BSE: SIEMENS - Siemens Limited

Yield per half year: -26.62%
Dividend yield: +0.36%
Sector: Industrials

Reporting Siemens Limited

Capitalization

2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд ₹
1 320
Выручка, млрд ₹
112.6 114.03 127.95 130.84 99.47 131.99 161.38 192.79 219.83 219.83 161.09 17.19
Чистая прибыль, млрд ₹
29.14 11.37 9.01 10.99 7.69 10.89 15.43 19.61 27.17 27.17 16.16 28.72
EV, млрд ₹
1 250
EBIT, млрд ₹
9.25 8.18 12.49 13.2 10.59 12.17 15.71 12.83 4.69
EBITDA, млрд ₹
16.07 18.89 13.19 17.45 20.65 25.48 20.65 19.13 6.17
Баланс стоимость, млрд ₹
68.04 76.91 82.99 90.49 94.92 103.48 116.1 130.87 153.57 153.57 119.79 10.10
FCF, млрд ₹
-0.908 11.72 7.02 13.04 8.23 11.98 13.27 13.27 10.71 13.58
Операционный денежный поток, млрд ₹
5.13 5.73 0.998 12.73 7.2 14.22 9.79 14 16.7 16.7 12.38 18.33
Операционная прибыль, млрд ₹
38 13.86 12.49 12.44 7.75 11.89 15.71 21.66 27.74 27.74 16.95 29.05
Операционные расходы, млрд ₹
111.53 122.35 88.88 122.05 144.34 171.13 192.08 192.08 143.70 16.66
CAPEX, млрд ₹
3.01 2.86 1.91 1 0.18 1.17 1.56 2.02 3.42 3.42 1.67 80.20


Balance sheet

2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд ₹
1.11 27.08 6.83 4.92 1.95 1.54 1.64 11.92 18.36 18.36 7.08 56.59
Short Term Investments ₹
22.78 12.32 28 42.8 37.84 47.06 55.75 65.02 79.42 79.42 57.02 15.98
Total Receivables ₹
33.99 38.3 58.2 60.58 31.4 36.83 37.86 47.07 44.1 44.1 39.45 7.03
Total Current Assets ₹
93.58 102.84 111.72 125.68 127.16 131.45 152.85 176.06 201.57 201.57 157.82 9.65
Чистые активы, млрд ₹
12.71 13.66 13.08 12.48 12.55 13.34 12.83 155.82 12.83 41.40 65.68
Активы, млрд ₹
119.86 131.38 143.36 153.58 158.6 180.15 201.09 222.65 254.08 254.08 203.31 9.88
Short Term Debt ₹
0.252 0.025 0.1385 -68.50
Long Term Debt ₹
1.21 1.55 1.02 1.02 1.26 -5.53
Задолженность, млрд ₹
51.83 54.48 60.37 63.09 63.68 76.68 84.99 91.69 100.42 100.42 83.49 9.54
Чистый долг, млрд ₹
0.041 0.0410 0.00
Долг, млрд ₹
1.21 1.55 2.04 1.38 13.18
Interest income ₹
1.47 2.62 1.58 4.25 2.56 1.94 0.983 4.47 2.84 1.01
Расходы на обслуживание долга ₹
0.039 0.036 0.082 0.117 0.295 0.022 0.024 0.228 0.605 0.605 0.2348 15.45
Чист. проц. доходы, млрд ₹
2.42 3.04 2.37 1.53 -0.363 3.84 4.47 2.08 4.78
Goodwill ₹
0.282 0.282 0.282 0.282 0.282 12.35 12.35 12.69 7.59 114.11
Себестоимость, млрд ₹
76.16 77.19 86.28 88.05 63.62 89.84 109.26 133.91 149.93 149.93 109.31 18.70
Товарно материальные запасы ₹
10.11 10.21 11.5 11.2 11.15 17.87 21.65 25.05 26.31 26.31 20.41 18.73


