slotkoers
Shanghai S.E.
00:00:00 21-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5,73
CNY
|
0,00%
|
|
-1,38%
|
+16,94%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
133.712
|
105.904
|
127.568
|
124.337
|
114.092
|
133.418
|
-
|
-
|
Bedrijfswaarde
1 |
150.160
|
121.790
|
137.537
|
139.256
|
126.891
|
144.813
|
143.461
|
140.276
|
K/w-verhouding
|
14,8
x
|
12,8
x
|
8,65
x
|
7,19
x
|
8,61
x
|
9,74
x
|
10,1
x
|
9,7
x
|
Dividendrendement
|
2,51%
|
2,8%
|
3,47%
|
2,62%
|
3,51%
|
2,68%
|
2,99%
|
3,09%
|
Marktkapitalisatie/omzet
|
3,7
x
|
4,02
x
|
3,72
x
|
3,34
x
|
3,04
x
|
3,63
x
|
3,42
x
|
3,35
x
|
Bedrijfswaarde/omzet
|
4,16
x
|
4,62
x
|
4,01
x
|
3,74
x
|
3,38
x
|
3,94
x
|
3,68
x
|
3,52
x
|
Bedrijfswaarde/EBITDA
|
9,81
x
|
8,63
x
|
6,48
x
|
8,08
x
|
6,43
x
|
10,9
x
|
10,8
x
|
9,95
x
|
Bedrijfswaarde/FCF
|
39.995.602
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,63
x
|
1,21
x
|
1,27
x
|
1,11
x
|
0,93
x
|
1
x
|
0,93
x
|
0,86
x
|
Aantal aandelen (in duizenden)
|
23.173.675
|
23.173.675
|
23.278.798
|
23.284.145
|
23.284.145
|
23.284.145
|
-
|
-
|
Referentieprijs
2 |
5,770
|
4,570
|
5,480
|
5,340
|
4,900
|
5,730
|
5,730
|
5,730
|
Datum van publicatie
|
09-01-20
|
15-01-21
|
13-01-22
|
10-01-23
|
20-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
36.102
|
26.350
|
34.289
|
37.280
|
37.552
|
36.758
|
38.997
|
39.857
|
EBITDA
1 |
15.312
|
14.118
|
21.238
|
17.226
|
19.734
|
13.275
|
13.331
|
14.092
|
Bedrijfsresultaat (EBIT)
1 |
11.869
|
10.620
|
17.861
|
20.588
|
16.209
|
9.244
|
12.244
|
12.865
|
Operationele Marge
|
32,88%
|
40,3%
|
52,09%
|
55,23%
|
43,16%
|
25,15%
|
31,4%
|
32,28%
|
Resultaat voor belastingen (EBT)
1 |
11.824
|
10.620
|
17.961
|
20.124
|
16.247
|
16.678
|
16.684
|
17.469
|
Nettowinst (verlies)
1 |
9.062
|
8.290
|
14.682
|
17.224
|
13.203
|
13.704
|
13.199
|
13.683
|
Nettomarge
|
25,1%
|
31,46%
|
42,82%
|
46,2%
|
35,16%
|
37,28%
|
33,85%
|
34,33%
|
WPA
2 |
0,3911
|
0,3578
|
0,6336
|
0,7423
|
0,5688
|
0,5886
|
0,5686
|
0,5904
|
Free Cash Flow
|
3.754
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
10,4%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
24,52%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
41,43%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,1450
|
0,1280
|
0,1900
|
0,1400
|
0,1720
|
0,1534
|
0,1712
|
0,1769
|
Datum van publicatie
|
09-01-20
|
15-01-21
|
13-01-22
|
10-01-23
|
20-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 S1
|
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 |
-
|
8.051
|
12.413
|
7.682
|
9.141
|
8.044
|
7.649
|
8.463
|
11.322
|
10.118
