slotkoers
Shanghai S.E.
00:00:00 04-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
87,32
CNY
|
+2,03%
|
|
+3,92%
|
-5,70%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
11.126
|
24.199
|
52.290
|
35.973
|
20.835
|
19.647
|
-
|
-
|
Bedrijfswaarde
1 |
10.509
|
23.456
|
51.544
|
34.642
|
20.262
|
18.806
|
18.281
|
17.590
|
K/w-verhouding
|
24,4
x
|
43,5
x
|
63
x
|
35,8
x
|
20,4
x
|
16,4
x
|
13,2
x
|
11,9
x
|
Dividendrendement
|
2,63%
|
1,21%
|
0,69%
|
1,13%
|
2,16%
|
2,45%
|
2,85%
|
3,28%
|
Marktkapitalisatie/omzet
|
6,62
x
|
12,8
x
|
18,6
x
|
9,38
x
|
5,37
x
|
4,2
x
|
3,36
x
|
3
x
|
Bedrijfswaarde/omzet
|
6,25
x
|
12,4
x
|
18,3
x
|
9,03
x
|
5,22
x
|
4,02
x
|
3,12
x
|
2,69
x
|
Bedrijfswaarde/EBITDA
|
17,1
x
|
32,1
x
|
48,1
x
|
26,8
x
|
14,8
x
|
12,9
x
|
10,1
x
|
8,65
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
75,4
x
|
31
x
|
65,5
x
|
23,6
x
|
16,9
x
|
FCF Yield
|
-
|
-
|
-
|
1,33%
|
3,22%
|
1,53%
|
4,23%
|
5,93%
|
Price to Book
|
4,23
x
|
8,36
x
|
15,2
x
|
8,82
x
|
4,43
x
|
3,63
x
|
3,02
x
|
2,65
x
|
Aantal aandelen (in duizenden)
|
225.000
|
225.000
|
225.000
|
225.000
|
225.000
|
225.000
|
-
|
-
|
Referentieprijs
2 |
49,45
|
107,6
|
232,4
|
159,9
|
92,60
|
87,32
|
87,32
|
87,32
|
Datum van publicatie
|
06-04-20
|
26-03-21
|
25-03-22
|
31-03-23
|
22-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.680
|
1.891
|
2.811
|
3.836
|
3.880
|
4.675
|
5.852
|
6.541
|
EBITDA
1 |
614,2
|
730,6
|
1.071
|
1.292
|
1.369
|
1.455
|
1.814
|
2.033
|
Bedrijfsresultaat (EBIT)
1 |
541,1
|
655,1
|
977,7
|
1.155
|
1.182
|
1.306
|
1.672
|
1.863
|
Operationele Marge
|
32,2%
|
34,65%
|
34,79%
|
30,1%
|
30,48%
|
27,94%
|
28,57%
|
28,48%
|
Resultaat voor belastingen (EBT)
1 |
542,1
|
656,5
|
977,6
|
1.154
|
1.185
|
1.337
|
1.703
|
1.908
|
Nettowinst (verlies)
1 |
455,9
|
555,6
|
830,6
|
1.007
|
1.024
|
1.174
|
1.462
|
1.622
|
Nettomarge
|
27,13%
|
29,39%
|
29,55%
|
26,24%
|
26,39%
|
25,1%
|
24,98%
|
24,79%
|
WPA
2 |
2,030
|
2,470
|
3,690
|
4,470
|
4,550
|
5,314
|
6,638
|
7,334
|
Free Cash Flow
1 |
-
|
-
|
-
|
459,3
|
652,9
|
287
|
773
|
1.043
|
FCF-marge
|
-
|
-
|
-
|
11,97%
|
16,83%
|
6,14%
|
13,21%
|
15,95%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
35,54%
|
47,7%
|
19,72%
|
42,61%
|
51,3%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
45,62%
|
63,76%
|
24,46%
|
52,88%
|
64,32%
|
Dividend per aandeel
2 |
1,300
|
1,300
|
1,600
|
1,800
|
2,000
|
2,141
|
2,492
|
2,867
|
Datum van publicatie
|
06-04-20
|
26-03-21
|
25-03-22
|
31-03-23
|
