Beurs gesloten -
Bombay S.E.
12:00:50 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
839,6
INR
|
+1,25%
|
|
-5,31%
|
+2,98%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
66.701
|
49.837
|
71.480
|
74.528
|
106.623
|
130.924
|
-
|
-
|
Bedrijfswaarde
1 |
66.923
|
59.969
|
81.050
|
84.841
|
107.797
|
131.282
|
131.334
|
132.182
|
K/w-verhouding
|
166
x
|
-593
x
|
-72
x
|
-4.349
x
|
95,5
x
|
167
x
|
106
x
|
73,6
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
0,35%
|
0,34%
|
0,48%
|
Marktkapitalisatie/omzet
|
4,7
x
|
3,19
x
|
7,25
x
|
4,65
x
|
4,68
x
|
5,45
x
|
4,64
x
|
4,01
x
|
Bedrijfswaarde/omzet
|
4,72
x
|
3,84
x
|
8,22
x
|
5,29
x
|
4,73
x
|
5,47
x
|
4,66
x
|
4,05
x
|
Bedrijfswaarde/EBITDA
|
49
x
|
26,4
x
|
173
x
|
44,8
x
|
28,8
x
|
34,6
x
|
28,3
x
|
23,7
x
|
Bedrijfswaarde/FCF
|
-241
x
|
81,6
x
|
102
x
|
120
x
|
137
x
|
69,1
x
|
54,8
x
|
39,7
x
|
FCF Yield
|
-0,42%
|
1,23%
|
0,98%
|
0,83%
|
0,73%
|
1,45%
|
1,82%
|
2,52%
|
Price to Book
|
11,4
x
|
8,64
x
|
14,9
x
|
16,1
x
|
18,8
x
|
20,3
x
|
18
x
|
15,5
x
|
Aantal aandelen (in duizenden)
|
155.588
|
155.644
|
155.662
|
155.803
|
155.927
|
155.936
|
-
|
-
|
Referentieprijs
2 |
428,7
|
320,2
|
459,2
|
478,4
|
683,8
|
839,6
|
839,6
|
839,6
|
Datum van publicatie
|
14-05-19
|
11-06-20
|
13-05-21
|
18-05-22
|
09-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
14.177
|
15.608
|
9.860
|
16.042
|
22.782
|
24.014
|
28.191
|
32.612
|
EBITDA
1 |
1.367
|
2.270
|
469,5
|
1.892
|
3.740
|
3.789
|
4.636
|
5.583
|
Bedrijfsresultaat (EBIT)
1 |
569,9
|
886,8
|
-927
|
528,3
|
2.219
|
2.036
|
2.704
|
3.419
|
Operationele Marge
|
4,02%
|
5,68%
|
-9,4%
|
3,29%
|
9,74%
|
8,48%
|
9,59%
|
10,48%
|
Resultaat voor belastingen (EBT)
1 |
392,6
|
-87,72
|
-1.287
|
-20,65
|
1.495
|
1.119
|
1.670
|
2.359
|
Nettowinst (verlies)
1 |
403
|
-73,48
|
-994,2
|
-16,65
|
1.116
|
826,8
|
1.258
|
1.759
|
Nettomarge
|
2,84%
|
-0,47%
|
-10,08%
|
-0,1%
|
4,9%
|
3,44%
|
4,46%
|
5,39%
|
WPA
2 |
2,580
|
-0,5400
|
-6,380
|
-0,1100
|
7,160
|
5,023
|
7,912
|
11,41
|
Free Cash Flow
1 |
-278
|
735
|
792
|
704,9
|
788,9
|
1.900
|
2.395
|
3.329
|
FCF-marge
|
-1,96%
|
4,71%
|
8,03%
|
4,39%
|
3,46%
|
7,91%
|
8,49%
|
10,21%
|
Kasstroomconversie (ebitda)
|
-
|
32,38%
|
168,71%
|
37,25%
|
21,09%
|
50,13%
|
51,65%
|
59,63%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
70,7%
|
229,74%
|
190,41%
|
189,29%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
2,964
|
2,830
|
4,035
|
Datum van publicatie
|
14-05-19
|
11-06-20
|
13-05-21
|
18-05-22
|
09-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
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 |
3.251
|
3.576
|
2.656
