slotkoers
Shanghai S.E.
00:00:00 30-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
56,7
CNY
|
0,00%
|
|
-2,76%
|
-22,86%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
18.388
|
40.543
|
58.408
|
64.558
|
81.001
|
65.929
|
-
|
-
|
Bedrijfswaarde
1 |
18.312
|
40.156
|
58.681
|
68.101
|
85.378
|
68.593
|
68.833
|
68.251
|
K/w-verhouding
|
40,5
x
|
64,1
x
|
57
x
|
38
x
|
37,7
x
|
22,6
x
|
17,4
x
|
14,2
x
|
Dividendrendement
|
1,09%
|
0,45%
|
0,52%
|
0,79%
|
0,76%
|
1,27%
|
1,62%
|
1,92%
|
Marktkapitalisatie/omzet
|
3,43
x
|
6,23
x
|
5,1
x
|
4,04
x
|
4,11
x
|
2,5
x
|
1,95
x
|
1,61
x
|
Bedrijfswaarde/omzet
|
3,42
x
|
6,17
x
|
5,12
x
|
4,26
x
|
4,33
x
|
2,6
x
|
2,04
x
|
1,67
x
|
Bedrijfswaarde/EBITDA
|
19,9
x
|
34,3
x
|
33,2
x
|
24,2
x
|
23,1
x
|
14
x
|
11,2
x
|
9,3
x
|
Bedrijfswaarde/FCF
|
60,9
x
|
-153
x
|
-25,7
x
|
-21,8
x
|
410
x
|
181
x
|
45,4
x
|
40,3
x
|
FCF Yield
|
1,64%
|
-0,65%
|
-3,89%
|
-4,58%
|
0,24%
|
0,55%
|
2,2%
|
2,48%
|
Price to Book
|
2,49
x
|
5,21
x
|
5,52
x
|
5,39
x
|
5,88
x
|
3,84
x
|
3,19
x
|
2,69
x
|
Aantal aandelen (in duizenden)
|
1.054.988
|
1.054.988
|
1.102.047
|
1.102.047
|
1.102.049
|
1.162.776
|
-
|
-
|
Referentieprijs
2 |
17,43
|
38,43
|
53,00
|
58,58
|
73,50
|
56,70
|
56,70
|
56,70
|
Datum van publicatie
|
28-04-20
|
06-04-21
|
14-03-22
|
09-04-23
|
15-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.359
|
6.511
|
11.463
|
15.993
|
19.729
|
26.388
|
33.799
|
40.922
|
EBITDA
1 |
919,9
|
1.169
|
1.770
|
2.813
|
3.701
|
4.897
|
6.121
|
7.338
|
Bedrijfsresultaat (EBIT)
1 |
531,5
|
706,1
|
1.145
|
1.978
|
2.502
|
3.359
|
4.349
|
5.329
|
Operationele Marge
|
9,92%
|
10,84%
|
9,99%
|
12,37%
|
12,68%
|
12,73%
|
12,87%
|
13,02%
|
Resultaat voor belastingen (EBT)
1 |
528,8
|
710,1
|
1.146
|
1.960
|
2.486
|
3.296
|
4.295
|
5.262
|
Nettowinst (verlies)
1 |
456,2
|
628,2
|
1.017
|
1.700
|
2.153
|
2.873
|
3.736
|
4.587
|
Nettomarge
|
8,51%
|
9,65%
|
8,87%
|
10,63%
|
10,91%
|
10,89%
|
11,05%
|
11,21%
|
WPA
2 |
0,4300
|
0,6000
|
0,9300
|
1,540
|
1,950
|
2,508
|
3,250
|
3,999
|
Free Cash Flow
1 |
300,8
|
-261,8
|
-2.282
|
-3.119
|
208,4
|
379,3
|
1.516
|
1.694
|
FCF-marge
|
5,61%
|
-4,02%
|
-19,91%
|
-19,5%
|
1,06%
|
1,44%
|
4,49%
|
4,14%
|
Kasstroomconversie (ebitda)
|
32,71%
|
-
|
-
|
-
|
5,63%
|
7,75%
|
24,78%
|
23,09%
|
Kasstroomconversie (nettowinst)
|
65,94%
|
-
|
-
|
-
|
9,68%
|
13,2%
|
40,6%
|
36,93%
|
Dividend per aandeel
2 |
0,1900
|
0,1720
|
0,2780
|
0,4630
|
0,5560
|
0,7183
|
0,9182
|
1,090
|
Datum van publicatie
|
28-04-20
|
06-04-21
|
14-03-22
|
09-04-23
|
