FUYAO GLASS INDUSTRY GROUP CO., LTD. Toevoegen aan een lijst
Financiën Fuyao Glass Industry Group Co., Ltd. Hong Kong S.E.
Aandelen
3606
CNE100001TR7
Auto, Vrachtwagen & Motorfiets Onderdelen
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 43,95 HKD | -0,68% |
|
-2,87% | +15,66% |
| 20/05 | Fuyao Glass geeft 300 miljoen yuan ultrakorte obligaties uit | MT |
| 26/04 | Fuyao Glass Industry boekt 52% meer winst in het eerste kwartaal; Hongkong, China-aandelen stijgen met meer dan 10%. | MT |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 58.832 | 114.381 | 114.341 | 87.822 | 95.821 | 117.752 | - | - |
| Bedrijfswaarde 1 | 61.284 | 115.191 | 111.291 | 88.661 | 97.065 | 115.202 | 113.405 | 107.702 |
| K/w-verhouding | 20,7 x | 46,2 x | 38,3 x | 19,3 x | 17,3 x | 18 x | 15,7 x | 13,1 x |
| Dividendrendement | 3,13% | 1,56% | 2,12% | 3,56% | 3,48% | 3,28% | 3,9% | 4,46% |
| Marktkapitalisatie/omzet | 2,79 x | 5,75 x | 4,84 x | 3,13 x | 2,89 x | 2,98 x | 2,57 x | 2,19 x |
| Bedrijfswaarde/omzet | 2,9 x | 5,79 x | 4,72 x | 3,16 x | 2,93 x | 2,91 x | 2,48 x | 2 x |
| Bedrijfswaarde/EBITDA | 11,3 x | 21,4 x | 17,7 x | 11,2 x | 11,1 x | 11,1 x | 9,38 x | 8,01 x |
| Bedrijfswaarde/FCF | 25,7 x | 32,6 x | 35,2 x | 35,7 x | 31,9 x | -32,5 x | 24,1 x | 18,5 x |
| FCF Yield | 3,9% | 3,07% | 2,84% | 2,8% | 3,13% | -3,08% | 4,15% | 5,41% |
| Price to Book | 2,82 x | 5,58 x | 4,6 x | 3,16 x | 3,1 x | 3,49 x | 3,06 x | 2,58 x |
| Aantal aandelen (in duizenden) | 2.508.618 | 2.508.618 | 2.609.744 | 2.609.744 | 2.609.744 | 2.609.744 | - | - |
| Referentieprijs 2 | 23,99 | 48,05 | 47,14 | 35,07 | 37,39 | 46,42 | 46,42 | 46,42 |
| Datum van publicatie | 27-03-20 | 29-03-21 | 17-03-22 | 16-03-23 | 15-03-24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 21.104 | 19.907 | 23.603 | 28.099 | 33.161 | 39.525 | 45.746 | 53.729 |
| EBITDA 1 | 5.439 | 5.390 | 6.278 | 7.884 | 8.761 | 10.356 | 12.087 | 13.442 |
| Bedrijfsresultaat (EBIT) 1 | 3.216 | 3.267 | 4.149 | 5.661 | 6.379 | 7.808 | 9.181 | 10.914 |
| Operationele Marge | 15,24% | 16,41% | 17,58% | 20,15% | 19,24% | 19,75% | 20,07% | 20,31% |
| Resultaat voor belastingen (EBT) 1 | 3.231 | 3.110 | 3.818 | 5.579 | 6.715 | 7.957 | 9.185 | 11.288 |
| Nettowinst (verlies) 1 | 2.898 | 2.601 | 3.146 | 4.756 | 5.629 | 6.694 | 7.719 | 9.435 |
| Nettomarge | 13,73% | 13,06% | 13,33% | 16,92% | 16,97% | 16,94% | 16,87% | 17,56% |
| WPA 2 | 1,160 | 1,040 | 1,230 | 1,820 | 2,160 | 2,583 | 2,963 | 3,533 |
| Free Cash Flow 1 | 2.388 | 3.538 | 3.162 | 2.487 | 3.040 | -3.546 | 4.704 | 5.832 |
| FCF-marge | 11,32% | 17,78% | 13,4% | 8,85% | 9,17% | -8,97% | 10,28% | 10,85% |
| Kasstroomconversie (ebitda) | 43,91% | 65,65% | 50,37% | 31,54% | 34,7% | - | 38,92% | 43,39% |
| Kasstroomconversie (nettowinst) | 82,41% | 136,06% | 100,52% | 52,29% | 54% | - | 60,94% | 61,81% |
| Dividend per aandeel 2 | 0,7500 | 0,7500 | 1,000 | 1,250 | 1,300 | 1,524 | 1,809 | 2,070 |
| Datum van publicatie | 27-03-20 | 29-03-21 | 17-03-22 | 16-03-23 | 15-03-24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2019 S2 | 2020 S1 | 2020 S2 | 2021 S1 | 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 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 10.817 | 8.121 | 11.785 | 11.543 | 6.450 | 12.060 | 6.548 | 6.356 | 12.904 | 7.536 | 7.659 | 15.195 | 7.052 | 7.979 | 15.031 | 8.795 | 9.335 | 18.130 | 8.836 | 9.666 | 18.435 | 10.408 | 11.230 | 21.563 | 9.750 | 11.031 |
