slotkoers
Shanghai S.E.
00:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
25,57
CNY
|
-0,43%
|
|
-1,65%
|
+9,55%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
349.360
|
404.360
|
435.734
|
516.240
|
477.579
|
625.652
|
625.652
|
-
|
Bedrijfswaarde
1 |
432.287
|
489.239
|
526.459
|
606.484
|
579.463
|
571.088
|
856.109
|
835.557
|
K/w-verhouding
|
15,5
x
|
18,8
x
|
16,2
x
|
19,6
x
|
22,4
x
|
20,9
x
|
18,1
x
|
17,5
x
|
Dividendrendement
|
4,28%
|
3,7%
|
3,65%
|
3,59%
|
4,06%
|
3,37%
|
3,8%
|
3,95%
|
Marktkapitalisatie/omzet
|
6,82
x
|
8,11
x
|
7,54
x
|
9,28
x
|
9,17
x
|
7,32
x
|
7,11
x
|
7,04
x
|
Bedrijfswaarde/omzet
|
8,44
x
|
9,81
x
|
9,11
x
|
10,9
x
|
11,1
x
|
7,32
x
|
9,73
x
|
9,4
x
|
Bedrijfswaarde/EBITDA
|
10,9
x
|
12,5
x
|
11,8
x
|
13,7
x
|
15,3
x
|
14,6
x
|
12,7
x
|
12,3
x
|
Bedrijfswaarde/FCF
|
11,8
x
|
14,5
x
|
14,1
x
|
18,8
x
|
22,2
x
|
22,2
x
|
18,1
x
|
17
x
|
FCF Yield
|
8,47%
|
6,9%
|
7,11%
|
5,32%
|
4,5%
|
4,5%
|
5,53%
|
5,89%
|
Price to Book
|
2,46
x
|
2,7
x
|
2,53
x
|
2,85
x
|
2,57
x
|
2,82
x
|
2,4
x
|
2,4
x
|
Aantal aandelen (in duizenden)
|
22.000.000
|
22.000.000
|
22.741.859
|
22.741.859
|
22.741.859
|
24.468.218
|
24.468.218
|
-
|
Referentieprijs
2 |
15,88
|
18,38
|
19,16
|
22,70
|
21,00
|
25,57
|
25,57
|
25,57
|
Datum van publicatie
|
17-01-19
|
16-01-20
|
27-01-21
|
26-01-22
|
30-01-23
|
19-01-24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
51.214
|
49.874
|
57.783
|
55.646
|
52.060
|
78.062
|
87.978
|
88.873
|
EBITDA
1 |
39.615
|
38.992
|
44.534
|
44.296
|
37.975
|
60.058
|
67.196
|
67.973
|
Bedrijfsresultaat (EBIT)
1 |
27.392
|
26.933
|
32.896
|
32.876
|
26.936
|
33.192
|
44.592
|
45.315
|
Operationele Marge
|
53,49%
|
54%
|
56,93%
|
59,08%
|
51,74%
|
42,52%
|
50,68%
|
50,99%
|
Resultaat voor belastingen (EBT)
1 |
27.007
|
26.627
|
32.456
|
32.409
|
26.313
|
32.369
|
42.309
|
43.886
|
Nettowinst (verlies)
1 |
22.611
|
21.543
|
26.298
|
26.273
|
21.309
|
27.389
|
34.431
|
35.842
|
Nettomarge
|
44,15%
|
43,2%
|
45,51%
|
47,21%
|
40,93%
|
35,09%
|
39,14%
|
40,33%
|
WPA
2 |
1,028
|
0,9792
|
1,185
|
1,155
|
0,9370
|
1,119
|
1,415
|
1,462
|
Free Cash Flow
1 |
36.619
|
33.760
|
37.409
|
32.281
|
26.079
|
39.475
|
47.361
|
49.192
|
FCF-marge
|
71,5%
|
67,69%
|
64,74%
|
58,01%
|
50,09%
|
50%
|
53,83%
|
55,35%
|
Kasstroomconversie (ebitda)
|
92,44%
|
86,58%
|
84%
|
72,87%
|
68,67%
|
65,73%
|
70,48%
|
72,37%
|
Kasstroomconversie (nettowinst)
|
161,95%
|
156,71%
|
142,25%
|
122,87%
|
122,39%
|
134,9%
|
137,56%
|
137,25%
|
Dividend per aandeel
2 |
0,6800
|
0,6800
|
0,7000
|
0,8153
|
0,8533
|
0,8607
|
0,9715
|
1,009
|
Datum van publicatie
|
17-01-19
|
16-01-20
|
27-01-21
|
26-01-22
|
30-01-23
|
19-01-24
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 Q2
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
