slotkoers
Shanghai S.E.
00:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5,35
CNY
|
+1,13%
|
|
-0,19%
|
+11,23%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
235.903
|
208.566
|
209.741
|
227.704
|
201.633
|
222.667
|
-
|
-
|
Bedrijfswaarde
1 |
408.374
|
411.852
|
457.781
|
591.556
|
645.553
|
592.175
|
630.651
|
222.667
|
K/w-verhouding
|
5,85
x
|
4,64
x
|
4
x
|
4,41
x
|
3,67
x
|
3,85
x
|
3,53
x
|
3,4
x
|
Dividendrendement
|
3,29%
|
4,32%
|
5%
|
4,65%
|
5,64%
|
5,31%
|
5,87%
|
6,23%
|
Marktkapitalisatie/omzet
|
0,17
x
|
0,13
x
|
0,11
x
|
0,11
x
|
0,09
x
|
0,09
x
|
0,09
x
|
0,08
x
|
Bedrijfswaarde/omzet
|
0,29
x
|
0,26
x
|
0,24
x
|
0,29
x
|
0,28
x
|
0,24
x
|
0,24
x
|
0,08
x
|
Bedrijfswaarde/EBITDA
|
4,48
x
|
4,06
x
|
4,24
x
|
6,25
x
|
6,35
x
|
4,34
x
|
4,3
x
|
1,48
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-30,1
x
|
-31,5
x
|
2,44
x
|
6,57
x
|
2,22
x
|
FCF Yield
|
-
|
-
|
-
|
-3,32%
|
-3,17%
|
41%
|
15,2%
|
45%
|
Price to Book
|
0,92
x
|
0,72
x
|
0,63
x
|
0,61
x
|
0,48
x
|
0,47
x
|
0,43
x
|
0,38
x
|
Aantal aandelen (in duizenden)
|
41.975.630
|
41.965.072
|
41.948.168
|
41.934.433
|
41.919.514
|
41.619.952
|
-
|
-
|
Referentieprijs
2 |
5,620
|
4,970
|
5,000
|
5,430
|
4,810
|
5,350
|
5,350
|
5,350
|
Datum van publicatie
|
25-04-20
|
16-04-21
|
15-04-22
|
17-04-23
|
18-04-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.419.837
|
1.615.023
|
1.891.339
|
2.055.052
|
2.265.529
|
2.423.224
|
2.609.987
|
2.776.226
|
EBITDA
1 |
91.124
|
101.327
|
107.982
|
94.620
|
101.642
|
136.363
|
146.810
|
150.930
|
Bedrijfsresultaat (EBIT)
1 |
83.795
|
94.482
|
100.601
|
86.733
|
93.132
|
100.175
|
113.982
|
113.042
|
Operationele Marge
|
5,9%
|
5,85%
|
5,32%
|
4,22%
|
4,11%
|
4,13%
|
4,37%
|
4,07%
|
Resultaat voor belastingen (EBT)
1 |
81.468
|
94.291
|
100.886
|
88.835
|
92.995
|
100.215
|
108.238
|
113.310
|
Nettowinst (verlies)
1 |
41.881
|
44.944
|
51.408
|
50.950
|
54.264
|
57.567
|
61.876
|
65.665
|
Nettomarge
|
2,95%
|
2,78%
|
2,72%
|
2,48%
|
2,4%
|
2,38%
|
2,37%
|
2,37%
|
WPA
2 |
0,9600
|
1,070
|
1,250
|
1,230
|
1,310
|
1,389
|
1,517
|
1,575
|
Free Cash Flow
1 |
-
|
-
|
-
|
-19.637
|
-20.473
|
242.841
|
96.024
|
100.089
|
FCF-marge
|
-
|
-
|
-
|
-0,96%
|
-0,9%
|
10,02%
|
3,68%
|
3,61%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
178,08%
|
65,41%
|
66,31%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
421,84%
|
155,19%
|
152,42%
|
Dividend per aandeel
2 |
0,1850
|
0,2147
|
0,2500
|
0,2527
|
0,2714
|
0,2839
|
0,3141
|
0,3333
|
Datum van publicatie
|
25-04-20
|
16-04-21
|
15-04-22
|
17-04-23
|
18-04-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
1 |
400.332
|
554.291
|
485.439
|
575.332
|
474.503
|
519.778
|
524.828
|
588.485
|
557.929
|
594.287
|
579.200
|
686.500
|
566.200
|
620.200
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
20.651
|
28.334
|
21.368
|
29.029
|
20.611
|
15.725
|
22.489
|
26.317
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
5,16%
|
5,11%
|
4,4%
|
5,05%
|
4,34%
|
3,03%
|
4,29%
|
4,47%
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
0,3000
|
0,3400
|
0,3100
|
0,3700
|
0,3700
|
0,1800
|
0,3500
|
0,3500
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26-10-21
|
15-04-22
|
29-04-22
|
29-08-22
|
29-10-22
|
17-04-23
|
27-04-23
|
29-08-23
|
26-10-23
|
18-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
172.471
|
203.286
|
248.040
|
363.852
|
443.920
|
369.508
|
407.984
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,893
x
|
2,006
x
|
2,297
x
|
3,845
x
|
4,368
x
|
2,71
x
|
2,779
x
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-19.637
|
-20.473
|
242.841
|
96.024
|
100.089
|
ROE (netto-inkomsten/eigen vermogen)
|
15,6%
|
15,5%
|
15,9%
|
13,9%
|
13,4%
|
12%
|
12,3%
|
11%
|
ROA (netto-inkomsten/totale activa)
|
2,15%
|
2,13%
|
2,24%
|
2,02%
|
-
|
2%
|
2,14%
|
2,03%
|
Totale activa
1 |
1.947.972
|
2.113.035
|
2.290.282
|
2.524.167
|
-
|
2.878.351
|
2.891.424
|
3.229.447
|
Nettoactief per aandeel
2 |
6,100
|
6,920
|
7,960
|
8,930
|
9,980
|
11,40
|
12,50
|
14,00
|
Cashflow per aandeel
2 |
-0,8200
|
0,4800
|
0,3400
|
0,0900
|
0,2600
|
1,430
|
1,530
|
1,650
|
Capex
1 |
18.250
|
46.220
|
28.321
|
23.466
|
31.503
|
27.685
|
34.319
|
13.466
|
Capex/omzet
|
1,29%
|
2,86%
|
1,5%
|
1,14%
|
1,39%
|
1,14%
|
1,31%
|
0,49%
|
Datum van publicatie
|
25-04-20
|
16-04-21
|
15-04-22
|
17-04-23
|
18-04-24
|
-
|
-
|
-
|
Laatste slotkoers
5,35
CNY Gemiddelde koersdoel
7,451
CNY Spread / Gemiddelde doel +39,27% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +11,23% | 30,73 mld. | | -2,29% | 67,67 mld. | | +2,13% | 59,37 mld. | | +21,25% | 38,3 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. | | +13,40% | 15,06 mld. |
Bouw & Techniek - Andere
|