slotkoers
Shanghai S.E.
00:00:00 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
8,87
CNY
|
-2,53%
|
|
-2,74%
|
+50,85%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
50.110
|
38.082
|
33.242
|
45.426
|
47.886
|
72.236
|
-
|
-
|
Bedrijfswaarde
1 |
70.002
|
57.722
|
50.053
|
61.284
|
62.980
|
89.551
|
90.168
|
88.381
|
K/w-verhouding
|
30,6
x
|
13,8
x
|
8,54
x
|
9,16
x
|
9,8
x
|
11,1
x
|
9,71
x
|
9,22
x
|
Dividendrendement
|
1,21%
|
2,19%
|
2,68%
|
3,4%
|
4,05%
|
3,78%
|
3,94%
|
4,13%
|
Marktkapitalisatie/omzet
|
3,44
x
|
2,11
x
|
1,36
x
|
1,53
x
|
1,85
x
|
2,44
x
|
2,36
x
|
2,24
x
|
Bedrijfswaarde/omzet
|
4,81
x
|
3,19
x
|
2,05
x
|
2,06
x
|
2,43
x
|
3,02
x
|
2,95
x
|
2,74
x
|
Bedrijfswaarde/EBITDA
|
14,8
x
|
10,6
x
|
7,3
x
|
7,21
x
|
7,94
x
|
8,45
x
|
7,47
x
|
7,08
x
|
Bedrijfswaarde/FCF
|
101
x
|
-
|
-
|
11,6
x
|
13,6
x
|
16,4
x
|
13
x
|
12
x
|
FCF Yield
|
0,99%
|
-
|
-
|
8,66%
|
7,34%
|
6,09%
|
7,69%
|
8,33%
|
Price to Book
|
1,98
x
|
1,49
x
|
1,26
x
|
1,37
x
|
1,3
x
|
1,74
x
|
1,55
x
|
1,39
x
|
Aantal aandelen (in duizenden)
|
7.279.964
|
8.088.176
|
8.107.842
|
8.126.250
|
8.143.806
|
8.143.806
|
-
|
-
|
Referentieprijs
2 |
6,883
|
4,708
|
4,100
|
5,590
|
5,880
|
8,870
|
8,870
|
8,870
|
Datum van publicatie
|
02-04-20
|
25-03-21
|
27-03-22
|
29-03-23
|
27-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
14.556
|
18.073
|
24.412
|
29.708
|
25.881
|
29.620
|
30.596
|
32.223
|
EBITDA
1 |
4.719
|
5.464
|
6.852
|
8.497
|
7.932
|
10.600
|
12.072
|
12.487
|
Bedrijfsresultaat (EBIT)
1 |
1.684
|
2.983
|
4.390
|
5.988
|
5.272
|
7.814
|
8.563
|
9.050
|
Operationele Marge
|
11,57%
|
16,5%
|
17,98%
|
20,15%
|
20,37%
|
26,38%
|
27,99%
|
28,09%
|
Resultaat voor belastingen (EBT)
1 |
1.676
|
2.951
|
4.343
|
5.934
|
5.415
|
7.850
|
8.529
|
9.026
|
Nettowinst (verlies)
1 |
1.613
|
2.777
|
3.609
|
5.086
|
4.837
|
6.570
|
7.448
|
7.836
|
Nettomarge
|
11,08%
|
15,37%
|
14,78%
|
17,12%
|
18,69%
|
22,18%
|
24,34%
|
24,32%
|
WPA
2 |
0,2250
|
0,3417
|
0,4800
|
0,6100
|
0,6000
|
0,7967
|
0,9134
|
0,9621
|
Free Cash Flow
1 |
695,8
|
-
|
-
|
5.306
|
4.624
|
5.458
|
6.931
|
7.358
|
FCF-marge
|
4,78%
|
-
|
-
|
17,86%
|
17,86%
|
18,43%
|
22,65%
|
22,84%
|
Kasstroomconversie (ebitda)
|
14,74%
|
-
|
-
|
62,44%
|
58,29%
|
51,49%
|
57,41%
|
58,93%
|
Kasstroomconversie (nettowinst)
|
43,14%
|
-
|
-
|
104,32%
|
95,59%
|
83,08%
|
93,06%
|
93,9%
|
Dividend per aandeel
2 |
0,0833
|
0,1033
|
0,1100
|
0,1900
|
0,2380
|
0,3350
|
0,3499
|
0,3662
|
Datum van publicatie
|
02-04-20
|
25-03-21
|
27-03-22
|
29-03-23
|
27-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
950,1
|
2.029
|
1.305
|
1.584
|
2.889
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
1 |
-
|
0,2800
|
0,1600
|
0,2000
|
-
|
0,1200
|
0,1300
|
0,1400
|
0,2000
|
0,1200
|
0,1400
|
0,1700
|
0,1600
|
0,1500
|
0,2400
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25-08-21
|
27-03-22
|
29-04-22
|
30-08-22
|
30-08-22
|
19-10-22
|
29-03-23
|
28-04-23
|
28-08-23
|
30-10-23
|
27-03-24
|
29-04-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
19.892
|
19.641
|
16.811
|
15.858
|
15.094
|
17.316
|
17.932
|
16.145
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,215
x
|
3,594
x
|
2,453
x
|
1,866
x
|
1,903
x
|
1,634
x
|
1,485
x
|
1,293
x
|
Free Cash Flow
1 |
696
|
-
|
-
|
5.306
|
4.624
|
5.458
|
6.931
|
7.359
|
ROE (netto-inkomsten/eigen vermogen)
|
7,68%
|
10,7%
|
13,8%
|
17,1%
|
13,3%
|
16,5%
|
16,5%
|
15,6%
|
ROA (netto-inkomsten/totale activa)
|
3,08%
|
4,6%
|
5,9%
|
8,1%
|
-
|
10,3%
|
11,4%
|
11,5%
|
Totale activa
1 |
52.386
|
60.354
|
61.150
|
62.803
|
-
|
64.096
|
65.414
|
68.272
|
Nettoactief per aandeel
2 |
3,480
|
3,160
|
3,260
|
4,070
|
4,530
|
5,090
|
5,720
|
6,390
|
Cashflow per aandeel
2 |
0,6400
|
0,9400
|
0,8700
|
0,8600
|
1,100
|
1,020
|
1,300
|
1,400
|
Capex
1 |
3.379
|
1.189
|
425
|
1.689
|
4.294
|
2.500
|
2.928
|
3.896
|
Capex/omzet
|
23,22%
|
6,58%
|
1,74%
|
5,69%
|
16,59%
|
8,44%
|
9,57%
|
12,09%
|
Datum van publicatie
|
02-04-20
|
25-03-21
|
27-03-22
|
29-03-23
|
27-03-24
|
-
|
-
|
-
|
Laatste slotkoers
8,87
CNY Gemiddelde koersdoel
10,14
CNY Spread / Gemiddelde doel +14,32% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +50,85% | 9,97 mld. | | +28,96% | 33,18 mld. | | +66,37% | 31,84 mld. | | +14,05% | 14,56 mld. | | +14,77% | 11,95 mld. | | +21,83% | 11,21 mld. | | +15,61% | 10,24 mld. | | -8,07% | 8,97 mld. | | +6,27% | 8,2 mld. | | +39,38% | 7,68 mld. |
Zeevracht & Logistiek - Andere
|