22-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 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
|
---|
Omzet
|
-
|
836,5
|
789,7
|
840,1
|
923,1
|
1.053
|
1.020
|
929,3
|
1.042
|
899,7
|
1.008
|
980,3
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
261,7
|
248,9
|
295,1
|
314,2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
318,2
|
243,9
|
273,4
|
302,9
|
334,7
|
265,4
|
303,8
|
256,7
|
356,6
|
248,4
|
263
|
315
|
398
|
Operationele Marge
|
-
|
-
|
40,29%
|
29,03%
|
29,62%
|
28,76%
|
32,83%
|
28,55%
|
29,14%
|
28,53%
|
35,37%
|
25,34%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
273,1
|
303,2
|
334,5
|
266,1
|
304,1
|
257,1
|
357,8
|
250
|
287
|
340
|
464
|
Nettowinst (verlies)
1 |
-
|
230,3
|
-
|
-
|
227,7
|
259,4
|
315,3
|
231,2
|
259,9
|
223,5
|
309,5
|
215,6
|
246
|
294
|
401
|
Nettomarge
|
-
|
27,53%
|
-
|
-
|
24,66%
|
24,62%
|
30,93%
|
24,88%
|
24,93%
|
24,84%
|
30,69%
|
21,99%
|
-
|
-
|
-
|
WPA
2 |
1,100
|
-
|
1,240
|
0,9080
|
1,010
|
1,150
|
1,400
|
1,030
|
1,150
|
1,000
|
1,370
|
0,9600
|
1,095
|
1,310
|
1,784
|
Dividend per aandeel
2 |
-
|
-
|
1,600
|
-
|
-
|
-
|
1,800
|
-
|
-
|
-
|
-
|
-
|
2,000
|
-
|
-
|
Datum van publicatie
|
06-04-20
|
28-08-20
|
25-03-22
|
22-04-22
|
19-08-22
|
28-10-22
|
31-03-23
|
27-04-23
|
25-08-23
|
27-10-23
|
22-03-24
|
29-04-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
617
|
743
|
746
|
1.331
|
573
|
841
|
1.366
|
2.057
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
459
|
653
|
287
|
773
|
1.043
|
ROE (netto-inkomsten/eigen vermogen)
|
18,2%
|
20,5%
|
26,7%
|
27,2%
|
23,7%
|
22,4%
|
23,4%
|
23%
|
ROA (netto-inkomsten/totale activa)
|
-
|
16,1%
|
-
|
19,5%
|
-
|
16,5%
|
16,9%
|
17,3%
|
Totale activa
1 |
-
|
3.441
|
-
|
5.156
|
-
|
7.129
|
8.671
|
9.371
|
Nettoactief per aandeel
2 |
11,70
|
12,90
|
15,30
|
18,10
|
20,90
|
24,00
|
28,90
|
33,00
|
Cashflow per aandeel
2 |
2,710
|
1,580
|
4,030
|
4,630
|
5,000
|
5,300
|
6,230
|
7,400
|
Capex
1 |
86,8
|
131
|
302
|
582
|
472
|
449
|
458
|
394
|
Capex/omzet
|
5,16%
|
6,95%
|
10,74%
|
15,17%
|
12,17%
|
9,61%
|
7,83%
|
6,02%
|
Datum van publicatie
|
06-04-20
|
26-03-21
|
25-03-22
|
31-03-23
|
22-03-24
|
-
|
-
|
-
|
Laatste slotkoers
87,32
CNY Gemiddelde koersdoel
128,5
CNY Spread / Gemiddelde doel +47,12% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -5,70% | 2,71 mld. | | +5,47% | 45,38 mld. | | +180,87% | 5,39 mld. | | -9,16% | 2,61 mld. | | +122,53% | 1,41 mld. | | -28,35% | 1,15 mld. | | -9,37% | 992 mln. | | +11,00% | 1 mld. | | +37,93% | 902 mln. | | -18,69% | 872 mln. |
Elektronische component
|