NSE: LINDEINDIA - Linde India Limited

Rentabilidade por seis meses: -28.91%
Setor: Materials

Relatórios Linde India Limited

Capitalização

IFRS
Relatórios Anual Trimestral
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM Média de 5 anos CAGR 5
Капитализация, млрд ₹
30.04 31.65 27.09 41.3 45.9 58.98 162.81 271.15 404.98 390.84
Выручка, млрд ₹
15.54 18.56 20.32 21.91 17.61 14.71 21.12 26.01 27.68 27.68
Чистая прибыль, млрд ₹
0.2346 0.1555 0.1619 0.2569 7.27 1.51 5.07 4.72 4.34 4.34
EV, млрд ₹
45.33 40.48 58.16 51.95 55.34 80.41 203.9 281.1 478.24 478.24
EBIT, млрд ₹
0.7841 1.24 1.41 1.42 2.56 2.33 4.27 4.28 5.09 5.09
EBITDA, млрд ₹
2.4 3.26 3.47 3.41 4.34 4.09 6.08 6.27 7.1 7.1
Баланс стоимость, млрд ₹
13.93 14.41 14.51 14.62 21.72 22.34 27.15 24.41 34.68 34.68
FCF, млрд ₹
1.61 2.98 1.72 2.86 2.43 2.69 4.52 2.13 -0.6878 -0.6878
Операционный денежный поток, млрд ₹
2.42 2.98 2.52 3.8 3.27 3.39 5.89 5.03 5.03 5.03
Операционная прибыль, млрд ₹
0.7841 1.24 1.41 1.42 2.56 2.33 4.27 4.28 5.09 5.09
Операционные расходы, млрд ₹
12.92 14.8 16.1 16.48 10.87 9.14 10.51 -6.12 4.04 4.04
CAPEX, млрд ₹
0.8102 1.48 0.7983 0.9412 0.8332 0.7045 1.37 2.91 5.72 5.72


Balanço Patrimonial

IFRS
Relatórios Anual Trimestral
2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM Média de 5 anos CAGR 5
Наличность, млрд ₹
0.1995 1.07 0.3864 1.25 2.4 3.24 9.83 11.87 9.83 9.83
Short Term Investments ₹
0.1853 0.2508 0.161 0.1275 0.1342 0.0211 0.1371 0.1371
Long term investments ₹
0.1501 0.1501 0.1501 0.6063 0.5789 0.00031 0.0414
Total Receivables ₹
3.55 4.96 4.89 4.83 5.43 4.88 6.58 6.04 7.45 7.45
Total Current Assets ₹
5.74 7.42 6.72 10.31 9.57 10.7 18.68 20.66 19.27 19.27
Чистые активы, млрд ₹
27.26 26.47 25.32 22.05 20.88 20.06 19.16 19.67 20.49 19.67
Активы, млрд ₹
36.64 38.81 34.09 34.1 32.5 32.72 40.17 44 48.55 48.55
Short Term Debt ₹
4.62 0.5 4.56 5.06 7.73 1.08 0.0101 0.0126 0.0156 0.0156
Long Term Debt ₹
11.16 11.02 13.38 9.9 7.76 4.17 0.059 0.2304 0.2069 0.2069
Задолженность, млрд ₹
22.72 24.41 19.58 19.48 10.78 10.38 13.02 9.34 13.87 13.87
Чистый долг, млрд ₹
13.68 13.39 12.43 10.65 -1.32 -3.17 -9.59 -11.87 -9.62 -9.62
Долг, млрд ₹
15.64 13.88 14.45 12.82 11.9 1.08 0.069 0.2429 0.2069 0.2069
Interest income ₹
0.3355 1.04 1.1 1 0.7696 0.0000 0.0256 0.6678 0.6366
Расходы на обслуживание долга ₹
0.8988 1.15 1.16 1.03 0.8625 0.0624 0.0305 0.0434 0.0727 0.0727
Чист. проц. доходы, млрд ₹
-1.1 -1.15 -1 -0.8405 -0.0624 0.1638 0.1509 -0.0727 0.6366
Goodwill ₹
0.0185 0.0965 0.0717 0.0468 0.0236 0.0893 0.0893 0.0893
Амортизация, млрд ₹
1.62 2.02 2.06 1.99 1.77 1.76 1.81 2 2.01 2.01
Себестоимость, млрд ₹
1.99 2.7 2.94 4.1 4.33 3.53 6.95 15.28 18.55 18.55
Товарно материальные запасы ₹
0.653 0.7071 0.6833 0.7096 0.6541 0.6859 0.691 1.65 1.82 1.82


