slotkoers
Shanghai S.E.
00:00:00 14-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
17,73
CNY
|
-3,38%
|
|
-3,54%
|
+34,52%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
62.296
|
60.185
|
85.499
|
80.729
|
98.246
|
132.163
|
-
|
-
|
Bedrijfswaarde
1 |
185.250
|
182.051
|
208.142
|
208.192
|
234.325
|
271.379
|
274.417
|
266.972
|
K/w-verhouding
|
13,7
x
|
11,1
x
|
35,8
x
|
20,8
x
|
15,1
x
|
16,5
x
|
15,1
x
|
14,1
x
|
Dividendrendement
|
2,67%
|
3,24%
|
1,43%
|
2,54%
|
3,75%
|
3,22%
|
3,53%
|
3,86%
|
Marktkapitalisatie/omzet
|
1,47
x
|
1,53
x
|
1,96
x
|
1,6
x
|
1,73
x
|
2,16
x
|
2,05
x
|
1,96
x
|
Bedrijfswaarde/omzet
|
4,37
x
|
4,63
x
|
4,76
x
|
4,12
x
|
4,13
x
|
4,43
x
|
4,25
x
|
3,97
x
|
Bedrijfswaarde/EBITDA
|
10,4
x
|
9,66
x
|
13,9
x
|
10,9
x
|
9,8
x
|
8,42
x
|
7,98
x
|
7,26
x
|
Bedrijfswaarde/FCF
|
18
x
|
17,2
x
|
38,6
x
|
30,7
x
|
230
x
|
-58
x
|
272
x
|
16,3
x
|
FCF Yield
|
5,57%
|
5,8%
|
2,59%
|
3,26%
|
0,44%
|
-1,72%
|
0,37%
|
6,14%
|
Price to Book
|
1,54
x
|
1,45
x
|
1,87
x
|
1,65
x
|
1,84
x
|
2,07
x
|
1,93
x
|
1,8
x
|
Aantal aandelen (in duizenden)
|
6.786.023
|
6.965.873
|
7.454.180
|
7.454.180
|
7.454.180
|
7.454.180
|
-
|
-
|
Referentieprijs
2 |
9,180
|
8,640
|
11,47
|
10,83
|
13,18
|
17,73
|
17,73
|
17,73
|
Datum van publicatie
|
17-04-20
|
28-04-21
|
28-04-22
|
28-04-23
|
29-04-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
42.433
|
39.320
|
43.682
|
50.489
|
56.712
|
61.303
|
64.541
|
67.311
|
EBITDA
1 |
17.813
|
18.846
|
14.999
|
19.034
|
23.908
|
32.231
|
34.369
|
36.784
|
Bedrijfsresultaat (EBIT)
1 |
10.237
|
11.606
|
6.414
|
9.412
|
14.048
|
17.622
|
19.262
|
20.195
|
Operationele Marge
|
24,12%
|
29,52%
|
14,68%
|
18,64%
|
24,77%
|
28,75%
|
29,84%
|
30%
|
Resultaat voor belastingen (EBT)
1 |
10.317
|
11.710
|
6.549
|
9.433
|
14.215
|
17.179
|
18.669
|
20.001
|
Nettowinst (verlies)
1 |
4.755
|
5.516
|
2.437
|
4.079
|
6.705
|
8.033
|
8.779
|
9.403
|
Nettomarge
|
11,21%
|
14,03%
|
5,58%
|
8,08%
|
11,82%
|
13,1%
|
13,6%
|
13,97%
|
WPA
2 |
0,6705
|
0,7770
|
0,3202
|
0,5213
|
0,8754
|
1,072
|
1,173
|
1,258
|
Free Cash Flow
1 |
10.317
|
10.555
|
5.389
|
6.787
|
1.021
|
-4.681
|
1.008
|
16.401
|
FCF-marge
|
24,31%
|
26,84%
|
12,34%
|
13,44%
|
1,8%
|
-7,64%
|
1,56%
|
24,37%
|
Kasstroomconversie (ebitda)
|
57,92%
|
56,01%
|
35,93%
|
35,66%
|
4,27%
|
-
|
2,93%
|
44,59%
|
Kasstroomconversie (nettowinst)
|
216,96%
|
191,36%
|
221,16%
|
166,37%
|
15,23%
|
-
|
11,48%
|
174,42%
|
Dividend per aandeel
2 |
0,2453
|
0,2800
|
0,1635
|
0,2750
|
0,4948
|
0,5707
|
0,6257
|
0,6839
|
Datum van publicatie
|
17-04-20
|
28-04-21
|
28-04-22
|
28-04-23
|
29-04-24
|
-
|
-
|
-
|
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
