slotkoers
Shanghai S.E.
00:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
17,72
CNY
|
-2,90%
|
|
-7,23%
|
+5,35%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
12.885
|
35.085
|
51.913
|
49.593
|
51.807
|
54.579
|
-
|
-
|
Bedrijfswaarde
1 |
19.178
|
54.646
|
71.256
|
76.355
|
68.704
|
68.686
|
69.243
|
66.958
|
K/w-verhouding
|
10,7
x
|
16,6
x
|
12,6
x
|
8,52
x
|
7,31
x
|
8,54
x
|
7,36
x
|
6,75
x
|
Dividendrendement
|
1,97%
|
1,4%
|
1,67%
|
3,17%
|
5,41%
|
5,3%
|
5,55%
|
6,3%
|
Marktkapitalisatie/omzet
|
0,95
x
|
0,4
x
|
0,45
x
|
0,32
x
|
0,36
x
|
0,37
x
|
0,32
x
|
0,31
x
|
Bedrijfswaarde/omzet
|
1,42
x
|
0,62
x
|
0,61
x
|
0,5
x
|
0,48
x
|
0,46
x
|
0,41
x
|
0,38
x
|
Bedrijfswaarde/EBITDA
|
10,6
x
|
4,06
x
|
4,26
x
|
4,09
x
|
3,44
x
|
3,96
x
|
3,41
x
|
3,19
x
|
Bedrijfswaarde/FCF
|
23,3
x
|
9,49
x
|
13,4
x
|
11,1
x
|
14,3
x
|
7,89
x
|
8
x
|
6,57
x
|
FCF Yield
|
4,28%
|
10,5%
|
7,45%
|
8,97%
|
6,99%
|
12,7%
|
12,5%
|
15,2%
|
Price to Book
|
1,4
x
|
4,34
x
|
3,52
x
|
2,84
x
|
2,2
x
|
1,98
x
|
1,68
x
|
1,41
x
|
Aantal aandelen (in duizenden)
|
1.211.016
|
2.581.642
|
2.827.514
|
3.080.323
|
3.080.058
|
3.080.058
|
-
|
-
|
Referentieprijs
2 |
10,64
|
13,59
|
18,36
|
16,10
|
16,82
|
17,72
|
17,72
|
17,72
|
Datum van publicatie
|
12-03-20
|
22-03-21
|
08-03-22
|
24-03-23
|
22-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
13.544
|
88.099
|
115.920
|
154.044
|
143.754
|
149.441
|
169.093
|
176.963
|
EBITDA
1 |
1.807
|
13.445
|
16.717
|
18.661
|
19.992
|
17.366
|
20.319
|
20.970
|
Bedrijfsresultaat (EBIT)
1 |
1.262
|
10.585
|
13.530
|
14.705
|
15.792
|
14.751
|
17.606
|
18.291
|
Operationele Marge
|
9,32%
|
12,01%
|
11,67%
|
9,55%
|
10,99%
|
9,87%
|
10,41%
|
10,34%
|
Resultaat voor belastingen (EBT)
1 |
1.397
|
10.435
|
13.466
|
14.677
|
15.766
|
14.767
|
17.703
|
18.222
|
Nettowinst (verlies)
1 |
1.205
|
2.107
|
4.102
|
5.844
|
7.091
|
6.506
|
7.559
|
8.330
|
Nettomarge
|
8,89%
|
2,39%
|
3,54%
|
3,79%
|
4,93%
|
4,35%
|
4,47%
|
4,71%
|
WPA
2 |
0,9900
|
0,8200
|
1,460
|
1,890
|
2,300
|
2,075
|
2,408
|
2,626
|
Free Cash Flow
1 |
821,4
|
5.756
|
5.309
|
6.849
|
4.803
|
8.709
|
8.657
|
10.198
|
FCF-marge
|
6,06%
|
6,53%
|
4,58%
|
4,45%
|
3,34%
|
5,83%
|
5,12%
|
5,76%
|
Kasstroomconversie (ebitda)
|
45,47%
|
42,81%
|
31,76%
|
36,7%
|
24,02%
|
50,15%
|
42,6%
|
48,63%
|
Kasstroomconversie (nettowinst)
|
68,19%
|
273,2%
|
129,43%
|
117,2%
|
67,73%
|
133,85%
|
114,52%
|
122,42%
|
Dividend per aandeel
2 |
0,2100
|
0,1900
|
0,3075
|
0,5100
|
0,9100
|
0,9386
|
0,9843
|
1,117
|
Datum van publicatie
|
12-03-20
|
22-03-21
|
08-03-22
|
24-03-23
|
22-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
36.275
|
35.353
|
37.667
|
73.020
|
33.569
|
47.455
|
34.351
|
32.819
|
67.170
|
28.742
|
47.843
|
-
|
34.209
|
32.830
|
34.190
