NSE: CESC - CESC Limited

Rentabilidade por seis meses: -30.81%
Rendimento de dividendos: +2.42%
Setor: Utilities

Relatórios CESC Limited

Capitalização

IFRS
Relatórios Anual Trimestral
2014 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Média de 5 anos CAGR 5
Капитализация, млрд ₹
584.13 998.44 976.79 808.13 688.16 104.83 107.4 95.37
Выручка, млрд ₹
119 139.04 102.75 106.64 110.15 116.39 124.93 142.46 152.93 152.93
Чистая прибыль, млрд ₹
3.66 6.91 9.13 11.84 12.67 13.31 13.58 13.43 13.76 13.76
EV, млрд ₹
691.53 1 136.54 1 116.49 935.91 820.5 232.47 217.03 291.35 291.35
EBIT, млрд ₹
23.03 28.05 27.54 29.12 29.99 30.31 30.45 28.56 26.68 26.68
EBITDA, млрд ₹
30.75 35.2 35.06 36.76 38.47 38.98 39.29 37.34 41.34 41.34
Баланс стоимость, млрд ₹
62.68 106.23 84.2 89.74 96.27 98.73 103.96 109.1 114.46 114.46
FCF, млрд ₹
11.6 11.76 15.38 14.56 22.57 21.36 17.21 12.82 15.8 15.8
Операционный денежный поток, млрд ₹
24.28 26.47 24.32 22.94 30.03 28.19 24.99 19.78 23.51 23.51
Операционная прибыль, млрд ₹
22.6 25.03 23.73 21.76 23.84 24.11 21.5 13.96 38.76 38.76
Операционные расходы, млрд ₹
49.41 56.21 23.81 25.05 26.1 27.09 29.64 38.3 12.33 12.33
CAPEX, млрд ₹
12.68 14.72 8.94 8.38 7.46 6.83 7.78 6.96 7.71 7.71


Balanço Patrimonial

IFRS
Relatórios Anual Trimestral
2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Média de 5 anos CAGR 5
Наличность, млрд ₹
11.91 11.4 7.68 5.03 12.13 8.4 21.53 11.29 12.75 12.75
Short Term Investments ₹
6.21 10.46 8.21 9.25 4.76 7.87 10.77 17.47 0.05 0.05
Long term investments ₹
0.7098 0.7274 4.96 5.69 6.67 6.72
Total Receivables ₹
22.13 24.21 22.23 24.6 23.65 30.62 28.97 22.05 22.56 22.56
Total Current Assets ₹
47.25 56.71 44.39 47.5 50.03 55.97 71.51 65.35 65.97 65.97
Чистые активы, млрд ₹
190.65 245.37 247.06 238.45 235.96 246.72 241.05 231.21 227.74 227.74
Активы, млрд ₹
286.37 379.05 329.87 334.68 343.72 358.62 374.93 377.11 371.68 371.68
Short Term Debt ₹
44.79 40.59 35.3 42.47 42.31 31.75 41.95 45.27 35.39 35.39
Long Term Debt ₹
104.32 115.8 110.48 102.25 97.6 108.99 107.66 97.35 108.56 108.56
Задолженность, млрд ₹
212.2 260.72 244.98 244.12 246.59 255.92 266.63 263.22 251.82 251.82
Чистый долг, млрд ₹
137.66 145.41 138.17 139.76 130.57 134.37 128.08 131.33 132.68 132.68
Долг, млрд ₹
149.11 156.39 145.78 144.72 139.91 140.74 149.61 142.62 145.44 145.44
Interest income ₹
12.85 12.2 12.13 10.93 11.4 12.26 11.29 9.34
Расходы на обслуживание долга ₹
15.67 15.62 13.88 13.99 14.19 12.81 11.78 11.17 13.28 13.28
Чист. проц. доходы, млрд ₹
-15.63 -13.78 -13.83 -14.26 -12.26 -11.29 -11.17 9.34
Goodwill ₹
0.0123 3.12 3.14 3.14 22.37 24.69 21.46 22.82 20.11 -0.0039
Амортизация, млрд ₹
7.72 7.15 7.51 7.64 8.48 8.67 8.85 8.78 14.66 14.66
Себестоимость, млрд ₹
46.99 57.8 55.21 60.04 62.09 64.44 73.72 91.45 105.35 105.35
Товарно материальные запасы ₹
6.97 8.45 5.83 7 7.18 5.98 6.59 8.8 11.91 11.91


