
|
1.743
|
-
|
1.537
|
3.092
|
-
|
Nettowinst (verlies)
1 |
1.279
|
2.377
|
1.218
|
1.036
|
959,8
|
1.827
|
1.089
|
-74,1
|
-1.104
|
1.439
|
1.293
|
1.048
|
-
|
818,2
|
2.179
|
-
|
Nettomarge
|
6,41%
|
8,97%
|
6,82%
|
6,13%
|
5,35%
|
6,85%
|
3,93%
|
-0,42%
|
-5,5%
|
4,87%
|
3,85%
|
4,95%
|
-
|
3,38%
|
5,71%
|
-
|
WPA
2 |
3,870
|
7,180
|
3,680
|
3,130
|
2,900
|
5,520
|
3,290
|
-0,2200
|
-3,340
|
4,350
|
3,910
|
3,139
|
-
|
2,592
|
5,829
|
7,850
|
Dividend per aandeel
2 |
-
|
5,000
|
-
|
-
|
-
|
5,500
|
-
|
-
|
-
|
4,250
|
-
|
-
|
-
|
-
|
7,000
|
-
|
Datum van publicatie
|
12-02-21
|
12-05-21
|
06-08-21
|
29-10-21
|
11-02-22
|
05-05-22
|
02-08-22
|
01-11-22
|
09-02-23
|
26-04-23
|
11-08-23
|
-
|
19-10-23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
1.247
|
-
|
-
|
Nettokaspositie
1 |
64,6
|
906
|
4.475
|
2.108
|
924
|
-
|
643
|
4.582
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
0,2088
x
|
-
|
-
|
Free Cash Flow
1 |
-4.032
|
3.720
|
5.353
|
5.361
|
-181
|
-2.004
|
3.531
|
5.975
|
ROE (netto-inkomsten/eigen vermogen)
|
12,9%
|
12,3%
|
11,3%
|
9,61%
|
4,44%
|
7,76%
|
12,9%
|
14,9%
|
ROA (netto-inkomsten/totale activa)
|
6,97%
|
6,6%
|
6,25%
|
5,48%
|
2,43%
|
4,5%
|
6,83%
|
7,42%
|
Totale activa
1 |
72.877
|
78.390
|
84.057
|
92.009
|
55.605
|
88.854
|
113.298
|
133.789
|
Nettoactief per aandeel
2 |
124,0
|
129,0
|
151,0
|
166,0
|
165,0
|
172,0
|
190,0
|
210,0
|
Cashflow per aandeel
2 |
-9,710
|
14,00
|
16,80
|
17,70
|
4,820
|
16,70
|
27,90
|
37,30
|
Capex
1 |
818
|
905
|
208
|
482
|
1.799
|
2.613
|
2.155
|
1.663
|
Capex/omzet
|
1,15%
|
1,18%
|
0,28%
|
0,61%
|
1,89%
|
2,19%
|
1,58%
|
1,06%
|
Datum van publicatie
|
09-05-19
|
29-05-20
|
12-05-21
|
05-05-22
|
26-04-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
1.455
INR Gemiddelde koersdoel
1.170
INR Spread / Gemiddelde doel -19,54% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +48,69% | 5,77 mld. | | +24,86% | 69,15 mld. | | +5,31% | 54,51 mld. | | +12,96% | 44,37 mld. | | -7,94% | 39,35 mld. | | +3,44% | 16,3 mld. | | +0,93% | 12,2 mld. | | -27,20% | 9,48 mld. | | +23,39% | 7,48 mld. | | +8,65% | 5,41 mld. |
Verwarmings-, ventilatie- en airconditioningsystemen
|