slotkoers
Shanghai S.E.
00:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
6,98
CNY
|
+0,58%
|
|
-3,46%
|
+22,89%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
139.050
|
119.432
|
132.027
|
129.563
|
129.985
|
159.477
|
-
|
-
|
Bedrijfswaarde
1 |
204.993
|
184.721
|
247.724
|
280.201
|
315.647
|
418.484
|
432.871
|
433.401
|
K/w-verhouding
|
6,25
x
|
5,47
x
|
5,58
x
|
4,64
x
|
4,4
x
|
4,75
x
|
4,29
x
|
4,13
x
|
Dividendrendement
|
2,85%
|
3,42%
|
3,39%
|
3,6%
|
3,7%
|
3,53%
|
3,82%
|
4,15%
|
Marktkapitalisatie/omzet
|
0,16
x
|
0,12
x
|
0,12
x
|
0,11
x
|
0,1
x
|
0,12
x
|
0,11
x
|
0,11
x
|
Bedrijfswaarde/omzet
|
0,24
x
|
0,19
x
|
0,23
x
|
0,24
x
|
0,25
x
|
0,31
x
|
0,31
x
|
0,29
x
|
Bedrijfswaarde/EBITDA
|
4,91
x
|
4,3
x
|
5,1
x
|
5,25
x
|
5,45
x
|
6,15
x
|
5,78
x
|
5,45
x
|
Bedrijfswaarde/FCF
|
-11,4
x
|
-17,4
x
|
-6,1
x
|
-17,3
x
|
-17,4
x
|
56,5
x
|
11,7
x
|
10,2
x
|
FCF Yield
|
-8,77%
|
-5,75%
|
-16,4%
|
-5,78%
|
-5,75%
|
1,77%
|
8,54%
|
9,84%
|
Price to Book
|
0,77
x
|
0,62
x
|
0,52
x
|
0,54
x
|
-
|
0,48
x
|
0,44
x
|
0,41
x
|
Aantal aandelen (in duizenden)
|
24.570.929
|
24.570.929
|
24.570.929
|
24.752.196
|
24.752.196
|
24.750.630
|
-
|
-
|
Referentieprijs
2 |
5,940
|
5,270
|
5,790
|
5,560
|
5,680
|
6,980
|
6,980
|
6,980
|
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 |
848.440
|
971.405
|
1.070.417
|
1.151.501
|
1.260.841
|
1.332.383
|
1.405.505
|
1.501.515
|
EBITDA
1 |
41.709
|
42.926
|
48.559
|
53.324
|
57.962
|
68.041
|
74.924
|
79.564
|
Bedrijfsresultaat (EBIT)
1 |
31.882
|
33.578
|
38.782
|
43.049
|
46.282
|
52.858
|
57.980
|
58.367
|
Operationele Marge
|
3,76%
|
3,46%
|
3,62%
|
3,74%
|
3,67%
|
3,97%
|
4,13%
|
3,89%
|
Resultaat voor belastingen (EBT)
1 |
31.332
|
33.383
|
37.586
|
42.583
|
46.070
|
51.429
|
56.395
|
61.262
|
Nettowinst (verlies)
1 |
23.678
|
25.188
|
27.618
|
31.276
|
33.483
|
36.749
|
40.673
|
42.054
|
Nettomarge
|
2,79%
|
2,59%
|
2,58%
|
2,72%
|
2,66%
|
2,76%
|
2,89%
|
2,8%
|
WPA
2 |
0,9500
|
0,9630
|
1,037
|
1,198
|
1,292
|
1,469
|
1,628
|
1,692
|
Free Cash Flow
1 |
-17.981
|
-10.627
|
-40.643
|
-16.192
|
-18.154
|
7.407
|
36.979
|
42.638
|
FCF-marge
|
-2,12%
|
-1,09%
|
-3,8%
|
-1,41%
|
-1,44%
|
0,56%
|
2,63%
|
2,84%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
10,89%
|
49,36%
|
53,59%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
20,16%
|
90,92%
|
101,39%
|
Dividend per aandeel
2 |
0,1690
|
0,1800
|
0,1960
|
0,2000
|
0,2100
|
0,2464
|
0,2670
|
0,2897
|
Datum van publicatie
|
30-03-20
|
30-03-21
|
30-03-22
|
30-03-23
|
28-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S1
