CHINA VANKE CO., LTD. Toevoegen aan een lijst
Financiën China Vanke Co., Ltd.
Aandelen
000002
CNE0000000T2
onroerend goed ontwikkeling & transacties
|
slotkoers
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 6,87 CNY | +4,89% |
|
+2,54% | -34,32% |
| 23/04 | CHINA VANKE CO., LTD. : Nomura handhaaft koopadvies | ZM |
| 17/04 | China Vanke wil belang in logistiek bedrijf GLP van de hand doen, meldt Bloomberg | RE |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 359.826 | 321.735 | 220.246 | 202.298 | 115.413 | 74.801 | - | - |
| Bedrijfswaarde 1 | 453.608 | 387.691 | 340.581 | 382.735 | 339.225 | 275.029 | 247.075 | 236.866 |
| K/w-verhouding | 9,27 x | 7,93 x | 10,2 x | 9,33 x | 10,2 x | 8,06 x | 7,21 x | 7,95 x |
| Dividendrendement | 3,25% | 4,36% | 4,91% | 3,74% | - | 1,95% | 2,57% | 1,77% |
| Marktkapitalisatie/omzet | 0,98 x | 0,77 x | 0,49 x | 0,4 x | 0,25 x | 0,2 x | 0,2 x | 0,22 x |
| Bedrijfswaarde/omzet | 1,23 x | 0,93 x | 0,75 x | 0,76 x | 0,73 x | 0,73 x | 0,67 x | 0,69 x |
| Bedrijfswaarde/EBITDA | 5,16 x | 3,53 x | 5,87 x | 6,49 x | 9,42 x | 7,01 x | 5,98 x | 6,28 x |
| Bedrijfswaarde/FCF | 11,5 x | 8,42 x | -63,1 x | -38,3 x | -83,2 x | 7,61 x | 7,39 x | -60,1 x |
| FCF Yield | 8,72% | 11,9% | -1,59% | -2,61% | -1,2% | 13,1% | 13,5% | -1,66% |
| Price to Book | 1,93 x | 1,49 x | 0,97 x | 0,87 x | 0,49 x | 0,31 x | 0,3 x | 0,29 x |
| Aantal aandelen (in duizenden) | 11.302.143 | 11.617.732 | 11.625.383 | 11.557.753 | 11.857.753 | 11.857.753 | - | - |
| Referentieprijs 2 | 32,18 | 28,70 | 19,76 | 18,20 | 10,46 | 6,870 | 6,870 | 6,870 |
| Datum van publicatie | 17-03-20 | 30-03-21 | 30-03-22 | 30-03-23 | 28-03-24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 367.894 | 419.112 | 452.798 | 503.838 | 465.739 | 376.966 | 366.133 | 340.815 |
| EBITDA 1 | 87.921 | 109.758 | 58.013 | 58.951 | 36.015 | 43.746 | 41.337 | 40.815 |
| Bedrijfsresultaat (EBIT) 1 | 76.613 | 79.959 | 52.531 | 52.007 | 29.252 | 26.833 | 29.772 | 26.108 |
| Operationele Marge | 20,82% | 19,08% | 11,6% | 10,32% | 6,28% | 7,12% | 8,13% | 7,66% |
| Resultaat voor belastingen (EBT) 1 | 106.116 | 79.676 | 52.223 | 52.386 | 29.805 | 25.933 | 29.844 | 26.970 |
| Nettowinst (verlies) 1 | 38.872 | 41.516 | 22.524 | 22.618 | 12.163 | 10.798 | 12.200 | 11.793 |
| Nettomarge | 10,57% | 9,91% | 4,97% | 4,49% | 2,61% | 2,86% | 3,33% | 3,46% |
| WPA 2 | 3,470 | 3,620 | 1,940 | 1,950 | 1,030 | 0,8520 | 0,9528 | 0,8642 |
| Free Cash Flow 1 | 39.539 | 46.042 | -5.401 | -9.998 | -4.077 | 36.150 | 33.448 | -3.939 |
| FCF-marge | 10,75% | 10,99% | -1,19% | -1,98% | -0,88% | 9,59% | 9,14% | -1,16% |
| Kasstroomconversie (ebitda) | 44,97% | 41,95% | - | - | - | 82,64% | 80,91% | - |
| Kasstroomconversie (nettowinst) | 101,71% | 110,9% | - | - | - | 334,78% | 274,15% | - |
| Dividend per aandeel 2 | 1,045 | 1,250 | 0,9700 | 0,6800 | - | 0,1340 | 0,1765 | 0,1218 |
| Datum van publicatie | 17-03-20 | 30-03-21 | 30-03-22 | 30-03-23 | 28-03-24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| 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 S1 | 2023 Q3 | 2023 Q4 | 2023 S2 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2024 S2 | 2025 Q1 | 2025 S1 | 2025 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 228.574 | 146.350 | 272.762 | 167.111 | 104.375 | 181.312 | 285.687 | 62.667 | 144.249 | 206.916 | 130.757 | 166.165 | 296.922 | 68.474 | 132.419 | 200.893 | 89.416 | 175.431 | 264.846 | 60.271 | 90.715 | 193.072 | 53.592 | 180.662 | 262.854 | 52.069 | 149.631 | 224.447 |