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
11.372
|
-
|
11.652
|
15.477
|
12.318
|
-
|
13.111
|
16.182
|
14.163
|
14.108
|
15.641
|
18.770
|
14.047
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-1.315
|
-
|
2.784
|
4.012
|
355
|
-
|
3.263
|
5.666
|
1.600
|
4.324
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-11,57%
|
-
|
23,9%
|
25,92%
|
2,88%
|
-
|
24,89%
|
35,02%
|
11,3%
|
30,65%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-1.339
|
-
|
2.811
|
3.994
|
341,9
|
-
|
3.282
|
5.749
|
1.656
|
4.321
|
4.198
|
5.037
|
3.235
|
-
|
-
|
Nettowinst (verlies)
1 |
-1.024
|
1.038
|
1.310
|
1.778
|
-46,96
|
1.614
|
1.723
|
2.715
|
653
|
2.035
|
1.944
|
2.333
|
1.464
|
-
|
-
|
Nettomarge
|
-9,01%
|
-
|
11,25%
|
11,49%
|
-0,38%
|
-
|
13,14%
|
16,78%
|
4,61%
|
14,43%
|
12,43%
|
12,43%
|
10,42%
|
-
|
-
|
WPA
2 |
-0,1600
|
-
|
0,1700
|
0,2300
|
-0,0100
|
-
|
0,2300
|
0,3500
|
0,0900
|
0,2671
|
0,2608
|
0,3129
|
0,1963
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,5738
|
-
|
-
|
-
|
Datum van publicatie
|
28-04-22
|
28-04-22
|
30-08-22
|
28-10-22
|
28-04-23
|
28-04-23
|
29-08-23
|
27-10-23
|
29-04-24
|
29-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
122.955
|
121.866
|
122.643
|
127.463
|
136.079
|
139.216
|
142.254
|
134.810
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
6,903
x
|
6,466
x
|
8,177
x
|
6,697
x
|
5,692
x
|
4,319
x
|
4,139
x
|
3,665
x
|
Free Cash Flow
1 |
10.317
|
10.555
|
5.389
|
6.787
|
1.021
|
-4.681
|
1.008
|
16.401
|
ROE (netto-inkomsten/eigen vermogen)
|
11,7%
|
13,8%
|
5,34%
|
8,25%
|
12,8%
|
13%
|
13,2%
|
13,1%
|
ROA (netto-inkomsten/totale activa)
|
2,14%
|
2,43%
|
1,04%
|
-
|
2,5%
|
2,78%
|
2,84%
|
2,85%
|
Totale activa
1 |
222.738
|
226.794
|
235.140
|
-
|
267.833
|
289.360
|
308.700
|
329.931
|
Nettoactief per aandeel
2 |
5,950
|
5,960
|
6,140
|
6,550
|
7,160
|
8,550
|
9,200
|
9,870
|
Cashflow per aandeel
2 |
3,000
|
2,980
|
1,960
|
2,950
|
2,850
|
4,160
|
4,100
|
4,820
|
Capex
1 |
10.037
|
10.188
|
9.242
|
15.177
|
20.247
|
25.981
|
25.625
|
21.114
|
Capex/omzet
|
23,65%
|
25,91%
|
21,16%
|
30,06%
|
35,7%
|
42,38%
|
39,7%
|
31,37%
|
Datum van publicatie
|
17-04-20
|
28-04-21
|
28-04-22
|
28-04-23
|
29-04-24
|
-
|
-
|
-
|
Laatste slotkoers
17,73
CNY Gemiddelde koersdoel
16,77
CNY Spread / Gemiddelde doel -5,44% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +34,52% | 18,22 mld. | | +18,42% | 42,77 mld. | | +42,20% | 34,48 mld. | | +50,58% | 14,5 mld. | | +51,87% | 9,39 mld. | | +82,66% | 6,84 mld. | | +39,84% | 6,62 mld. | | +39,01% | 5,28 mld. | | +38,57% | 4,04 mld. | | +10,60% | 3,95 mld. |
Onafhankelijke stroomproducenten - NEC
|