Beurs gesloten -
Nyse
22:00:02 23-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
16,99
USD
|
-9,96%
|
|
-11,23%
|
+4,81%
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
473.337
|
152.202
|
119.260
|
141.868
|
149.708
|
-
|
-
|
Bedrijfswaarde
1 |
433.880
|
102.807
|
69.952
|
141.868
|
103.006
|
88.739
|
77.429
|
K/w-verhouding
|
423
x
|
-290
x
|
-82,3
x
|
23,5
x
|
25,4
x
|
21
x
|
17,3
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
1,47%
|
1,06%
|
1,37%
|
Marktkapitalisatie/omzet
|
6,72
x
|
1,88
x
|
1,97
x
|
1,82
x
|
1,8
x
|
1,6
x
|
1,53
x
|
Bedrijfswaarde/omzet
|
6,16
x
|
1,27
x
|
1,15
x
|
1,82
x
|
1,24
x
|
0,95
x
|
0,79
x
|
Bedrijfswaarde/EBITDA
|
56,1
x
|
22,8
x
|
14,7
x
|
12,5
x
|
10,9
x
|
7,95
x
|
5,53
x
|
Bedrijfswaarde/FCF
|
51,2
x
|
47,5
x
|
9,12
x
|
-
|
10,1
x
|
8,08
x
|
5,84
x
|
FCF Yield
|
1,95%
|
2,11%
|
11%
|
-
|
9,92%
|
12,4%
|
17,1%
|
Price to Book
|
21,4
x
|
1,69
x
|
1,66
x
|
-
|
1,88
x
|
1,68
x
|
1,59
x
|
Aantal aandelen (in duizenden)
|
1.178.779
|
1.190.898
|
1.238.614
|
1.233.129
|
1.216.727
|
-
|
-
|
Referentieprijs
2 |
401,5
|
127,8
|
96,28
|
115,0
|
123,0
|
123,0
|
123,0
|
Datum van publicatie
|
15-03-21
|
09-03-22
|
16-03-23
|
14-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
70.481
|
80.752
|
60.669
|
77.777
|
83.114
|
93.352
|
98.060
|
EBITDA
1 |
7.738
|
4.504
|
4.744
|
11.345
|
9.426
|
11.163
|
13.996
|
Bedrijfsresultaat (EBIT)
1 |
5.935
|
1.400
|
2.307
|
8.719
|
6.975
|
9.322
|
12.620
|
Operationele Marge
|
8,42%
|
1,73%
|
3,8%
|
11,21%
|
8,39%
|
9,99%
|
12,87%
|
Resultaat voor belastingen (EBT)
1 |
4.387
|
1.141
|
292,3
|
7.884
|
7.480
|
8.903
|
10.179
|
Nettowinst (verlies)
1 |
2.778
|
-524,1
|
-1.386
|
5.883
|
4.583
|
7.203
|
8.044
|
Nettomarge
|
3,94%
|
-0,65%
|
-2,28%
|
7,56%
|
5,51%
|
7,72%
|
8,2%
|
WPA
2 |
0,9500
|
-0,4400
|
-1,170
|
4,890
|
4,846
|
5,868
|
7,124
|
Free Cash Flow
1 |
8.475
|
2.165
|
7.668
|
-
|
10.214
|
10.986
|
13.260
|
FCF-marge
|
12,02%
|
2,68%
|
12,64%
|
-
|
12,29%
|
11,77%
|
13,52%
|
Kasstroomconversie (ebitda)
|
109,53%
|
48,07%
|
161,64%
|
-
|
108,36%
|
98,42%
|
94,74%
|
Kasstroomconversie (nettowinst)
|
305,12%
|
-
|
-
|
-
|
222,85%
|
152,51%
|
164,85%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
1,806
|
1,307
|
1,680
|
Datum van publicatie
|
15-03-21
|
09-03-22
|
16-03-23
|
14-03-24
|
-
|
-
|
-
|
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
1 |
