NSE: ABB - ABB India Limited

Yield per half year: -32.31%
Dividend yield: +0.37%
Sector: Industrials

Reporting ABB India Limited

Capitalization

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд ₹
241.56 219.47 256.31 252.93 267.47 211.56 359.64 548.78 828.56 915.35 443.20 25.37
Выручка, млрд ₹
85.16 89.61 66.13 72.29 57.57 68.64 84.98 104.47 120.88 120.88 87.31 15.99
Чистая прибыль, млрд ₹
3.76 4.2 5.11 3.03 2.19 5.2 10.16 12.42 18.72 18.72 9.74 53.59
EV, млрд ₹
247.84 213.6 263.64 251.65 239.76 466.79 536.14 944.1 1 425.91 1 425.91 722.54 42.84
EBIT, млрд ₹
6.73 8.73 5.47 5.9 3.81 6.79 13.78 16.76 25.3 25.3 13.29 46.03
EBITDA, млрд ₹
8.24 9.75 6.39 6.8 5.01 7.82 14.83 17.96 26.59 26.59 14.44 39.63
Баланс стоимость, млрд ₹
32.83 36.07 40.07 35.2 36.06 40.45 49.39 59.45 70.75 70.75 51.22 14.43
FCF, млрд ₹
7.24 6.14 3.82 5.29 1.97 4.77 5.74 11.68 11.18 11.18 7.07 41.51
Операционный денежный поток, млрд ₹
8.63 8 6.25 6.67 3.18 6.49 7.42 13.51 13.32 13.32 8.78 33.17
Операционная прибыль, млрд ₹
6.73 8.17 4.94 5.76 3.81 6.79 10.37 30.79 21.76 21.76 14.70 41.69
Операционные расходы, млрд ₹
18.63 20.1 14.16 16.02 14.25 14.98 20.99 7.22 49.97 49.97 21.48 28.52
CAPEX, млрд ₹
1.39 1.86 2.44 1.37 1.21 1.72 1.68 1.83 2.14 2.14 1.72 12.08


Balance sheet

IFRS
Reporting Annual Quarterly
2006 2007 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд ₹
11.87 14.89 14.72 15.95 22.04 7.18 31.47 8.77 9.36 9.36 15.76 -15.74
Short Term Investments ₹
0.0008 2.7 0.0008 0.0008 0.0008 19.67 7.88 41.13 46.68 46.68 23.07 797.86
Long term investments ₹
0.1731 0.1653 0.1631 0.1623 0.0017 0.0009 0.0987 -64.75
Total Receivables ₹
36.52 37.15 20.63 32.2 26.03 26.34 25.46 26.89 29.84 29.84 26.91 2.77
Total Current Assets ₹
59.24 69.56 75.25 63.98 60.84 66.35 78.99 95.47 107.63 107.63 81.86 12.09
Чистые активы, млрд ₹
13.16 12.44 12.37 12.59 9.54 7.79 8.38 8.75 9.5 9.5 8.79 -0.08
Активы, млрд ₹
77.29 88.88 90.77 77.01 75.91 80.73 93.18 110.01 123.91 123.91 96.75 10.30
Short Term Debt ₹
0.0004 6.04 0.0489 0.0648 0.1331 0.1813 -7.27 0.2005 0.2369 0.2369 -1.3036 12.22
Long Term Debt ₹
0.0057 0.000257 6 6 0.0203 0.0706 0.4493 0.1853 0.2103 0.2103 0.1872 59.61
Задолженность, млрд ₹
44.46 52.81 50.7 41.81 39.84 40.28 43.79 50.57 53.16 53.16 45.53 5.94
Чистый долг, млрд ₹
-5.87 -8.81 -14.65 -15.81 -21.46 -6.81 -31.14 -8.28 -8.84 -8.84 -15.3060 -16.25
Долг, млрд ₹
12 6 0.0692 0.1354 0.5824 0.3666 0.3309 0.4898 0.5188 0.5188 0.4577 -2.29
Interest income ₹
1.02 0.4765 0.0377 0.2638 0.1424 0.1687 0.107 1.01 2.77 0.8396 81.05
Расходы на обслуживание долга ₹
0.8492 0.7731 0.539 0.2136 0.1687 0.107 0.1311 0.1266 0.1645 0.1645 0.1396 -0.50
Чист. проц. доходы, млрд ₹
-0.6283 0.2441 -0.1294 0.5017 -0.1687 -0.107 -0.1311 -0.1266 2.77 -0.0063 -175.93
Goodwill ₹
0.5197 0.4642 0.4642 0.4642 0.1462 0.1462 0.1462 0.1462 0.1462 0.1462 0.1462 0.00
Амортизация, млрд ₹
1.51 1.01 0.9276 0.904 1.2 1.03 1.05 1.2 1.29 1.29 1.15 1.46
Себестоимость, млрд ₹
59.52 62.1 47.01 50.89 40.54 48.38 55.43 66.46 70.9 70.9 56.34 11.83
Товарно материальные запасы ₹
9.4 11.54 9.28 8.62 8.41 10.09 14.21 15.61 17.78 17.78 13.22 16.15


