slotkoers
Shanghai S.E.
00:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
8,63
CNY
|
+0,82%
|
|
-1,03%
|
+13,40%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
132.475
|
98.289
|
98.352
|
97.497
|
96.266
|
109.133
|
-
|
-
|
Bedrijfswaarde
1 |
166.663
|
125.874
|
200.871
|
197.480
|
262.269
|
219.922
|
221.192
|
181.894
|
K/w-verhouding
|
7,62
x
|
5,27
x
|
4,88
x
|
4,39
x
|
4,4
x
|
4,22
x
|
3,69
x
|
3,71
x
|
Dividendrendement
|
2,07%
|
2,91%
|
3,15%
|
3,62%
|
4,6%
|
4,44%
|
4,44%
|
4,93%
|
Marktkapitalisatie/omzet
|
0,16
x
|
0,11
x
|
0,1
x
|
0,09
x
|
0,08
x
|
0,09
x
|
0,08
x
|
0,08
x
|
Bedrijfswaarde/omzet
|
0,2
x
|
0,14
x
|
0,2
x
|
0,18
x
|
0,23
x
|
0,18
x
|
0,17
x
|
0,14
x
|
Bedrijfswaarde/EBITDA
|
3,18
x
|
2,3
x
|
3,92
x
|
3,54
x
|
4,54
x
|
3,06
x
|
2,87
x
|
2,39
x
|
Bedrijfswaarde/FCF
|
18,5
x
|
11,9
x
|
-5,25
x
|
6,97
x
|
-
|
-11,5
x
|
-40,2
x
|
-33
x
|
FCF Yield
|
5,4%
|
8,43%
|
-19%
|
14,4%
|
-
|
-8,68%
|
-2,49%
|
-3,03%
|
Price to Book
|
0,81
x
|
0,58
x
|
0,39
x
|
0,46
x
|
0,33
x
|
0,36
x
|
0,32
x
|
0,31
x
|
Aantal aandelen (in duizenden)
|
13.579.542
|
13.579.542
|
13.579.542
|
13.579.542
|
13.579.542
|
13.579.542
|
-
|
-
|
Referentieprijs
2 |
10,14
|
7,900
|
7,800
|
7,730
|
7,610
|
8,630
|
8,630
|
8,630
|
Datum van publicatie
|
30-03-20
|
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 |
830.452
|
910.325
|
1.020.010
|
1.096.313
|
1.137.993
|
1.197.000
|
1.308.165
|
1.320.663
|
EBITDA
1 |
52.490
|
54.650
|
51.230
|
55.779
|
57.798
|
71.901
|
76.960
|
76.174
|
Bedrijfsresultaat (EBIT)
1 |
29.263
|
33.106
|
34.814
|
37.402
|
38.594
|
41.736
|
48.883
|
47.513
|
Operationele Marge
|
3,52%
|
3,64%
|
3,41%
|
3,41%
|
3,39%
|
3,49%
|
3,74%
|
3,6%
|
Resultaat voor belastingen (EBT)
1 |
28.027
|
31.491
|
35.151
|
37.824
|
38.828
|
41.839
|
47.006
|
47.300
|
Nettowinst (verlies)
1 |
20.197
|
22.393
|
24.691
|
26.642
|
26.097
|
27.798
|
31.509
|
31.523
|
Nettomarge
|
2,43%
|
2,46%
|
2,42%
|
2,43%
|
2,29%
|
2,32%
|
2,41%
|
2,39%
|
WPA
2 |
1,330
|
1,500
|
1,600
|
1,760
|
1,730
|
2,045
|
2,341
|
2,326
|
Free Cash Flow
1 |
8.999
|
10.615
|
-38.230
|
28.344
|
-
|
-19.086
|
-5.502
|
-5.510
|
FCF-marge
|
1,08%
|
1,17%
|
-3,75%
|
2,59%
|
-
|
-1,59%
|
-0,42%
|
-0,42%
|
Kasstroomconversie (ebitda)
|
17,14%
|
19,42%
|
-
|
50,82%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
44,55%
|
47,4%
|
-
|
106,39%
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,2100
|
0,2300
|
0,2460
|
0,2800
|
0,3500
|
0,3836
|
0,3834
|
0,4255
|
Datum van publicatie
|
30-03-20
|
30-03-21
|
30-03-22
|
30-03-23
|
28-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