|
8.951
|
9.642
|
9.642
|
10.019
|
9.511
|
9.907
|
EBITDA
1 |
-
|
-
|
5.539
|
2.439
|
3.571
|
-
|
-
|
-
|
-
|
-
|
-
|
3.331
|
3.331
|
3.144
|
3.313
|
3.451
|
Bedrijfsresultaat (EBIT)
1 |
-
|
3.346
|
6.855
|
5.931
|
5.614
|
2.189
|
4.264
|
4.531
|
4.953
|
2.461
|
4.725
|
2.206
|
2.206
|
2.075
|
2.363
|
2.461
|
Operationele Marge
|
-
|
41,56%
|
55,23%
|
77,21%
|
61,41%
|
27,21%
|
55,75%
|
53,54%
|
43,74%
|
24,32%
|
52,79%
|
22,87%
|
22,87%
|
20,72%
|
24,84%
|
24,84%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
8.718
|
2.940
|
5.494
|
5.319
|
4.735
|
1.675
|
3.551
|
3.777
|
4.031
|
1.844
|
3.696
|
3.377
|
3.377
|
3.057
|
3.362
|
3.502
|
Nettomarge
|
-
|
36,52%
|
44,26%
|
69,25%
|
51,8%
|
20,82%
|
46,42%
|
44,63%
|
35,61%
|
18,23%
|
41,3%
|
35,02%
|
35,02%
|
30,52%
|
35,35%
|
35,35%
|
WPA
2 |
-
|
0,1184
|
0,2371
|
0,2300
|
0,2000
|
0,0700
|
0,1532
|
0,1700
|
0,1700
|
0,0800
|
0,1592
|
0,1479
|
0,1479
|
0,1410
|
0,1451
|
0,1511
|
Dividend per aandeel
2 |
-
|
0,1900
|
-
|
-
|
-
|
0,1400
|
-
|
-
|
-
|
0,1720
|
-
|
-
|
-
|
0,1760
|
-
|
-
|
Datum van publicatie
|
27-08-21
|
13-01-22
|
29-04-22
|
29-08-22
|
28-10-22
|
10-01-23
|
28-04-23
|
29-08-23
|
30-10-23
|
20-01-24
|
29-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
16.448
|
15.887
|
9.969
|
14.919
|
12.799
|
11.395
|
10.043
|
6.858
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,074
x
|
1,125
x
|
0,4694
x
|
0,8661
x
|
0,6485
x
|
0,8584
x
|
0,7533
x
|
0,4867
x
|
Free Cash Flow
|
3.754
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
11,5%
|
8,82%
|
15,5%
|
16,3%
|
11,2%
|
10,1%
|
9,36%
|
9%
|
ROA (netto-inkomsten/totale activa)
|
6,33%
|
-
|
8,89%
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
143.277
|
-
|
165.134
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
3,540
|
3,790
|
4,310
|
4,820
|
5,290
|
5,730
|
6,190
|
6,670
|
Cashflow per aandeel
2 |
0,2700
|
0,4800
|
0,5800
|
0,5900
|
0,5800
|
0,3400
|
0,8300
|
0,3300
|
Capex
1 |
2.419
|
4.066
|
4.094
|
5.746
|
7.776
|
9.610
|
6.939
|
5.467
|
Capex/omzet
|
6,7%
|
15,43%
|
11,94%
|
15,41%
|
20,71%
|
26,14%
|
17,79%
|
13,72%
|
Datum van publicatie
|
09-01-20
|
15-01-21
|
13-01-22
|
10-01-23
|
20-01-24
|
-
|
-
|
-
|
Laatste slotkoers
5,73
CNY Gemiddelde koersdoel
5,018
CNY Spread / Gemiddelde doel -12,43% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +16,94% | 18,44 mld. | | +34,24% | 35,93 mld. | | 0,00% | 13,47 mld. | | +13,99% | 7,9 mld. | | +35,22% | 7 mld. | | +33,15% | 6,81 mld. | | +9,21% | 6,22 mld. | | +6,45% | 4,21 mld. | | +11,42% | 4,28 mld. | | +7,35% | 3,5 mld. |
Zeehavendiensten - Andere
|