MIDEA GROUP CO., LTD. Toevoegen aan een lijst
Financiën Midea Group Co., Ltd.
Aandelen
000333
CNE100001QQ5
Apparaten, gereedschappen & huishoudelijke artikelen
|
slotkoers
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 65,74 CNY | +0,50% |
|
-5,19% | +20,34% |
| 10/05 | Midea onthult revolutionair EVOX G3 warmtepompsysteem | CI |
| 09/05 | Midea Group Co. Implementeert dividend in contanten voor 2023, betaalbaar op 15 mei 2024 | CI |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 403.167 | 687.063 | 506.827 | 355.169 | 377.351 | 450.776 | - | - |
| Bedrijfswaarde 1 | 380.710 | 664.934 | 489.014 | 366.158 | 368.311 | 396.796 | 380.903 | 361.112 |
| K/w-verhouding | 16,3 x | 25,2 x | 17,8 x | 12 x | 11,1 x | 12,2 x | 11,1 x | 10,1 x |
| Dividendrendement | 2,75% | 1,63% | 2,3% | 4,83% | 5,49% | 4,94% | 5,28% | 5,93% |
| Marktkapitalisatie/omzet | 1,45 x | 2,42 x | 1,49 x | 1,03 x | 1,01 x | 1,12 x | 1,04 x | 0,97 x |
| Bedrijfswaarde/omzet | 1,37 x | 2,34 x | 1,43 x | 1,06 x | 0,99 x | 0,98 x | 0,88 x | 0,78 x |
| Bedrijfswaarde/EBITDA | 10,9 x | 18,2 x | 14,2 x | 9,83 x | 8,46 x | 8,68 x | 7,59 x | 6,69 x |
| Bedrijfswaarde/FCF | 10,8 x | 26,4 x | 17,1 x | 13,3 x | 7,09 x | 11,3 x | 9,06 x | 7,91 x |
| FCF Yield | 9,26% | 3,79% | 5,85% | 7,52% | 14,1% | 8,86% | 11% | 12,6% |
| Price to Book | 3,99 x | 5,89 x | 4,13 x | 2,54 x | 2,36 x | 2,55 x | 2,32 x | 2,11 x |
| Aantal aandelen (in duizenden) | 6.921.319 | 6.979.510 | 6.866.642 | 6.856.535 | 6.907.402 | 6.856.951 | - | - |
| Referentieprijs 2 | 58,25 | 98,44 | 73,81 | 51,80 | 54,63 | 65,74 | 65,74 | 65,74 |
| Datum van publicatie | 29-04-20 | 29-04-21 | 29-04-22 | 28-04-23 | 27-03-24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 278.216 | 284.221 | 341.233 | 343.918 | 372.037 | 403.326 | 434.354 | 465.719 |
| EBITDA 1 | 34.851 | 36.514 | 34.369 | 37.264 | 43.523 | 45.713 | 50.212 | 54.007 |
| Bedrijfsresultaat (EBIT) 1 | 29.683 | 31.493 | 33.281 | 34.763 | 40.317 | 42.022 | 45.767 | 50.125 |
| Operationele Marge | 10,67% | 11,08% | 9,75% | 10,11% | 10,84% | 10,42% | 10,54% | 10,76% |
| Resultaat voor belastingen (EBT) 1 | 29.929 | 31.664 | 33.718 | 34.956 | 40.277 | 44.530 | 48.913 | 53.428 |
| Nettowinst (verlies) 1 | 24.211 | 27.223 | 28.574 | 29.554 | 33.720 | 37.359 | 41.069 | 45.029 |
| Nettomarge | 8,7% | 9,58% | 8,37% | 8,59% | 9,06% | 9,26% | 9,46% | 9,67% |
| WPA 2 | 3,580 | 3,900 | 4,140 | 4,330 | 4,920 | 5,381 | 5,919 | 6,498 |
| Free Cash Flow 1 | 35.264 | 25.174 | 28.603 | 27.545 | 51.980 | 35.175 | 42.021 | 45.649 |
| FCF-marge | 12,68% | 8,86% | 8,38% | 8,01% | 13,97% | 8,72% | 9,67% | 9,8% |
| Kasstroomconversie (ebitda) | 101,18% | 68,94% | 83,22% | 73,92% | 119,43% | 76,95% | 83,69% | 84,52% |
| Kasstroomconversie (nettowinst) | 145,65% | 92,47% | 100,1% | 93,2% | 154,15% | 94,16% | 102,32% | 101,38% |
| Dividend per aandeel 2 | 1,600 | 1,600 | 1,700 | 2,500 | 3,000 | 3,247 | 3,474 | 3,900 |
| Datum van publicatie | 29-04-20 | 29-04-21 | 29-04-22 | 28-04-23 | 27-03-24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2019 S2 | 2020 S1 | 2020 S2 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2022 S2 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2023 S2 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2024 S2 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 124.446 | 139.067 | 145.154 | 79.891 | 90.381 | 92.280 | 182.661 | 87.706 | 73.551 | 161.257 | 96.263 | 100.725 | 196.988 | 94.122 | 80.927 | 175.049 | 106.102 | 108.911 | 211.048 | 101.832 | 87.562 | 187.484 | 113.109 | 118.403 |