---|
Omzet
1 |
477.517
|
370.789
|
539.535
|
488.515
|
246.960
|
284.535
|
531.495
|
264.478
|
276.019
|
540.497
|
257.925
|
297.891
|
555.816
|
273.539
|
267.521
|
265.403
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
17.709
|
16.942
|
8.198
|
10.614
|
18.141
|
7.617
|
11.691
|
19.308
|
9.578
|
10.595
|
18.094
|
8.443
|
11.125
|
7.928
|
Operationele Marge
|
-
|
-
|
3,28%
|
3,47%
|
3,32%
|
3,73%
|
3,41%
|
2,88%
|
4,24%
|
3,57%
|
3,71%
|
3,56%
|
3,26%
|
3,09%
|
4,16%
|
2,99%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
18.058
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
13.077
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
2,42%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
-
|
-
|
-
|
-
|
0,3600
|
0,4500
|
-
|
0,3640
|
0,5260
|
-
|
0,3400
|
0,5300
|
-
|
0,3890
|
0,5210
|
0,3800
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30-03-20
|
28-08-20
|
30-03-21
|
30-08-21
|
29-10-21
|
30-03-22
|
30-03-22
|
29-04-22
|
30-08-22
|
30-08-22
|
28-10-22
|
30-03-23
|
30-03-23
|
28-04-23
|
30-08-23
|
30-10-23
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
34.187
|
27.585
|
102.519
|
99.983
|
166.003
|
110.789
|
112.059
|
72.762
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,6513
x
|
0,5048
x
|
2,001
x
|
1,792
x
|
2,872
x
|
1,541
x
|
1,456
x
|
0,9552
x
|
Free Cash Flow
1 |
8.999
|
10.615
|
-38.230
|
28.344
|
-
|
-19.086
|
-5.502
|
-5.510
|
ROE (netto-inkomsten/eigen vermogen)
|
12%
|
11,5%
|
11,1%
|
11,1%
|
9,8%
|
8,49%
|
8,61%
|
8,4%
|
ROA (netto-inkomsten/totale activa)
|
2,02%
|
1,93%
|
1,9%
|
1,85%
|
1,64%
|
1,88%
|
1,92%
|
1,88%
|
Totale activa
1 |
999.375
|
1.162.065
|
1.297.864
|
1.438.480
|
1.593.465
|
1.479.765
|
1.641.935
|
1.674.538
|
Nettoactief per aandeel
2 |
12,50
|
13,70
|
19,80
|
17,00
|
22,80
|
24,30
|
26,80
|
27,50
|
Cashflow per aandeel
2 |
2,950
|
2,950
|
-0,5400
|
4,130
|
1,500
|
4,660
|
3,770
|
3,450
|
Capex
1 |
31.007
|
29.494
|
30.926
|
27.791
|
31.065
|
31.924
|
31.809
|
32.449
|
Capex/omzet
|
3,73%
|
3,24%
|
3,03%
|
2,53%
|
2,73%
|
2,67%
|
2,43%
|
2,46%
|
Datum van publicatie
|
30-03-20
|
30-03-21
|
30-03-22
|
30-03-23
|
28-03-24
|
-
|
-
|
-
|
Laatste slotkoers
8,63
CNY Gemiddelde koersdoel
12,04
CNY Spread / Gemiddelde doel +39,57% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +13,40% | 15,06 mld. | | -2,29% | 67,67 mld. | | +2,13% | 59,37 mld. | | +21,25% | 38,3 mld. | | +11,23% | 30,73 mld. | | +2,06% | 26,35 mld. | | +22,89% | 22,01 mld. | | +15,06% | 19,47 mld. | | +22,99% | 17,6 mld. | | +64,33% | 16,64 mld. |
Bouw & Techniek - Andere
|