Promoção

IFRS
Relatórios Anual Trimestral
2014 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Média de 5 anos CAGR 5
EPS 49.22 40 50.83 67.21 69.01 93.72 10.25 10.13 10.38 10.38
Цена акции ао 816.3 668.3 736.8 614.3 87.5 76.4 132.5 185.93 134.25 134.25
Число акций ао, млн 1249.36 1328.87 1324.4 1322.58 1326.61 1325.57 1325.57 1325.57 1325.57
FCF/акцию -9.36 11.57 10.99 17.06 16.1 12.98 9.67 11.92 11.92


Eficiência

IFRS
Relatórios Anual Trimestral
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Média da indústria Média de 5 anos CAGR 5
ROE, % 5.85 6.5 10.84 13.19 13.16 13.48 13.4 12.6 12.31 12.31 13.55
ROA, % 1.28 1.82 2.77 3.54 3.69 3.71 3.7 3.57 3.68 3.68 6.44
ROIC, % 1.47 2.91 3.14 4.65 6.04 6.48 8.04 7.74 7.74 7.74 11.40
ROS, % 4.97 8.88 11.1 11.5 11.44 10.87 9.43 9 9 9 13.64
ROCE, % 23.71 32.44 32.15 30.88 29.52 9.92 9.43 8.83 22.26 22.26 23.54
Ebit margin, % 27.23 25.47 24.37 20.05 17.44 17.44 17.44
Рентаб EBITDA, % 25.32 34.12 34.47 34.93 33.49 31.45 26.21 27.03 27.03 27.03 38.33
Чистая рентаб, % 3.08 4.97 8.88 11.1 11.5 11.44 10.87 9.43 9 9 13.63
Operation Margin, % 18 23.09 20.4 21.64 20.71 17.21 9.8 25.35 25.35 25.35 35.42
Доходность FCF, % -2 1.54 1.49 2.79 3.1 16.42 11.94


Chances

IFRS
Relatórios Anual Trimestral
2014 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Média da indústria Média de 5 anos CAGR 5
P/E
118.81 109.41 82.5 63.78 51.71 7.69 6.38 11.53 11.53 45.27
P/BV
10.37 11.86 10.88 8.39 6.97 0.9638 0.7525 1.32 1.32 4.96
P/S
5.78 9.72 9.16 7.34 5.91 0.8355 0.6016 1.04 1.04 6.38
P/FCF
-49.93 64.93 67.08 35.81 32.22 6.09 8.38 6.04 6.04 6.04 27.02
E/P
0.0084 0.0091 0.0121 0.0157 0.0193 0.1296 0.125 0.1443 0.1443 0.1443 0.03
EV/EBITDA
29.09 32.42 30.37 24.33 21.05 5.92 5.81 7.05 7.05 19.12
EV/EBIT
6.23 7.23 7.64 7.6 10.92 10.92 10.92
EV/S
6.84 11.06 10.47 8.5 7.05 1.86 1.52 1.91 1.91 1.91 8.12
EV/FCF
-59.11 73.91 76.68 41.47 38.42 13.51 16.93 18.44 18.44 18.44 12.97
Debt/EBITDA
4.44 4.16 3.94 3.64 3.61 3.81 3.82 3.52 3.52 3.52 4.00
Netdebt/Ebitda
4.13 3.94 3.8 3.39 3.45 3.26 3.52 3.21 3.21 3.21 3.80
Debt/Ratio
0.4126 0.4419 0.4324 0.407 0.3924 0.399 0.3782 0.3913 0.3913 0.3913 0.34
Debt/Equity
1.47 1.73 1.61 1.45 1.43 1.44 1.31 1.27 0.6386 0.6386 0.60
Debt/Net Income
22.64 15.97 12.22 11.04 10.57 11.02 10.62 10.57 10.57 10.57 9.54
Бета
4.7 0.6029 2.81 2.81 2.10
Индекс Альтмана
4.52 5.37 5.25 4.7 4.11 2.17 2.14 2.14 2.14 2.14 4.98


Dividendos

IFRS
Relatórios Anual Trimestral
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Média da indústria Média de 5 anos CAGR 5
Див.выплата, млрд
0.9978 2.5 1.33 1.58 2.31 2.64 5.94 6.04 6.06 6.06
Дивиденд
1 1 1.2 1.75 2 4.5 4.5 4.5 4.5 4.5
Див доход, ао, %
0.2294 0.1403 0.1597 0.2373 0.3273 0.8675 6.47 6.42 2.42 2.42 1.34
Дивиденды / прибыль, %
68.12 19.24 17.29 19.54 20.86 44.63 44.37 44.98 44.04 44.04 28.03


Pague pela sua assinatura

Mais funcionalidades e dados para análise de empresas e portfólio estão disponíveis por assinatura

Inscrever-se

Descansar

IFRS
Relatórios Anual
2023 2024 CAGR 5
Персонал, чел
6469 6469