slotkoers
Shanghai S.E.
00:00:00 07-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
9
CNY
|
-0,33%
|
|
+1,24%
|
+18,42%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
132.699
|
97.704
|
116.073
|
109.051
|
104.118
|
124.598
|
-
|
-
|
Bedrijfswaarde
1 |
352.687
|
380.588
|
449.475
|
466.171
|
503.976
|
515.767
|
512.958
|
491.677
|
K/w-verhouding
|
4,89
x
|
3,06
x
|
3,32
x
|
2,91
x
|
2,18
x
|
2,59
x
|
2,38
x
|
2,13
x
|
Dividendrendement
|
4,1%
|
6,42%
|
5,9%
|
-
|
9,25%
|
7,98%
|
8,39%
|
9,81%
|
Marktkapitalisatie/omzet
|
0,24
x
|
0,16
x
|
0,17
x
|
0,15
x
|
0,14
x
|
0,15
x
|
0,14
x
|
0,13
x
|
Bedrijfswaarde/omzet
|
0,64
x
|
0,61
x
|
0,66
x
|
0,65
x
|
0,66
x
|
0,63
x
|
0,57
x
|
0,52
x
|
Bedrijfswaarde/EBITDA
|
9,43
x
|
10,5
x
|
9,63
x
|
10,9
x
|
10,6
x
|
9,45
x
|
8,32
x
|
7,87
x
|
Bedrijfswaarde/FCF
|
-6,26
x
|
-5,29
x
|
-9,31
x
|
-14,8
x
|
-19,9
x
|
-63,5
x
|
269
x
|
43,8
x
|
FCF Yield
|
-16%
|
-18,9%
|
-10,7%
|
-6,74%
|
-5,02%
|
-1,58%
|
0,37%
|
2,28%
|
Price to Book
|
0,4
x
|
0,19
x
|
0,21
x
|
-
|
0,17
x
|
0,21
x
|
0,19
x
|
0,18
x
|
Aantal aandelen (in duizenden)
|
16.174.735
|
16.165.711
|
16.165.711
|
16.165.711
|
16.263.661
|
16.278.611
|
-
|
-
|
Referentieprijs
2 |
5,675
|
2,820
|
3,455
|
3,312
|
3,163
|
4,041
|
4,041
|
4,041
|
Datum van publicatie
|
31-03-20
|
30-03-21
|
30-03-22
|
30-03-23
|
28-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
554.792
|
627.586
|
685.639
|
720.275
|
758.676
|
822.634
|
897.987
|
938.231
|
EBITDA
1 |
37.392
|
36.142
|
46.680
|
42.937
|
47.767
|
54.573
|
61.662
|
62.445
|
Bedrijfsresultaat (EBIT)
1 |
26.593
|
25.383
|
28.489
|
30.945
|
36.383
|
40.941
|
43.826
|
48.207
|
Operationele Marge
|
4,79%
|
4,04%
|
4,16%
|
4,3%
|
4,8%
|
4,98%
|
4,88%
|
5,14%
|
Resultaat voor belastingen (EBT)
1 |
26.714
|
25.450
|
28.744
|
30.968
|
36.364
|
40.294
|
43.316
|
47.547
|
Nettowinst (verlies)
1 |
20.108
|
16.206
|
17.993
|
19.104
|
23.812
|
25.849
|
27.351
|
30.430
|
Nettomarge
|
3,62%
|
2,58%
|
2,62%
|
2,65%
|
3,14%
|
3,14%
|
3,05%
|
3,24%
|
WPA
2 |
1,160
|
0,9200
|
1,040
|
1,140
|
1,450
|
1,563
|
1,698
|
1,901
|
Free Cash Flow
1 |
-56.382
|
-71.985
|
-48.268
|
-31.401
|
-25.313
|
-8.128
|
1.907
|
11.226
|
FCF-marge
|
-10,16%
|
-11,47%
|
-7,04%
|
-4,36%
|
-3,34%
|
-0,99%
|
0,21%
|
1,2%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
3,09%
|
17,98%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
6,97%
|
36,89%
|
Dividend per aandeel
2 |
0,2328
|
0,1809
|
0,2037
|
-
|
0,2925