Share

2012 2013 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 10.08 5.49 21.6 22.47 26.89 29.36 43.33 55.06 76.28 76.28 46.18 23.19
Цена акции ао 1236.8 1047.15 1496.85 1576.35 2362.9 2825.35 4020.9 6537.7 4925.05 4925.05 4134.38 15.82
Число акций ао, млн 356.12 356.12 356.12 356.12 356.12 356.12 356.12 356.12 356.12 0.00
FCF/акцию -2.55 32.91 19.7 36.63 23.1 33.64 37.27 37.27 30.07 13.60


Efficiency

2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 42.83 14.78 10.86 12.15 8.1 10.52 14.05 15.88 19.1 19.1 13.73 13.53 18.72
ROA, % 24.31 8.65 6.29 7.16 4.85 6.04 8.09 9.26 11.4 11.4 10.55 7.93 18.64
ROIC, % 10.59 13.08 16.76 11.84 11.14
ROS, % 9.97 7.04 8.4 7.73 8.25 9.56 10.17 12.36 12.36 12.36 11.18 10.54 8.42
ROCE, % 13.6 10.64 15.05 14.58 11.16 11.76 12.96 0 0 7.25 13.10 -2.95
Ebit margin, % 10.09 10.65 9.22 9.73 0 0 9.92 -0.90
Рентаб EBITDA, % 12.56 14.44 13.26 13.22 12.8 14.33 9.39 9.39 17.01 12.60 -6.67
Чистая рентаб, % 25.88 9.97 7.04 8.4 7.73 8.25 9.56 10.17 12.36 12.36 11.18 9.61 9.84
Operation Margin, % 12.15 9.76 9.51 7.79 9.01 9.73 11.24 12.62 12.62 12.62 13.79 11.04 6.97


Coefficients

2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
41.27 48.93 74.29 77.29 65.21 71.77 84.55 84.55 55.56 74.62 2.62
P/BV
4.48 5.94 6.02 8.13 8.67 10.75 14.95 14.95 7.99 9.70 19.95
P/S
2.91 4.11 5.74 6.38 6.23 7.3 10.45 10.45 4.61 7.22 12.73
P/FCF
160.39 110.18 99.46 99.46 34.98 123.34 -14.72
E/P
0.0117 0.0149 0.0206 0.0206 0.04 0.0157 20.75
EV/EBITDA
49.24 22.84
EV/EBIT
0 0 0
EV/S
7.75 6.48 5.69 5.69 3.97 6.64 -9.79
EV/FCF
104.34 94.18 94.18 33.35 99.26 -4.99
Debt/EBITDA
0.092 0.0889 0.0988 0.0988 0.0988 0.0988 1.39 0.0955 1.44
Netdebt/Ebitda
0.0024 0 0 0 0 1.04 0.0024 0.00
Debt/Ratio
0.0076 0.0087 0.0101 0.0092 0.008 0.008 0.11 0.0087 1.03
Debt/Equity
0.0128 0.0152 0.159 0.159 0.159 0.159 3.20 0.1010 65.52
Debt/Net Income
0.1578 0.1448 0.1322 0.104 0.0751 0.0751 8.89 0.1228 -13.80
Бета
0.5806 2 4.76 4.76 3.03 2.45 101.64
Индекс Альтмана
9.05 8.38 7.42 7.42 9.35 8.28 -6.41


Dividends

2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
2.14 2.14 2.49 2.49 2.49 2.49 3.56 3.57 6.41 2.92 7.47
Дивиденд
28.5 6 7 7 7 7 10 10 12 12 9.20 11.38
Див доход, ао, %
2.44 0.4718 0.6687 0.5594 0.5524 0.3438 0.611 0.4876 0.3619 0.3619 0.92 0.4713 -8.11
Дивиденды / прибыль, %
7.33 18.8 27.66 22.68 32.44 22.9 18.47 18.16 13.13 13.13 27.41 21.02 -16.55


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Other

2023 2024 CAGR 5
Персонал, чел
8317 8888 3.38