XPENG INC. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 7,32 USD | +1,81% |
|
-10,18% | -49,83% |
Totale waarde
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 214.736 | 269.640 | 58.738 | 97.290 | 49.218 | - | - |
| Bedrijfswaarde 1 | 183.544 | 233.747 | 51.925 | 85.703 | 42.735 | 39.656 | 32.099 |
| K/w-verhouding | -38,6 x | -54 x | -6,43 x | -8,69 x | -7,27 x | -12,9 x | -33,9 x |
| Dividendrendement | - | - | - | - | - | - | - |
| Marktkapitalisatie/omzet | 36,7 x | 12,8 x | 2,19 x | 3,17 x | 1,11 x | 0,71 x | 0,56 x |
| Bedrijfswaarde/omzet | 31,4 x | 11,1 x | 1,93 x | 2,79 x | 0,96 x | 0,57 x | 0,36 x |
| Bedrijfswaarde/EBITDA | -47,6 x | -40,7 x | -7,12 x | -9,76 x | -7,45 x | -15,3 x | 25,3 x |
| Bedrijfswaarde/FCF | -194 x | -68,9 x | -4,15 x | -63,2 x | -7,25 x | -26,7 x | 12,8 x |
| FCF Yield | -0,52% | -1,45% | -24,1% | -1,58% | -13,8% | -3,74% | 7,81% |
| Price to Book | 12,5 x | 6,23 x | 1,6 x | 2,69 x | 1,72 x | 2,23 x | 2,22 x |
| Aantal aandelen (in duizenden) | 768.381 | 843.413 | 856.765 | 939.549 | 943.380 | - | - |
| Referentieprijs 2 | 279,5 | 319,7 | 68,56 | 103,5 | 53,12 | 53,12 | 53,12 |
| Datum van publicatie | 08-03-21 | 28-03-22 | 17-03-23 | 19-03-24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Omzet 1 | 5.844 | 20.988 | 26.855 | 30.676 | 44.402 | 69.766 | 88.305 |
| EBITDA 1 | -3.856 | -5.742 | -7.295 | -8.782 | -5.737 | -2.599 | 1.271 |
| Bedrijfsresultaat (EBIT) 1 | -3.297 | -6.579 | -8.706 | -10.889 | -7.721 | -4.719 | -1.625 |
| Operationele Marge | -56,42% | -31,35% | -32,42% | -35,5% | -17,39% | -6,76% | -1,84% |
| Resultaat voor belastingen (EBT) 1 | -2.731 | -4.837 | -9.118 | -10.394 | -6.680 | -3.838 | -676,6 |
| Nettowinst (verlies) 1 | -2.732 | -4.863 | -9.139 | -10.376 | -6.684 | -3.633 | -423,8 |
| Nettomarge | -46,75% | -23,17% | -34,03% | -33,82% | -15,05% | -5,21% | -0,48% |
| WPA 2 | -7,240 | -5,920 | -10,67 | -11,92 | -7,303 | -4,104 | -1,567 |
| Free Cash Flow 1 | -945,8 | -3.394 | -12.508 | -1.355 | -5.896 | -1.483 | 2.507 |
| FCF-marge | -16,18% | -16,17% | -46,58% | -4,42% | -13,28% | -2,13% | 2,84% |
| Kasstroomconversie (ebitda) | - | - | - | - | - | - | 197,24% |
| Kasstroomconversie (nettowinst) | - | - | - | - | - | - | - |
| Dividend per aandeel 2 | - | - | - | - | - | - | - |
| Datum van publicatie | 08-03-21 | 28-03-22 | 17-03-23 | 19-03-24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2021 Q4 | 2021 S2 | 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 | 8.556 | 14.276 | 7.455 | 7.436 | 6.823 | 5.140 | 4.033 | 5.063 | 8.530 | 13.050 | 6.548 | 8.213 | 10.847 | 16.080 | 14.599 | 17.986 |