15-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
3.640
|
-
|
4.889
|
4.469
|
4.692
|
4.991
|
5.577
|
5.688
|
5.953
|
6.739
|
7.573
|
7.336
|
7.703
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
973,4
|
1.298
|
1.483
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
508,7
|
-
|
732,8
|
568
|
648,7
|
745,5
|
768,9
|
911,4
|
1.035
|
-
|
-
|
Operationele Marge
|
-
|
-
|
10,4%
|
-
|
15,62%
|
11,38%
|
11,63%
|
13,11%
|
12,92%
|
13,53%
|
13,66%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
728,9
|
567,2
|
644,6
|
783,5
|
683,9
|
920,8
|
1.056
|
-
|
-
|
Nettowinst (verlies)
1 |
263,9
|
500,9
|
-
|
-
|
643,8
|
503
|
555,6
|
645,4
|
595,3
|
802,6
|
921,1
|
-
|
-
|
Nettomarge
|
7,25%
|
-
|
-
|
-
|
13,72%
|
10,08%
|
9,96%
|
11,35%
|
10%
|
11,91%
|
12,16%
|
-
|
-
|
WPA
2 |
-
|
0,4200
|
0,4800
|
-
|
0,5800
|
0,4600
|
0,5000
|
0,5600
|
0,5800
|
0,6128
|
0,7853
|
0,6200
|
0,7400
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,7188
|
-
|
-
|
Datum van publicatie
|
14-03-22
|
27-10-22
|
09-04-23
|
21-04-23
|
28-08-23
|
30-10-23
|
15-03-24
|
26-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
272
|
3.543
|
4.377
|
2.663
|
2.903
|
2.322
|
Nettokaspositie
1 |
76,8
|
387
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
0,1538
x
|
1,26
x
|
1,183
x
|
0,5438
x
|
0,4743
x
|
0,3164
x
|
Free Cash Flow
1 |
301
|
-262
|
-2.282
|
-3.119
|
208
|
379
|
1.517
|
1.694
|
ROE (netto-inkomsten/eigen vermogen)
|
6,25%
|
8,29%
|
10,4%
|
15%
|
16,7%
|
17,9%
|
19%
|
19,6%
|
ROA (netto-inkomsten/totale activa)
|
4,12%
|
5,38%
|
6,61%
|
7,36%
|
7,38%
|
7,85%
|
8,74%
|
9,02%
|
Totale activa
1 |
11.068
|
11.674
|
15.399
|
23.096
|
29.175
|
36.604
|
42.742
|
50.832
|
Nettoactief per aandeel
2 |
6,990
|
7,380
|
9,610
|
10,90
|
12,50
|
14,80
|
17,80
|
21,10
|
Cashflow per aandeel
2 |
1,170
|
1,070
|
1,080
|
2,070
|
3,050
|
3,760
|
4,560
|
5,770
|
Capex
1 |
939
|
1.385
|
3.521
|
5.403
|
3.157
|
3.339
|
3.612
|
3.532
|
Capex/omzet
|
17,51%
|
21,28%
|
30,71%
|
33,78%
|
16%
|
12,65%
|
10,69%
|
8,63%
|
Datum van publicatie
|
28-04-20
|
06-04-21
|
14-03-22
|
09-04-23
|
15-03-24
|
-
|
-
|
-
|
Laatste slotkoers
56,7
CNY Gemiddelde koersdoel
78,47
CNY Spread / Gemiddelde doel +38,40% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -22,86% | 9,1 mld. | | +19,56% | 46,83 mld. | | -8,65% | 22,3 mld. | | +7,21% | 18,59 mld. | | +25,25% | 16,48 mld. | | -9,28% | 14,09 mld. | | -19,37% | 13,37 mld. | | -22,06% | 12,83 mld. | | +41,72% | 12,52 mld. | | +48,24% | 12,34 mld. |
Auto, Vrachtwagen & Motorfiets Onderdelen - Andere
|