Vertraagde tijd
NSE India S.E.
11:29:13 27-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
509,8
INR
|
+2,95%
|
|
+4,15%
|
+8,37%
|
Fiscaal tijdperk: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
1.118.451
|
2.260.981
|
3.236.060
|
2.000.894
|
2.505.134
|
2.586.670
|
-
|
-
|
Bedrijfswaarde
1 |
862.359
|
1.998.813
|
3.042.265
|
1.749.875
|
2.238.476
|
2.232.474
|
2.143.976
|
2.095.810
|
K/w-verhouding
|
11,8
x
|
21,7
x
|
26,6
x
|
17,7
x
|
23,1
x
|
21,6
x
|
19,5
x
|
18
x
|
Dividendrendement
|
0,51%
|
0,24%
|
1,01%
|
0,27%
|
0,21%
|
1,82%
|
2,24%
|
2,71%
|
Marktkapitalisatie/omzet
|
1,83
x
|
3,65
x
|
4,09
x
|
2,21
x
|
2,79
x
|
2,82
x
|
2,63
x
|
2,47
x
|
Bedrijfswaarde/omzet
|
1,41
x
|
3,23
x
|
3,85
x
|
1,93
x
|
2,49
x
|
2,44
x
|
2,18
x
|
2
x
|
Bedrijfswaarde/EBITDA
|
6,99
x
|
13,5
x
|
18,5
x
|
10,4
x
|
13,2
x
|
12,4
x
|
11
x
|
10,1
x
|
Bedrijfswaarde/FCF
|
11,2
x
|
15,6
x
|
33,6
x
|
15,1
x
|
13,5
x
|
18,4
x
|
16,8
x
|
14,1
x
|
FCF Yield
|
8,95%
|
6,4%
|
2,98%
|
6,62%
|
7,4%
|
5,42%
|
5,93%
|
7,07%
|
Price to Book
|
2,01
x
|
4,1
x
|
4,93
x
|
2,56
x
|
3,38
x
|
3,19
x
|
2,97
x
|
2,84
x
|
Aantal aandelen (in duizenden)
|
5.688.967
|
5.458.669
|
5.466.318
|
5.477.399
|
5.218.486
|
5.224.014
|
-
|
-
|
Referentieprijs
2 |
196,6
|
414,2
|
592,0
|
365,3
|
480,0
|
495,2
|
495,2
|
495,2
|
Datum van publicatie
|
15-04-20
|
15-04-21
|
29-04-22
|
27-04-23
|
19-04-24
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
610.232
|
619.430
|
790.934
|
904.876
|
897.603
|
916.625
|
983.063
|
1.047.611
|
EBITDA
1 |
123.423
|
147.795
|
164.523
|
168.479
|
169.830
|
179.661
|
195.443
|
207.515
|
Bedrijfsresultaat (EBIT)
1 |
105.730
|
120.139
|
135.931
|
135.134
|
135.759
|
144.971
|
158.665
|
170.654
|
Operationele Marge
|
17,33%
|
19,4%
|
17,19%
|
14,93%
|
15,12%
|
15,82%
|
16,14%
|
16,29%
|
Resultaat voor belastingen (EBT)
1 |
122.512
|
139.007
|
151.275
|
147.657
|
147.210
|
159.663
|
176.189
|
191.894
|
Nettowinst (verlies)
1 |
97.218
|
107.946
|
122.191
|
113.500
|
110.452
|
119.822
|
132.725
|
145.656
|
Nettomarge
|
15,93%
|
17,43%
|
15,45%
|
12,54%
|
12,31%
|
13,07%
|
13,5%
|
13,9%
|
WPA
2 |
16,62
|
19,07
|
22,29
|
20,68
|
20,82
|
22,90
|
25,40
|
27,58
|
Free Cash Flow
1 |
77.146
|
127.973
|
90.644
|
115.767
|
165.706
|
121.018
|
127.242
|
148.256
|
FCF-marge
|
12,64%
|
20,66%
|
11,46%
|
12,79%
|
18,46%
|
13,2%
|
12,94%
|
14,15%
|
Kasstroomconversie (ebitda)
|
62,51%
|
86,59%
|
55,1%
|
68,71%
|
97,57%
|
67,36%
|
65,1%
|
71,44%
|
Kasstroomconversie (nettowinst)
|
79,35%
|
118,55%
|
74,18%
|
102%
|
150,03%
|
101%
|
95,87%
|
101,79%
|
Dividend per aandeel
2 |
1,000
|
1,000
|
6,000
|
1,000
|
1,000
|
9,030
|
11,08
|
13,44
|
Datum van publicatie
|
15-04-20
|
15-04-21
|
29-04-22
|
27-04-23
|
19-04-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
---|
Omzet
1 |
203.136
|
208.600
|
215.286