-
|
-
|
-
|
-
|
-
|
15.650
|
-
|
15.881
|
10.791
|
15.397
|
15.577
|
26.880
|
20.207
|
20.546
|
21.857
|
26.523
|
18.023
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
12.180
|
-
|
12.347
|
-
|
-
|
-
|
-
|
13.978
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
10.222
|
-
|
9.463
|
3.108
|
-
|
6.371
|
14.753
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
65,32%
|
-
|
59,59%
|
28,8%
|
-
|
40,9%
|
54,88%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
10.047
|
-
|
9.323
|
3.018
|
-
|
6.363
|
14.659
|
6.922
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
7.903
|
5.713
|
10.985
|
6.706
|
3.137
|
8.154
|
11.292
|
7.653
|
2.365
|
3.613
|
5.269
|
12.642
|
5.865
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
52,1%
|
-
|
48,19%
|
21,92%
|
23,46%
|
33,83%
|
47,03%
|
29,03%
|
-
|
-
|
-
|
-
|
WPA
2 |
-
|
0,2500
|
0,4800
|
0,3000
|
0,1380
|
0,3600
|
-
|
0,3300
|
0,1100
|
0,1527
|
0,2100
|
0,5200
|
0,2397
|
0,1900
|
0,2700
|
0,6500
|
0,3000
|
Dividend per aandeel
2 |
-
|
-
|
-
|
0,8153
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,8200
|
-
|
-
|
-
|
1,000
|
Datum van publicatie
|
30-08-20
|
16-07-21
|
29-10-21
|
26-01-22
|
29-04-22
|
30-08-22
|
30-08-22
|
30-10-22
|
30-01-23
|
27-04-23
|
30-08-23
|
30-10-23
|
19-01-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
82.927
|
84.879
|
90.725
|
90.244
|
101.884
|
251.906
|
230.457
|
209.904
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,093
x
|
2,177
x
|
2,037
x
|
2,037
x
|
2,683
x
|
4,194
x
|
3,43
x
|
3,088
x
|
Free Cash Flow
1 |
36.619
|
33.760
|
37.409
|
32.281
|
26.079
|
39.475
|
47.361
|
49.192
|
ROE (netto-inkomsten/eigen vermogen)
|
16,3%
|
14,8%
|
16,7%
|
14,9%
|
11,7%
|
13,5%
|
14,9%
|
14,8%
|
ROA (netto-inkomsten/totale activa)
|
7,61%
|
7,28%
|
8,38%
|
8,03%
|
6,53%
|
5,29%
|
5,84%
|
6,04%
|
Totale activa
1 |
297.178
|
296.008
|
313.772
|
327.345
|
326.408
|
553.599
|
589.411
|
593.055
|
Nettoactief per aandeel
2 |
6,460
|
6,800
|
7,570
|
7,960
|
8,160
|
8,290
|
10,60
|
10,60
|
Cashflow per aandeel
2 |
1,810
|
1,660
|
1,800
|
1,570
|
1,360
|
2,220
|
2,160
|
2,250
|
Capex
1 |
3.118
|
2.705
|
3.628
|
3.452
|
4.834
|
259.471
|
4.871
|
7.553
|
Capex/omzet
|
6,09%
|
5,42%
|
6,28%
|
6,2%
|
9,28%
|
328,67%
|
5,54%
|
8,5%
|
Datum van publicatie
|
17-01-19
|
16-01-20
|
27-01-21
|
26-01-22
|
30-01-23
|
19-01-24
|
-
|
-
|
Laatste slotkoers
25,57
CNY Gemiddelde koersdoel
28,1
CNY Spread / Gemiddelde doel +9,88% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +9,55% | 86,34 mld. | | -9,64% | 16,81 mld. | | +10,12% | 11,2 mld. | | +43,27% | 11,15 mld. | | -16,20% | 10,32 mld. | | +6,77% | 9,08 mld. | | +12,09% | 6,76 mld. | | -3,03% | 5,29 mld. | | +0,10% | 4,35 mld. | | -.--% | 3,84 mld. |
hydroelectrische & golven
|