| EBITDA | - | - | - | 4.864 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 10.884 | 16.375 | 15.118 | 6.206 | 8.316 | 10.408 | - | 9.939 | 6.101 | 16.039 | 9.585 | 14.528 | 19.257 | 11.695 | 6.538 | 18.233 | 10.653 | 12.180 | 19.288 | 11.099 | - | 18.520 | - | - |
| Operationele Marge | 8,75% | 11,78% | 10,42% | 7,77% | 9,2% | 11,28% | - | 11,33% | 8,29% | 9,95% | 9,96% | 14,42% | 9,78% | 12,43% | 8,08% | 10,42% | 10,04% | 11,18% | 9,14% | 10,9% | - | 9,88% | - | - |
| Resultaat voor belastingen (EBT) | 11.040 | 16.396 | 15.267 | 6.375 | - | 10.470 | - | 10.051 | 6.072 | 16.123 | - | 12.495 | 22.107 | 11.675 | 6.495 | 18.170 | - | - | 19.761 | - | - | 18.993 | - | - |
| Nettowinst (verlies) | 9.024 | 13.928 | 13.295 | 5.118 | 7.178 | 8.818 | 15.995 | 8.474 | 5.084 | 13.558 | 8.042 | 10.190 | 18.232 | 9.485 | 6.002 | 15.488 | 9.000 | - | - | - | - | - | - | - |
| Nettomarge | 7,25% | 10,02% | 9,16% | 6,41% | 7,94% | 9,56% | 8,76% | 9,66% | 6,91% | 8,41% | 8,35% | 10,12% | 9,26% | 10,08% | 7,42% | 8,85% | 8,48% | - | - | - | - | - | - | - |
| WPA 2 | - | - | - | 0,7500 | 1,050 | 1,290 | - | 1,240 | 0,7500 | - | 1,180 | 1,480 | 2,660 | 1,390 | 0,8700 | 2,260 | 1,310 | 1,650 | - | 1,530 | 0,9400 | - | - | - |
| Dividend per aandeel 2 | - | - | - | 1,700 | - | - | - | - | 2,500 | - | - | - | - | - | 3,000 | - | - | - | - | - | 2,249 | - | - | - |
| Datum van publicatie | 29-04-20 | 30-08-20 | 29-04-21 | 29-04-22 | 29-04-22 | 30-08-22 | 30-08-22 | 28-10-22 | 28-04-23 | 28-04-23 | 28-04-23 | 30-08-23 | 30-08-23 | 31-10-23 | 27-03-24 | 27-03-24 | 29-04-24 | - | - | - | - | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | 10.990 | - | - | - | - |
| Nettokaspositie 1 | 22.457 | 22.129 | 17.812 | - | 9.040 | 53.980 | 69.873 | 89.664 |
| Hefboom (schuld/ebitda) | - | - | - | 0,2949 x | - | - | - | - |
| Free Cash Flow 1 | 35.264 | 25.174 | 28.603 | 27.545 | 51.980 | 35.175 | 42.021 | 45.649 |
| ROE (netto-inkomsten/eigen vermogen) | 26,4% | 25% | 24,1% | 22,2% | 22,2% | 21,2% | 20,9% | 20,9% |
| ROA (netto-inkomsten/totale activa) | 8,56% | 8,22% | 7,64% | - | 7,42% | 7,44% | 7,72% | 8% |
| Totale activa 1 | 282.841 | 331.180 | 374.162 | - | 454.300 | 502.341 | 531.916 | 562.785 |
| Nettoactief per aandeel 2 | 14,60 | 16,70 | 17,90 | 20,40 | 23,20 | 25,80 | 28,30 | 31,20 |
| Cashflow per aandeel 2 | 5,540 | 4,200 | 5,020 | 4,950 | 8,240 | 9,810 | 7,890 | 7,340 |
| Capex 1 | 3.326 | 4.383 | 6.489 | 7.113 | 5.923 | 6.187 | 6.621 | 6.239 |
| Capex/omzet | 1,2% | 1,54% | 1,9% | 2,07% | 1,59% | 1,53% | 1,52% | 1,34% |
| Datum van publicatie | 29-04-20 | 29-04-21 | 29-04-22 | 28-04-23 | 27-03-24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
B
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
22
Laatste slotkoers
65,74
CNY
Gemiddelde koersdoel
79,98
CNY
Spread / Gemiddelde doel
+21,66%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +20,34% | 62,24 mld. | |
| +43,10% | 36,31 mld. | |
| +46,88% | 10,51 mld. | |
| -0,44% | 6,7 mld. | |
| +7,30% | 6,26 mld. | |
| +1,25% | 5,03 mld. | |
| +8,65% | 4,8 mld. | |
| -9,56% | 3,26 mld. | |
| +16,10% | 2,7 mld. | |
| -14,30% | 2,47 mld. |
- Beurs
- Aandelen
- Koers 000333
- Financiën Midea Group Co., Ltd.