|
225.397
|
232.290
|
231.903
|
228.310
|
225.159
|
222.051
|
222.083
|
222.605
|
225.980
|
229.316
|
234.062
|
239.061
|
EBITDA
1 |
41.807
|
41.374
|
38.594
|
39.415
|
45.474
|
45.057
|
41.961
|
42.315
|
41.919
|
43.906
|
43.804
|
44.303
|
43.902
|
45.738
|
47.444
|
Bedrijfsresultaat (EBIT)
1 |
34.348
|
34.036
|
30.856
|
36.543
|
42.628
|
36.587
|
34.578
|
33.345
|
32.865
|
35.501
|
35.064
|
35.025
|
34.903
|
36.038
|
39.077
|
Operationele Marge
|
16,91%
|
16,32%
|
14,33%
|
16,21%
|
18,35%
|
15,78%
|
15,15%
|
14,81%
|
14,8%
|
15,99%
|
15,75%
|
15,5%
|
15,22%
|
15,4%
|
16,35%
|
Resultaat voor belastingen (EBT)
1 |
37.786
|
37.324
|
33.520
|
34.201
|
39.752
|
40.184
|
37.975
|
35.092
|
35.521
|
38.622
|
38.845
|
38.421
|
38.371
|
39.919
|
42.424
|
Nettowinst (verlies)
1 |
29.690
|
30.873
|
25.636
|
26.590
|
30.529
|
30.745
|
28.701
|
26.463
|
26.942
|
28.346
|
29.140
|
29.109
|
28.874
|
30.122
|
31.147
|
Nettomarge
|
14,62%
|
14,8%
|
11,91%
|
11,8%
|
13,14%
|
13,26%
|
12,57%
|
11,75%
|
12,13%
|
12,76%
|
13,09%
|
12,88%
|
12,59%
|
12,87%
|
13,03%
|
WPA
2 |
5,420
|
5,630
|
4,670
|
4,850
|
5,560
|
5,600
|
5,120
|
5,040
|
5,150
|
5,410
|
5,568
|
5,625
|
5,673
|
5,900
|
6,032
|
Dividend per aandeel
2 |
1,000
|
5,000
|
-
|
-
|
1,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
14,00
|
-
|
Datum van publicatie
|
12-01-22
|
29-04-22
|
20-07-22
|
12-10-22
|
13-01-23
|
27-04-23
|
13-07-23
|
18-10-23
|
12-01-24
|
19-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
256.092
|
262.168
|
193.795
|
251.019
|
266.658
|
354.196
|
442.695
|
490.861
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
77.146
|
127.973
|
90.644
|
115.767
|
165.706
|
121.018
|
127.242
|
148.256
|
ROE (netto-inkomsten/eigen vermogen)
|
17,3%
|
19,4%
|
20,2%
|
15,8%
|
14,4%
|
15,3%
|
15,6%
|
15,5%
|
ROA (netto-inkomsten/totale activa)
|
11,8%
|
13,1%
|
12,8%
|
10,1%
|
9,49%
|
9,86%
|
10,1%
|
10%
|
Totale activa
1 |
825.119
|
824.267
|
955.289
|
1.127.502
|
1.164.135
|
1.215.013
|
1.316.585
|
1.455.398
|
Nettoactief per aandeel
2 |
97,60
|
101,0
|
120,0
|
143,0
|
142,0
|
155,0
|
167,0
|
174,0
|
Cashflow per aandeel
2 |
17,20
|
26,90
|
20,20
|
23,80
|
33,20
|
25,60
|
28,50
|
30,60
|
Capex
1 |
23.497
|
19.577
|
20.153
|
14.834
|
10.510
|
27.238
|
28.894
|
28.658
|
Capex/omzet
|
3,85%
|
3,16%
|
2,55%
|
1,64%
|
1,17%
|
2,97%
|
2,94%
|
2,74%
|
Datum van publicatie
|
15-04-20
|
15-04-21
|
29-04-22
|
27-04-23
|
19-04-24
|
-
|
-
|
-
|
Laatste slotkoers
495,2
INR Gemiddelde koersdoel
458,7
INR Spread / Gemiddelde doel -7,36% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -13,19% | 191 mld. | | +3,60% | 167 mld. | | +5,09% | 158 mld. | | +2,17% | 97,42 mld. | | +48,98% | 92,57 mld. | | +17,11% | 84,74 mld. | | +1,69% | 76,34 mld. | | -0,91% | 46,78 mld. | | -35,11% | 43,24 mld. |
IT Diensten & Consulting - Andere
|