| EBITDA 1 | - | - | - | - | 12.155 | 19.395 | - | 5.608 | 20.243 | - | 14.604 | 18.497 | - | - | - | - | - | - | - | 4.761 | 9.522 | - | 3.717 | 11.150 | - | 4.493 | - | - |
| Bedrijfsresultaat (EBIT) 1 | - | - | - | - | 10.948 | 19.596 | 30.543 | 3.970 | 20.268 | 30.598 | 13.209 | 14.560 | - | 4.091 | 16.244 | 27.824 | 7.877 | 1.039 | - | 3.278 | 6.556 | 20.053 | 2.559 | 7.676 | 27.784 | 3.010 | - | - |
| Operationele Marge | - | - | - | - | 10,49% | 10,81% | 10,69% | 6,33% | 14,05% | 14,79% | 10,1% | 8,76% | - | 5,97% | 12,27% | 13,85% | 8,81% | 0,59% | - | 5,44% | 7,23% | 10,39% | 4,77% | 4,25% | 10,57% | 5,78% | - | - |
| Resultaat voor belastingen (EBT) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Nettowinst (verlies) | - | 12.508 | 29.008 | - | 5.642 | 5.835 | - | 1.429 | 10.794 | - | 4.828 | 5.567 | - | 1.446 | 8.425 | - | 3.751 | - | - | - | - | - | - | - | - | - | - | - |
| Nettomarge | - | 8,55% | 10,63% | - | 5,41% | 3,22% | - | 2,28% | 7,48% | - | 3,69% | 3,35% | - | 2,11% | 6,36% | - | 4,2% | - | - | - | - | - | - | - | - | - | - | - |
| WPA 2 | - | - | - | - | 0,4900 | 0,5000 | - | 0,1229 | 0,9300 | - | 0,4178 | 0,4800 | - | 0,1251 | 0,7100 | - | 0,3200 | -0,1300 | - | 0,1089 | 0,1428 | - | 0,1015 | 0,3584 | - | 0,0582 | - | - |
| Dividend per aandeel 2 | - | - | - | - | - | 0,9700 | - | - | - | - | - | 0,6800 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 17-03-20 | 27-08-20 | 30-03-21 | 29-08-21 | 28-10-21 | 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 | 30-08-23 | 30-08-23 | 27-10-23 | 28-03-24 | 28-03-24 | - | - | - | - | - | - | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 93.782 | 65.956 | 120.335 | 180.437 | 223.812 | 206.920 | 172.274 | 165.702 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 1,067 x | 0,6009 x | 2,074 x | 3,061 x | 6,214 x | 4,73 x | 4,168 x | 4,06 x |
| Free Cash Flow 1 | 39.539 | 46.042 | -5.401 | -9.998 | -4.077 | 36.150 | 33.448 | -3.939 |
| ROE (netto-inkomsten/eigen vermogen) | 22,5% | 20,1% | 9,78% | 9,48% | 4,91% | 3,91% | 4,26% | 3,66% |
| ROA (netto-inkomsten/totale activa) | 2,39% | 2,31% | 1,18% | 1,22% | 0,75% | 0,82% | 0,89% | 0,82% |
| Totale activa 1 | 1.629.174 | 1.799.547 | 1.903.976 | 1.847.858 | 1.631.327 | 1.315.119 | 1.378.378 | 1.442.540 |
| Nettoactief per aandeel 2 | 16,60 | 19,30 | 20,30 | 21,00 | 21,20 | 21,80 | 22,90 | 23,30 |
| Cashflow per aandeel 2 | 4,040 | 4,580 | 0,3500 | 0,2400 | 0,3300 | 0,9700 | 1,040 | 1,030 |
| Capex 1 | 6.148 | 7.146 | 9.514 | 12.749 | 7.989 | 1.079 | 8.684 | 6.098 |
| Capex/omzet | 1,67% | 1,71% | 2,1% | 2,53% | 1,72% | 0,29% | 2,37% | 1,79% |
| Datum van publicatie | 17-03-20 | 30-03-21 | 30-03-22 | 30-03-23 | 28-03-24 | - | - | - |
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
27
Laatste slotkoers
6,87
CNY
Gemiddelde koersdoel
9,011
CNY
Spread / Gemiddelde doel
+31,17%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -34,32% | 10,32 mld. | |
| +9,02% | 10,79 mld. | |
| -28,99% | 7,2 mld. | |
| -5,56% | 7,01 mld. | |
| -0,34% | 6,53 mld. | |
| -3,03% | 6,09 mld. | |
| -5,92% | 3,54 mld. | |
| +12,96% | 3,57 mld. | |
| +27,36% | 3,32 mld. | |
| +13,70% | 2,83 mld. |
- Beurs
- Aandelen
- Koers 000002
- Financiën China Vanke Co., Ltd.