17.786
|
12.548
|
13.777
|
17.597
|
16.747
|
20.278
|
19.484
|
17.811
|
20.204
|
16.377
|
21.432
|
-
|
-
|
EBITDA
1 |
484,3
|
340,9
|
-104
|
2.343
|
2.164
|
4.625
|
2.505
|
2.515
|
1.700
|
1.666
|
2.295
|
3.540
|
3.277
|
Bedrijfsresultaat (EBIT)
1 |
-397,7
|
-449,6
|
-690,2
|
2.108
|
1.339
|
3.830
|
2.148
|
1.886
|
855,8
|
959,5
|
1.967
|
2.797
|
2.852
|
Operationele Marge
|
-2,24%
|
-3,58%
|
-5,01%
|
11,98%
|
7,99%
|
18,89%
|
11,02%
|
10,59%
|
4,24%
|
5,86%
|
9,18%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-663,8
|
-431,7
|
-1.434
|
1.156
|
1.003
|
3.878
|
1.573
|
1.672
|
761,7
|
839
|
1.911
|
2.005
|
2.456
|
Nettowinst (verlies)
1 |
-929,7
|
-618
|
-1.868
|
723,2
|
377
|
2.747
|
1.309
|
1.158
|
669,6
|
431,8
|
1.327
|
1.719
|
1.157
|
Nettomarge
|
-5,23%
|
-4,92%
|
-13,56%
|
4,11%
|
2,25%
|
13,55%
|
6,72%
|
6,5%
|
3,31%
|
2,64%
|
6,19%
|
-
|
-
|
WPA
2 |
-0,7800
|
-0,5200
|
-1,570
|
0,6000
|
0,3100
|
2,260
|
1,080
|
0,9700
|
0,5600
|
0,3700
|
1,290
|
1,790
|
0,6000
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
09-03-22
|
31-05-22
|
23-08-22
|
30-11-22
|
16-03-23
|
18-05-23
|
31-08-23
|
08-11-23
|
14-03-24
|
23-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
39.457
|
49.395
|
49.308
|
-
|
46.702
|
60.969
|
72.279
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
8.475
|
2.165
|
7.668
|
-
|
10.214
|
10.986
|
13.260
|
ROE (netto-inkomsten/eigen vermogen)
|
19,8%
|
3,43%
|
4,2%
|
-
|
12,7%
|
10,4%
|
11,1%
|
ROA (netto-inkomsten/totale activa)
|
6,67%
|
2,24%
|
2,72%
|
-
|
5,21%
|
5,91%
|
6,3%
|
Totale activa
1 |
41.674
|
-23.369
|
-50.914
|
-
|
88.011
|
121.965
|
127.748
|
Nettoactief per aandeel
2 |
18,80
|
75,70
|
57,90
|
-
|
65,40
|
73,40
|
77,50
|
Cashflow per aandeel
2 |
4,130
|
1,010
|
7,110
|
-
|
12,30
|
14,20
|
15,40
|
Capex
1 |
887
|
1.430
|
793
|
-
|
1.183
|
1.099
|
1.085
|
Capex/omzet
|
1,26%
|
1,77%
|
1,31%
|
-
|
1,42%
|
1,18%
|
1,11%
|
Datum van publicatie
|
15-03-21
|
09-03-22
|
16-03-23
|
14-03-24
|
-
|
-
|
-
|
Laatste slotkoers
123
CNY Gemiddelde koersdoel
153,6
CNY Spread / Gemiddelde doel +24,85% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,81% | 20,67 mld. | | -5,84% | 26,44 mld. | | -17,09% | 9,91 mld. | | -30,64% | 9,39 mld. | | +3,79% | 9,32 mld. | | -8,53% | 6,45 mld. | | -9,27% | 5,58 mld. | | +31,90% | 4,31 mld. | | -7,51% | 2,41 mld. | | -3,70% | 2,38 mld. |
andere onroerend goed diensten
|