|
3.894
|
4.811
|
4.682
|
5.397
|
5.776
|
6.192
|
5.564
|
6.145
|
6.370
|
6.517
|
5.616
|
EBITDA
1 |
330,6
|
467,6
|
25,1
|
444,3
|
793,5
|
629,3
|
872,6
|
959,2
|
1.022
|
886,7
|
1.042
|
1.059
|
1.050
|
816,1
|
Bedrijfsresultaat (EBIT)
1 |
-
|
125,3
|
-306,9
|
106,2
|
446
|
283
|
514,7
|
592,9
|
636,3
|
474,7
|
613,2
|
660,7
|
545,4
|
326,7
|
Operationele Marge
|
-
|
3,5%
|
-11,56%
|
2,73%
|
9,27%
|
6,05%
|
9,54%
|
10,26%
|
10,28%
|
8,53%
|
9,98%
|
10,37%
|
8,37%
|
5,82%
|
Resultaat voor belastingen (EBT)
1 |
1,488
|
-45,45
|
-446
|
-58,67
|
278,6
|
205,5
|
317,6
|
419,5
|
480,1
|
277,3
|
405,8
|
442
|
389,7
|
96,17
|
Nettowinst (verlies)
1 |
81,88
|
-64,55
|
-333,9
|
-44,16
|
208,2
|
153,2
|
235,8
|
315,4
|
363,7
|
200,9
|
288,3
|
322,9
|
293,1
|
79,51
|
Nettomarge
|
2,52%
|
-1,81%
|
-12,57%
|
-1,13%
|
4,33%
|
3,27%
|
4,37%
|
5,46%
|
5,87%
|
3,61%
|
4,69%
|
5,07%
|
4,5%
|
1,42%
|
WPA
2 |
-
|
-0,4100
|
-2,140
|
-0,2800
|
1,330
|
0,9800
|
1,510
|
2,020
|
2,330
|
1,290
|
1,850
|
2,267
|
1,800
|
0,6333
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
21-01-21
|
13-05-21
|
13-08-21
|
28-10-21
|
03-02-22
|
18-05-22
|
28-07-22
|
09-11-22
|
31-01-23
|
09-05-23
|
27-07-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
223
|
10.131
|
9.570
|
10.313
|
1.175
|
358
|
410
|
1.258
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,1629
x
|
4,462
x
|
20,38
x
|
5,45
x
|
0,314
x
|
0,0945
x
|
0,0884
x
|
0,2253
x
|
Free Cash Flow
1 |
-278
|
735
|
792
|
705
|
789
|
1.900
|
2.395
|
3.329
|
ROE (netto-inkomsten/eigen vermogen)
|
7,16%
|
-1,27%
|
-18,8%
|
-0,35%
|
21,7%
|
16,1%
|
19,8%
|
24,3%
|
ROA (netto-inkomsten/totale activa)
|
4,13%
|
-0,53%
|
-5,7%
|
-
|
5,73%
|
5,88%
|
8,27%
|
11,7%
|
Totale activa
1 |
9.767
|
13.935
|
17.434
|
-
|
19.482
|
14.072
|
15.207
|
14.978
|
Nettoactief per aandeel
2 |
37,50
|
37,10
|
30,90
|
29,60
|
36,30
|
41,40
|
46,70
|
54,20
|
Cashflow per aandeel
2 |
7,370
|
14,70
|
8,290
|
11,30
|
22,40
|
17,90
|
22,70
|
27,60
|
Capex
1 |
1.426
|
1.261
|
500
|
1.001
|
2.696
|
2.094
|
2.398
|
2.584
|
Capex/omzet
|
10,06%
|
8,08%
|
5,07%
|
6,24%
|
11,84%
|
8,72%
|
8,51%
|
7,92%
|
Datum van publicatie
|
14-05-19
|
11-06-20
|
13-05-21
|
18-05-22
|
09-05-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
839,6
INR Gemiddelde koersdoel
879,2
INR Spread / Gemiddelde doel +4,72% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,98% | 1,57 mld. | | -8,84% | 195 mld. | | +2,80% | 37,79 mld. | | -2,57% | 24,69 mld. | | -2,94% | 23,99 mld. | | +24,77% | 17,92 mld. | | -9,45% | 14,99 mld. | | +51,43% | 11,41 mld. | | +4,47% | 7,5 mld. | | +14,08% | 6,06 mld. |
Snelle service restaurants
|