slotkoers
Shanghai S.E.
00:00:00 28-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
8,18
CNY
|
-1,92%
|
|
-2,15%
|
-12,70%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
153.176
|
144.055
|
137.560
|
98.375
|
102.981
|
90.869
|
-
|
-
|
Bedrijfswaarde
1 |
374.043
|
384.623
|
265.242
|
168.057
|
374.751
|
181.841
|
90.869
|
90.869
|
K/w-verhouding
|
18,6
x
|
14,3
x
|
12,5
x
|
17,4
x
|
117
x
|
17,5
x
|
14,7
x
|
13,8
x
|
Dividendrendement
|
0,97%
|
1,94%
|
2,45%
|
2,42%
|
1,07%
|
2,47%
|
2,93%
|
3,14%
|
Marktkapitalisatie/omzet
|
2,97
x
|
3,77
x
|
2,92
x
|
2,29
x
|
4,49
x
|
3,33
x
|
2,96
x
|
2,9
x
|
Bedrijfswaarde/omzet
|
7,26
x
|
10,1
x
|
5,63
x
|
3,91
x
|
16,3
x
|
6,66
x
|
2,96
x
|
2,9
x
|
Bedrijfswaarde/EBITDA
|
26.567.678
x
|
23.024.061
x
|
-
|
17.099.234
x
|
124.635.743
x
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
18.653.916
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,41
x
|
1,09
x
|
0,98
x
|
0,69
x
|
0,75
x
|
0,63
x
|
0,62
x
|
0,61
x
|
Aantal aandelen (in duizenden)
|
11.501.700
|
13.064.200
|
13.064.200
|
13.064.200
|
13.022.693
|
12.987.126
|
-
|
-
|
Referentieprijs
2 |
15,46
|
12,86
|
12,26
|
8,690
|
9,370
|
8,180
|
8,180
|
8,180
|
Datum van publicatie
|
26-03-20
|
26-02-21
|
18-03-22
|
30-03-23
|
28-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
51.552
|
38.220
|
47.131
|
43.015
|
22.953
|
27.292
|
30.720
|
31.988
|
EBITDA
|
14.079
|
16.705
|
-
|
9.828
|
3.007
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
13.376
|
15.862
|
18.557
|
8.247
|
1.451
|
6.736
|
8.099
|
9.074
|
Operationele Marge
|
25,95%
|
41,5%
|
39,37%
|
19,17%
|
6,32%
|
24,68%
|
26,36%
|
28,37%
|
Resultaat voor belastingen (EBT)
1 |
13.872
|
15.757
|
18.544
|
7.999
|
1.566
|
7.929
|
9.494
|
9.546
|
Nettowinst (verlies)
1 |
9.523
|
10.875
|
12.827
|
6.545
|
1.008
|
6.269
|
7.274
|
7.878
|
Nettomarge
|
18,47%
|
28,45%
|
27,21%
|
15,22%
|
4,39%
|
22,97%
|
23,68%
|
24,63%
|
WPA
2 |
0,8300
|
0,9000
|
0,9800
|
0,5000
|
0,0800
|
0,4677
|
0,5582
|
0,5925
|
Free Cash Flow
|
20.052
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
38,9%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
142,42%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
210,56%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,1500
|
0,2500
|
0,3000
|
0,2100
|
0,1000
|
0,2024
|
0,2400
|
0,2570
|
Datum van publicatie
|
26-03-20
|
26-02-21
|
18-03-22
|
30-03-23
|
28-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
|
8.264
|
-
|
7.973
|
6.834
|
7.192
|
8.520
|
8.448
|
5.605
|
379
|
4.762
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
1.558
|
-
|
4.289
|
1.691
|
-
|
3.346
|
1.906
|
993,8
|
-
|
-
|
13.673
|
13.680
|
14.229
|
Nettowinst (verlies)
|
1.000
|
-
|
3.258
|
1.318
|
-
|
-
|
1.396
|
532,1
|
-
|
911,3
|
-
|
-
|
-
|
Nettomarge
|
12,1%
|
-
|
40,86%
|
19,28%
|
-
|
-
|
16,52%
|
9,49%
|
-
|
19,14%
|
-
|
-
|
-
|
WPA
2 |
0,0700
|
0,1100
|
0,2500
|
0,1100
|
0,0300
|
0,1900
|
0,1000
|
0,0400
|
-0,2500
|
-
|
0,1500
|
0,1500
|
0,1500
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
18-03-22
|
26-04-22
|
26-08-22
|
28-10-22
|
30-03-23
|
28-04-23
|
30-08-23
|
30-10-23
|
28-03-24
|
26-04-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
220.867
|
240.569
|
127.683
|
69.681
|
271.770
|
90.972
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
15,69
x
|
14,4
x
|
-
|
7,09
x
|
90,39
x
|
-
|
-
|
-
|
Free Cash Flow
|
20.052
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
7,81%
|
7,88%
|
8,09%
|
3,99%
|
0,61%
|
3,69%
|
3,62%
|
4,08%
|
ROA (netto-inkomsten/totale activa)
|
1,57%
|
1,63%
|
1,78%
|
0,87%
|
0,13%
|
0,72%
|
0,84%
|
0,88%
|
Totale activa
1 |
605.805
|
665.569
|
719.499
|
749.238
|
754.231
|
869.421
|
870.357
|
894.141
|
Nettoactief per aandeel
2 |
11,00
|
11,80
|
12,50
|
12,60
|
12,50
|
12,90
|
13,30
|
13,50
|
Cashflow per aandeel
|
-
|
-
|
4,040
|
0,6800
|
-
|
-
|
-
|
-
|
Capex
|
2.606
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
5,06%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26-03-20
|
26-02-21
|
18-03-22
|
30-03-23
|
28-03-24
|
-
|
-
|
-
|
Laatste slotkoers
8,18
CNY Gemiddelde koersdoel
8,507
CNY Spread / Gemiddelde doel +4,00% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -12,70% | 12,54 mld. | | -14,28% | 32,71 mld. | | +12,00% | 9,21 mld. | | +3,11% | 9,07 mld. | | +17,30% | 4,15 mld. | | +3,05% | 4,07 mld. | | -2,23% | 2,87 mld. | | -1,05% | 2,82 mld. | | +5,96% | 2,59 mld. | | +11,09% | 996 mln. |
Investeringsbankieren
|