Share

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 17.17 17.79 18.8 16.77 8.7 20.6 47.96 58.61 88.32 88.32 44.84 58.97
Цена акции ао 1256.92 1191.52 1287.37 1209.46 2236.16 2673.61 4671 6914.95 5523.7 5523.7 4403.88 19.82
Число акций ао, млн 211.99 212.01 211.9 211.92 211.92 211.87 211.91 211.91 211.92 211.92 211.91 0.00
FCF/акцию 34.15 28.96 18.02 24.98 9.29 22.51 27.09 55.14 52.75 52.75 33.36 41.53


Efficiency

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 11.46 11.64 12.75 8.62 6.08 12.85 22.62 22.82 28.75 28.75 15.32 18.62 36.44
ROA, % 4.87 4.72 5.63 3.94 2.89 6.44 11.69 12.23 16 16 10.25 9.85 40.81
ROIC, % 9.36 12.12 12.06 8.87 15.43 25.12 32.84 19.62 18.86 22.18
ROS, % 4.69 7.73 4.2 3.81 7.57 11.96 11.89 15.48 11.98 15.48 11.65 11.78 9.62
ROCE, % 24.22 13.64 16.76 10.56 16.78 27.74 27.99 35.54 28.12 35.54 22.19 27.23 10.88
Ebit margin, % 8.16 5.71 10.82 16.22 16.04 20.93 16.12 20.93 16.03 8.30
Рентаб EBITDA, % 10.88 9.67 9.41 8.7 11.39 17.45 17.19 21.99 17.28 21.99 20.04 17.06 8.69
Чистая рентаб, % 4.42 4.69 7.73 4.2 3.81 7.57 11.96 11.89 15.48 15.48 11.65 10.14 32.36
Operation Margin, % 9.11 7.46 7.97 6.61 9.89 12.2 29.47 18 16.12 18 21.28 17.14 10.26
Доходность FCF, % 2.04 1.13 3.3 2.4 1.51 1.98 0.9304 1.33 1.05 1.41 1.34 -6.56


Coefficients

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
58.33 61.03 49.51 88.16 96.51 69.2 55.82 76.68 76.66 76.66 157.52 74.97 -4.50
P/BV
6.69 7.11 6.31 7.6 5.87 8.89 11.48 16.02 20.28 20.28 17.03 12.51 28.14
P/S
2.58 2.86 3.82 3.7 3.67 5.24 6.68 9.12 11.87 11.87 22.03 7.32 26.46
P/FCF
41.74 66.25 50.52 107.48 75.4 95.61 70.91 78.34 78.34 78.34 43.20 79.72 0.77
E/P
0.0164 0.0202 0.0113 0.0104 0.0145 0.0185 0.015 0.0136 0.0136 0.0136 0.08 0.0150 -1.27
EV/EBIT
44.81 73.09 62.99 38.9 56.34 56.37 56.48 56.37 54.22 -2.16
EV/EBITDA
32.54 25.91 31.37 36.99 47.85 59.72 36.16 52.57 53.63 53.63 104.41 49.99 2.31
EV/S
3.09 2.51 3.48 4.17 6.8 6.31 9.04 11.8 9.11 11.8 22.17 8.61 6.02
EV/FCF
91.1 29.51 47.53 122 97.92 93.41 80.8 127.56 80.81 127.56 156.45 96.10 -3.77
Debt/EBITDA
0.7278 0.0082 0.0199 0.1162 0.0469 0.0223 0.0273 0.0195 0.0273 0.0195 1.16 0.0287 -10.26
Netdebt/Ebitda
-0.9037 -2.29 -2.32 -4.28 -0.8718 -2.1 -0.461 -0.3324 -0.4621 -0.3324 0.67 -0.8455 -11.92
Debt/Ratio
0.162 0.0776 0.0018 0.0077 0.0045 0.0036 0.0045 0.0042 0.0045 0.0042 0.12 0.0043 0.00
Debt/Equity
0.3989 0.1828 0.0038 0.0161 0.0091 0.0067 0.0082 0.0073 0.0516 0.0073 1.70 0.0166 41.49
Debt/Net Income
4 1.59 0.0446 0.2657 0.0705 0.0326 0.0394 0.0277 0.0394 0.0277 6.66 0.0419 -10.99
Бета
0.7578 2.64 3.29 3.29 2.86 2.23 63.13
Индекс Альтмана
4.04 3.99 5.16 4.13 5.84 8.35 12.97 10.6 10.6 10.6 11.78 9.67 12.66


Dividends

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.9409 0.9437 1.02 1.12 1.23 1.02 1.06 2.33 7.26 2.2 2.58 42.63
Дивиденд
3.7 4 4.4 4.8 9.6 5 5.2 11 34.46 34.46 13.05 29.12
Див доход, ао, %
0.3574 0.3309 0.3686 0.3803 0.9616 0.2946 0.4841 0.2564 0.5035 0.3741 0.93 0.5000 -12.14
Дивиденды / прибыль, %
25.08 24.29 22 40.42 46.4 20.39 10.84 18.77 38.82 38.82 24.29 27.04 -3.50


Pay for your subscription

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

Subscribe

Other

IFRS
Reporting Annual
2023 CAGR 5
Персонал, чел
3139 0.00