|
34.113
|
-
|
-
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4.304
|
4.433
|
4.367
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
3.205
|
2.836
|
3.013
|
5.848
|
3.558
|
5.299
|
3.708
|
2.700
|
6.409
|
2.760
|
6.624
|
-
|
2.747
|
3.196
|
3.326
|
3.259
|
-
|
-
|
Operationele Marge
|
8,84%
|
8,02%
|
8%
|
8,01%
|
10,6%
|
11,17%
|
10,8%
|
8,23%
|
9,54%
|
9,6%
|
13,84%
|
-
|
8,03%
|
9,74%
|
9,73%
|
9,55%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
3.166
|
2.853
|
3.007
|
5.859
|
3.581
|
5.236
|
3.739
|
2.706
|
6.445
|
2.731
|
6.591
|
-
|
2.749
|
3.257
|
3.318
|
3.544
|
-
|
-
|
Nettowinst (verlies)
1 |
891
|
753,6
|
781,8
|
1.535
|
1.624
|
2.685
|
1.456
|
747,2
|
2.204
|
899,5
|
3.988
|
4.888
|
1.081
|
1.383
|
1.408
|
-
|
-
|
-
|
Nettomarge
|
2,46%
|
2,13%
|
2,08%
|
2,1%
|
4,84%
|
5,66%
|
4,24%
|
2,28%
|
3,28%
|
3,13%
|
8,34%
|
-
|
3,16%
|
4,21%
|
4,12%
|
-
|
-
|
-
|
WPA
2 |
0,3100
|
0,2600
|
0,2800
|
-
|
0,4800
|
0,8700
|
0,4700
|
0,2400
|
-
|
0,3000
|
1,290
|
-
|
0,3500
|
0,4462
|
0,4546
|
0,5096
|
-
|
-
|
Dividend per aandeel
2 |
0,3100
|
-
|
-
|
-
|
-
|
0,5100
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,030
|
-
|
-
|
Datum van publicatie
|
08-03-22
|
28-04-22
|
19-08-22
|
19-08-22
|
28-10-22
|
24-03-23
|
27-04-23
|
24-08-23
|
24-08-23
|
27-10-23
|
22-03-24
|
22-03-24
|
26-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
6.293
|
19.561
|
19.343
|
26.761
|
16.897
|
14.108
|
14.665
|
12.379
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,483
x
|
1,455
x
|
1,157
x
|
1,434
x
|
0,8452
x
|
0,8124
x
|
0,7217
x
|
0,5903
x
|
Free Cash Flow
1 |
821
|
5.756
|
5.309
|
6.849
|
4.803
|
8.709
|
8.657
|
10.198
|
ROE (netto-inkomsten/eigen vermogen)
|
13,5%
|
16,5%
|
41,1%
|
33,4%
|
34,4%
|
24,4%
|
23,6%
|
21,8%
|
ROA (netto-inkomsten/totale activa)
|
5,03%
|
1,95%
|
3,45%
|
4,32%
|
-
|
5,07%
|
5,15%
|
6,65%
|
Totale activa
1 |
23.935
|
107.828
|
118.730
|
135.258
|
-
|
128.211
|
146.923
|
125.267
|
Nettoactief per aandeel
2 |
7,610
|
3,130
|
5,210
|
5,670
|
7,630
|
8,970
|
10,60
|
12,60
|
Cashflow per aandeel
2 |
1,150
|
4,790
|
1,810
|
4,840
|
4,440
|
5,950
|
6,070
|
6,550
|
Capex
1 |
587
|
6.692
|
8.201
|
8.157
|
8.957
|
9.957
|
9.832
|
10.433
|
Capex/omzet
|
4,33%
|
7,6%
|
7,08%
|
5,3%
|
6,23%
|
6,66%
|
5,81%
|
5,9%
|
Datum van publicatie
|
12-03-20
|
22-03-21
|
08-03-22
|
24-03-23
|
22-03-24
|
-
|
-
|
-
|
Laatste slotkoers
17,72
CNY Gemiddelde koersdoel
23,32
CNY Spread / Gemiddelde doel +31,62% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,35% | 7,53 mld. | | 0,00% | 14,25 mld. | | +16,26% | 9,6 mld. | | +7,95% | 8,41 mld. | | -3,52% | 7,3 mld. | | +28,95% | 5,72 mld. | | -28,15% | 5,56 mld. | | +18,39% | 5,37 mld. | | +3,17% | 5,32 mld. | | +19,48% | 4,55 mld. |
Aardgasdistributie
|