|
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
---|
Omzet
|
361.887
|
488.956
|
416.303
|
558.429
|
498.227
|
271.320
|
302.492
|
575.045
|
266.537
|
292.867
|
559.405
|
288.780
|
303.316
|
271.974
|
317.499
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
19.751
|
18.205
|
9.613
|
11.318
|
19.640
|
10.203
|
10.789
|
20.992
|
9.521
|
12.535
|
10.751
|
11.546
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
3,54%
|
3,65%
|
3,54%
|
3,74%
|
3,42%
|
3,83%
|
3,68%
|
3,75%
|
3,3%
|
4,13%
|
3,95%
|
3,64%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
19.514
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
13.491
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
2,42%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
1 |
-
|
-
|
-
|
-
|
-
|
0,2770
|
0,3100
|
-
|
0,2940
|
0,2600
|
-
|
0,3200
|
0,3300
|
0,3050
|
0,3000
|
0,3080
|
0,3800
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30-08-19
|
30-03-20
|
28-08-20
|
30-03-21
|
30-08-21
|
29-10-21
|
30-03-22
|
30-03-22
|
30-04-22
|
30-08-22
|
30-08-22
|
28-10-22
|
30-03-23
|
28-04-23
|
30-08-23
|
30-10-23
|
28-03-24
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
65.943
|
65.289
|
115.697
|
150.639
|
185.662
|
259.007
|
273.394
|
273.924
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,581
x
|
1,521
x
|
2,383
x
|
2,825
x
|
3,203
x
|
3,807
x
|
3,649
x
|
3,443
x
|
Free Cash Flow
1 |
-17.981
|
-10.627
|
-40.643
|
-16.192
|
-18.154
|
7.407
|
36.979
|
42.638
|
ROE (netto-inkomsten/eigen vermogen)
|
11,5%
|
11,9%
|
10,4%
|
12,1%
|
11,8%
|
10,3%
|
10,3%
|
10%
|
ROA (netto-inkomsten/totale activa)
|
2,37%
|
2,23%
|
2,2%
|
2,1%
|
1,95%
|
1,99%
|
2,17%
|
1,98%
|
Totale activa
1 |
999.264
|
1.127.980
|
1.255.346
|
1.487.412
|
1.721.214
|
1.851.318
|
1.874.605
|
2.123.932
|
Nettoactief per aandeel
2 |
7,730
|
8,490
|
11,20
|
10,30
|
-
|
14,70
|
16,00
|
17,20
|
Cashflow per aandeel
2 |
0,9000
|
1,260
|
0,5300
|
1,760
|
1,550
|
2,260
|
3,040
|
2,920
|
Capex
1 |
18.258
|
41.622
|
53.713
|
59.744
|
56.518
|
63.258
|
71.059
|
63.994
|
Capex/omzet
|
2,15%
|
4,28%
|
5,02%
|
5,19%
|
4,48%
|
4,75%
|
5,06%
|
4,26%
|
Datum van publicatie
|
30-03-20
|
30-03-21
|
30-03-22
|
30-03-23
|
28-03-24
|
-
|
-
|
-
|
Laatste slotkoers
6,98
CNY Gemiddelde koersdoel
9,201
CNY Spread / Gemiddelde doel +31,82% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +22,89% | 22,01 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. | | +15,06% | 19,47 mld. | | +22,99% | 17,6 mld. | | +64,33% | 16,64 mld. | | +13,40% | 15,06 mld. |
Bouw & Techniek - Andere
|