|
0,3224
|
0,3389
|
0,3963
|
Datum van publicatie
|
31-03-20
|
30-03-21
|
30-03-22
|
30-03-23
|
28-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
---|
Omzet
1 |
313.455
|
245.410
|
379.085
|
340.627
|
169.422
|
341.972
|
172.095
|
191.828
|
363.924
|
178.055
|
178.296
|
353.549
|
176.591
|
189.197
|
181.913
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
15.002
|
5.652
|
19.537
|
8.008
|
9.119
|
21.057
|
7.534
|
6.283
|
12.659
|
8.470
|
9.066
|
7.629
|
Operationele Marge
|
-
|
-
|
-
|
4,4%
|
3,34%
|
5,71%
|
4,65%
|
4,75%
|
5,79%
|
4,23%
|
3,52%
|
3,58%
|
4,8%
|
4,79%
|
4,19%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
0,6800
|
0,2800
|
0,6400
|
0,5600
|
-
|
0,4000
|
-
|
-
|
0,6400
|
-
|
0,2300
|
0,5000
|
0,3200
|
0,4000
|
0,2800
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
31-03-20
|
28-08-20
|
30-03-21
|
30-08-21
|
30-03-22
|
30-03-22
|
28-04-22
|
30-08-22
|
30-08-22
|
28-10-22
|
30-03-23
|
30-03-23
|
28-04-23
|
28-08-23
|
30-10-23
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
219.975
|
285.867
|
333.401
|
357.120
|
399.858
|
391.169
|
388.360
|
367.079
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,751
x
|
6,115
x
|
7,142
x
|
8,317
x
|
8,371
x
|
7,168
x
|
6,298
x
|
5,878
x
|
Free Cash Flow
1 |
-57.828
|
-34.965
|
-48.268
|
-31.401
|
-25.313
|
-8.128
|
1.907
|
11.226
|
ROE (netto-inkomsten/eigen vermogen)
|
9,4%
|
7,12%
|
7,26%
|
7,54%
|
8,87%
|
8,12%
|
8,03%
|
8,48%
|
ROA (netto-inkomsten/totale activa)
|
1,93%
|
1,36%
|
1,36%
|
1,32%
|
1,55%
|
1,54%
|
1,55%
|
1,62%
|
Totale activa
1 |
1.040.439
|
1.213.807
|
1.321.078
|
1.451.219
|
1.540.806
|
1.682.155
|
1.767.424
|
1.882.285
|
Nettoactief per aandeel
2 |
14,20
|
15,20
|
16,10
|
-
|
18,70
|
19,60
|
21,20
|
23,10
|
Cashflow per aandeel
2 |
0,3700
|
0,8600
|
-0,7800
|
-
|
0,7500
|
3,670
|
3,670
|
3,980
|
Capex
1 |
63.706
|
48.816
|
35.625
|
31.844
|
37.387
|
25.473
|
28.950
|
47.832
|
Capex/omzet
|
11,53%
|
7,82%
|
5,2%
|
4,42%
|
4,93%
|
3,1%
|
3,22%
|
5,1%
|
Datum van publicatie
|
31-03-20
|
30-03-21
|
30-03-22
|
30-03-23
|
28-03-24
|
-
|
-
|
-
|
Laatste slotkoers
4,041
CNY Gemiddelde koersdoel
5,221
CNY Spread / Gemiddelde doel +29,19% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -1,06% | 69,18 mld. | | -1,85% | 56,54 mld. | | +23,67% | 39,07 mld. | | +12,47% | 31,2 mld. | | +7,57% | 28,05 mld. | | +16,37% | 20,96 mld. | | +74,25% | 17,64 mld. | | +13,67% | 15,16 mld. | | +1,99% | 14,07 mld. |
Bouw & Techniek - Andere
|