| EBITDA 1 | - | 1.937 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.569 | - | 2.672 | 2.980 | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 1.552 | 869,6 | - | - | 983,1 | 1.932 | 1.075 | 1.648 | 2.134 | 1.900 | 1.073 | 2.895 | 1.155 | 2.056 | 3.178 | 1.590 | 1.437 | 3.201 | 1.706 | 1.887 | 3.512 | 2.021 | 2.210 | 4.099 | - | - |
| Operationele Marge | 14,35% | 10,71% | - | - | 15,24% | 16,02% | 16,41% | 25,94% | 16,54% | 25,21% | 14,01% | 19,05% | 16,38% | 25,77% | 21,14% | 18,07% | 15,39% | 17,66% | 19,3% | 19,53% | 19,05% | 19,42% | 19,68% | 19,01% | - | - |
| Resultaat voor belastingen (EBT) 1 | 1.477 | 1.168 | - | - | 750,3 | - | - | 1.603 | - | 1.908 | 1.002 | - | 1.114 | 2.206 | - | 1.575 | 1.821 | - | 1.695 | 1.982 | - | 2.062 | 2.300 | - | - | - |
| Nettowinst (verlies) 1 | 1.393 | 963,7 | 1.637 | 1.769 | 550,3 | 1.377 | - | 1.510 | 2.382 | 1.519 | 854,8 | - | 914,5 | 1.921 | 2.836 | 1.290 | 1.503 | - | 1.388 | 1.665 | - | 1.732 | 1.932 | - | - | - |
| Nettomarge | 12,87% | 11,87% | 13,89% | 15,33% | 8,53% | 11,42% | - | 23,76% | 18,46% | 20,15% | 11,16% | - | 12,97% | 24,08% | 18,87% | 14,66% | 16,1% | - | 15,71% | 17,23% | - | 16,64% | 17,2% | - | - | - |
| WPA 2 | - | - | - | - | 0,2100 | - | 0,3300 | 0,5800 | - | 0,5800 | 0,3300 | - | 0,3500 | 0,7400 | - | 0,4900 | 0,5800 | - | 0,5300 | 0,6340 | - | 0,6818 | 0,7301 | - | - | - |
| Dividend per aandeel 2 | - | - | - | - | 1,000 | - | - | - | - | - | - | - | - | - | - | - | 1,300 | - | - | - | - | - | 1,531 | - | - | - |
| Datum van publicatie | 27-03-20 | 21-08-20 | 29-03-21 | 05-08-21 | 17-03-22 | 17-03-22 | 14-04-22 | 30-08-22 | 30-08-22 | 20-10-22 | 16-03-23 | 16-03-23 | 27-04-23 | 17-08-23 | 17-08-23 | 16-10-23 | 15-03-24 | 15-03-24 | 25-04-24 | - | - | - | - | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 2.452 | 810 | - | 839 | 1.244 | - | - | - |
| Nettokaspositie 1 | - | - | 3.050 | - | - | 2.550 | 4.347 | 10.050 |
| Hefboom (schuld/ebitda) | 0,4509 x | 0,1503 x | - | 0,1064 x | 0,142 x | - | - | - |
| Free Cash Flow 1 | 2.388 | 3.538 | 3.162 | 2.487 | 3.040 | -3.547 | 4.704 | 5.832 |
| ROE (netto-inkomsten/eigen vermogen) | 14,1% | 12,1% | 12% | 16,4% | 17,9% | 19,5% | 20,1% | 20,6% |
| ROA (netto-inkomsten/totale activa) | 7,91% | 6,73% | 7,02% | 9,36% | 9,94% | 11,1% | 11,4% | 11,8% |
| Totale activa 1 | 36.649 | 38.627 | 44.810 | 50.808 | 56.627 | 60.418 | 67.592 | 80.120 |
| Nettoactief per aandeel 2 | 8,520 | 8,610 | 10,20 | 11,10 | 12,00 | 13,30 | 15,20 | 18,00 |
| Cashflow per aandeel 2 | 2,040 | 2,100 | 2,140 | 2,260 | 2,920 | 2,690 | 3,690 | 3,930 |
| Capex 1 | 2.739 | 1.739 | 2.329 | 3.104 | 4.440 | 7.290 | 5.457 | 3.919 |
| Capex/omzet | 12,98% | 8,74% | 9,87% | 11,05% | 13,39% | 18,44% | 11,93% | 7,29% |
| Datum van publicatie | 27-03-20 | 29-03-21 | 17-03-22 | 16-03-23 | 15-03-24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
21
Laatste slotkoers
46,22
CNY
Gemiddelde koersdoel
56,12
CNY
Spread / Gemiddelde doel
+21,43%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +12,01% | 43,18 mld. | |
| -20,86% | 19,3 mld. | |
| +10,12% | 18,06 mld. | |
| -0,84% | 15,31 mld. | |
| +76,76% | 14,16 mld. | |
| +41,49% | 12,6 mld. | |
| -25,48% | 12,29 mld. | |
| -28,39% | 11,94 mld. | |
| +49,95% | 11,41 mld. |
- Beurs
- Aandelen
- Koers 600660
- Koers 3606
- Financiën Fuyao Glass Industry Group Co., Ltd.