Promoção

IFRS
Relatórios Anual Trimestral
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Média de 5 anos CAGR 5
EPS 1.9 3.01 85.27 17.72 59.47 55.35 50.9 50.9
Цена акции ао 536.15 679.6 661.45 972.5 2487.35 3434.75 5640.2 5996.05 6125.9 6125.9
Число акций ао, млн 84.5 85.25 84.97 85.18 85.25 85.25 85.28 85.29 85.28 85.28
FCF/акцию 18.93 35.02 20.2 33.6 28.55 31.49 53.02 24.95 -8.07 -8.07


Eficiência

IFRS
Relatórios Anual Trimestral
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Média da indústria Média de 5 anos CAGR 5
ROE, % 1.68 1.08 1.12 1.76 33.48 6.76 18.68 18.31 14.69 12.52 12.75
ROA, % 0.6402 0.4007 0.4749 0.7534 22.38 4.62 12.63 11.22 9.38 8.94 7.81
ROIC, % 3.05 0.6178 1.3 0.7617 0.8265 1.29 35.63 7.88 19.39 17.30
ROS, % 0.7967 1.17 41.29 10.27 24.02 18.15 15.68 15.68 15.68 15.68 8.27
ROCE, % 5.63 8.63 9.69 9.7 11.8 10.44 15.71 12.34 13.32 14.68 15.36
Рентаб EBITDA, % 15.44 17.58 17.07 15.56 24.61 27.82 28.79 24.12 25.65 25.65 17.45
Чистая рентаб, % 1.51 0.8382 0.7967 1.17 41.29 10.27 24.02 18.15 15.68 15.68 8.27
Operation Margin, % 6.92 6.47 14.55 15.86 20.2 16.44 18.4 18.4 18.4 18.4 20.58
Доходность FCF, % -8.1 -1.09 5.1 10.99 6.93 5.3 4.55 2.78 0.7848 -0.1698


Chances

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
P/E
134.91 174.18 282.45 160.76 6.31 39.04 32.1 62.06 112.39 112.39 55.19
P/BV
2.27 1.88 3.15 2.83 2.11 2.64 6 8.45 14.07 14.07 7.05
P/S
2.04 1.46 2.25 1.89 2.61 4.01 7.71 11.26 17.62 17.62 5.06
P/FCF
9.1 14.43 18.85 21.97 36.01 127.41 -588.77 -568.21 -568.21 -568.21 -11.49
E/P
0.0057 0.0062 0.1584 0.0256 0.0312 0.0174 0.0107 0.0111 0.0111 0.0111 0.04
EV/EBITDA
15.39 18.89 12.41 15.24 12.76 19.65 33.54 44.8 67.34 67.34 13.07
EV/Ebit
21.59 34.48 47.49 65.75 93.91 93.91 93.91 93.91
EV/S
2.18 2.37 3.14 5.47 9.59 10.81 17.28 17.28 17.28 17.28 5.26
EV/FCF
13.6 18.15 22.73 29.95 44.8 132.09 -695.28 -695.28 -695.28 -695.28 -27.34
Debt/EBITDA
4.43 3.7 3.49 0.2502 0.0169 0.04 0.0291 0.0291 0.0291 0.0291 1.64
Netdebt/Ebitda
3.58 3.12 -0.3035 -0.7753 -1.58 -1.89 -1.35 -1.35 -1.35 -1.35 1.54
Debt/Ratio
0.3724 0.3761 0.3489 0.0334 0.0021 0.006 0.0043 0.0043 0.0043 0.0043 0.16
Debt/Equity
1 0.8837 0.8138 0.0499 0.0031 0.0089 0.006 0.0105 0.0105 0.0105 0.42
Debt/Net Income
92.93 79.18 46.31 0.1492 0.0457 0.0479 0.0477 0.0477 0.0477 0.0477 3.46
Бета
-0.2866 3.55 2.51 2.51 1.41
Индекс Альтмана
2.79 3.68 -6.53 -0.7041 4.87 7.61 11.8 9.36 9.42 9.42 -1.81


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
0.1279 0.0643 0.064 0.0853 0.1279 0.8529 0.2559 1.02 1.02 3.45
Дивиденд
0.75 0.75 1 1.5 2.5 3 3.5 7.5 8 8
Див доход, ао, %
0.2352 0.1764 0.2062 0.2786 0.3614 0.1571 0.213 0.1579 0.0917 0.0917 1.16
Дивиденды / прибыль, %
54.53 41.33 39.51 33.19 1.76 56.45 5.04 5.06 23.51 23.51 31.31


Pague pela sua assinatura

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

Inscrever-se

Descansar

IFRS
Relatórios Anual Trimestral
2019 2020 2021 2022 2023 2024 CAGR 5
ebit_margin
14.55 15.86 20.2 16.44 18.4
Персонал, чел
246 246