| EBITDA | - | - | -1.768 | - | -2.025 | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | -2.430 | -4.232 | -1.920 | -2.091 | -2.177 | -2.517 | -2.585 | -3.090 | -3.161 | -2.053 | -1.646 | -1.944 | -2.016 | -1.828 | -889,9 | -562,8 |
| Operationele Marge | -28,4% | -29,65% | -25,76% | -28,12% | -31,9% | -48,97% | -64,1% | -61,04% | -37,06% | -15,73% | -25,14% | -23,67% | -18,59% | -11,37% | -6,1% | -3,13% |
| Resultaat voor belastingen (EBT) 1 | -1.261 | -2.856 | -1.698 | -2.686 | -2.358 | -2.376 | -2.332 | -2.845 | -3.883 | -1.334 | -1.361 | -1.668 | -1.864 | -1.578 | -799 | -527,2 |
| Nettowinst (verlies) 1 | -1.287 | -2.882 | -1.701 | -2.701 | -2.376 | -2.361 | -2.337 | -2.805 | -3.887 | -1.348 | -1.368 | -1.632 | -1.996 | -1.986 | - | - |
| Nettomarge | -15,04% | -20,19% | -22,81% | -36,32% | -34,82% | -45,93% | -57,94% | -55,4% | -45,57% | -10,33% | -20,89% | -19,87% | -18,4% | -12,35% | - | - |
| WPA 2 | -1,510 | - | -2,000 | -3,160 | -2,770 | -2,740 | -2,710 | -3,250 | -4,490 | -1,510 | -1,450 | -1,700 | -1,990 | -2,360 | - | - |
| Dividend per aandeel 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 28-03-22 | 28-03-22 | 23-05-22 | 23-08-22 | 30-11-22 | 17-03-23 | 24-05-23 | 18-08-23 | 15-11-23 | 19-03-24 | 21-05-24 | - | - | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 31.192 | 35.893 | 6.814 | 11.587 | 6.483 | 9.563 | 17.119 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - |
| Free Cash Flow 1 | -946 | -3.394 | -12.508 | -1.355 | -5.896 | -1.483 | 2.507 |
| ROE (netto-inkomsten/eigen vermogen) | -19,8% | -12,7% | -23,1% | -28,3% | -20,2% | -14,8% | -3,73% |
| ROA (netto-inkomsten/totale activa) | -10,1% | -8,81% | -13,3% | -13,3% | -8,36% | -4,03% | 0,15% |
| Totale activa 1 | 26.979 | 55.179 | 68.571 | 77.827 | 79.969 | 90.208 | -280.639 |
| Nettoactief per aandeel 2 | 22,40 | 51,30 | 42,90 | 38,60 | 30,80 | 23,80 | 24,00 |
| Cashflow per aandeel 2 | -0,1900 | -1,330 | -9,610 | 1,100 | -5,550 | 1,730 | 5,620 |
| Capex 1 | 806 | 2.300 | 4.680 | 2.312 | 2.214 | 2.399 | 2.358 |
| Capex/omzet | 13,79% | 10,96% | 17,43% | 7,54% | 4,99% | 3,44% | 2,67% |
| Datum van publicatie | 08-03-21 | 28-03-22 | 17-03-23 | 19-03-24 | - | - | - |
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
Accumuleren
Aantal analisten
28
Laatste slotkoers
53,12
CNY
Gemiddelde koersdoel
91,09
CNY
Spread / Gemiddelde doel
+71,50%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -49,83% | 6,78 mld. | |
| -50,73% | 19,95 mld. | |
| -53,28% | 10,83 mld. | |
| -50,54% | 10,12 mld. | |
| -51,16% | 8,96 mld. | |
| -38,00% | 5,81 mld. | |
| 0,00% | 5,21 mld. | |
| -20,59% | 5,04 mld. | |
| 0,00% | 4,84 mld. | |
| +0,78% | 2,41 mld. |
- Beurs
- Aandelen
- Koers XPEV
- Financiën XPeng Inc.
