Vertraagde tijd
OTC Markets
21:00:35 28-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
25,44
USD
|
+0,08%
|
|
-3,56%
|
+15,98%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
124.850
|
218.948
|
173.875
|
101.256
|
78.570
|
93.537
|
-
|
-
|
Bedrijfswaarde
1 |
109.782
|
203.923
|
150.369
|
78.735
|
50.924
|
56.842
|
50.489
|
42.270
|
K/w-verhouding
|
15,3
x
|
39,8
x
|
36,2
x
|
19,9
x
|
15,3
x
|
13,2
x
|
10,1
x
|
8,41
x
|
Dividendrendement
|
1,68%
|
0,75%
|
0,99%
|
1,83%
|
2,59%
|
2,67%
|
3,33%
|
4,04%
|
Marktkapitalisatie/omzet
|
1,28
x
|
2,38
x
|
1,71
x
|
0,68
x
|
0,44
x
|
0,43
x
|
0,38
x
|
0,34
x
|
Bedrijfswaarde/omzet
|
1,13
x
|
2,21
x
|
1,48
x
|
0,53
x
|
0,28
x
|
0,26
x
|
0,2
x
|
0,15
x
|
Bedrijfswaarde/EBITDA
|
8,84
x
|
19,5
x
|
14,7
x
|
7,6
x
|
4,33
x
|
3,67
x
|
2,67
x
|
2,01
x
|
Bedrijfswaarde/FCF
|
22,1
x
|
-169
x
|
16,3
x
|
13,9
x
|
7,25
x
|
3,73
x
|
2,94
x
|
1,87
x
|
FCF Yield
|
4,52%
|
-0,59%
|
6,15%
|
7,22%
|
13,8%
|
26,8%
|
34%
|
53,5%
|
Price to Book
|
2,29
x
|
3,44
x
|
2,53
x
|
1,35
x
|
0,98
x
|
1,06
x
|
0,97
x
|
0,88
x
|
Aantal aandelen (in duizenden)
|
9.166.998
|
9.816.627
|
10.018.442
|
10.056.974
|
10.063.382
|
10.063.382
|
-
|
-
|
Referentieprijs
2 |
13,62
|
22,30
|
17,36
|
10,07
|
7,808
|
9,295
|
9,295
|
9,295
|
Datum van publicatie
|
30-03-20
|
23-03-21
|
23-03-22
|
21-03-23
|
20-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
97.401
|
92.114
|
101.611
|
147.965
|
179.204
|
216.474
|
249.115
|
275.209
|
EBITDA
1 |
12.414
|
10.465
|
10.202
|
10.360
|
11.766
|
15.496
|
18.887
|
21.054
|
Bedrijfsresultaat (EBIT)
1 |
8.681
|
4.974
|
3.308
|
2.042
|
3.563
|
6.159
|
8.089
|
9.876
|
Operationele Marge
|
8,91%
|
5,4%
|
3,26%
|
1,38%
|
1,99%
|
2,85%
|
3,25%
|
3,59%
|
Resultaat voor belastingen (EBT)
1 |
9.636
|
6.441
|
4.665
|
4.682
|
4.950
|
7.201
|
9.658
|
11.752
|
Nettowinst (verlies)
1 |
8.190
|
5.534
|
4.847
|
5.260
|
5.308
|
7.127
|
9.323
|
11.284
|
Nettomarge
|
8,41%
|
6,01%
|
4,77%
|
3,56%
|
2,96%
|
3,29%
|
3,74%
|
4,1%
|
WPA
2 |
0,8900
|
0,5600
|
0,4800
|
0,5049
|
0,5100
|
0,7032
|
0,9193
|
1,105
|
Free Cash Flow
1 |
4.963
|
-1.210
|
9.248
|
5.681
|
7.020
|
15.244
|
17.173
|
22.609
|
FCF-marge
|
5,1%
|
-1,31%
|
9,1%
|
3,84%
|
3,92%
|
7,04%
|
6,89%
|
8,22%
|
Kasstroomconversie (ebitda)
|
39,98%
|
-
|
90,65%
|
54,84%
|
59,66%
|
98,37%
|
90,92%
|
107,39%
|
Kasstroomconversie (nettowinst)
|
60,6%
|
-
|
190,78%
|
108%
|
132,24%
|
213,87%
|
184,19%
|
200,37%
|
Dividend per aandeel
2 |
0,2289
|
0,1678
|
0,1710
|
0,1841
|
0,2024
|
0,2479
|
0,3096
|
0,3752
|
Datum van publicatie
|
30-03-20
|
23-03-21
|
23-03-22
|
21-03-23
|
20-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
---|
Omzet
1 |
49.843
|
36.820
|
55.294
|
45.032
|
56.579
|
58.184
|
89.781
|
73.182
|
106.022
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
4.314
|
2.106
|
2.868
|
2.118
|
1.190
|
554,8
|
1.487
|
-
|
2.657
|
Operationele Marge
|
8,66%
|
5,72%
|
5,19%
|
4,7%
|
2,1%
|
0,95%
|
1,66%
|
-
|
2,51%
|
Resultaat voor belastingen (EBT)
1 |
4.872
|
2.640
|
3.801
|
2.921
|
1.745
|
-
|
-
|
-
|
3.476
|
Nettowinst (verlies)
1 |
4.180
|
2.297
|
3.237
|
2.381
|
2.466
|
1.552
|
3.708
|
1.571
|
3.738
|
Nettomarge
|
8,39%
|
6,24%
|
5,85%
|
5,29%
|
4,36%
|
2,67%
|
4,13%
|
2,15%
|
3,53%
|
WPA
2 |
0,4508
|
0,2470
|
0,3130
|
0,2359
|
0,2441
|
0,1471
|
0,3578
|
-
|
0,3625
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30-03-20
|
17-08-20
|
23-03-21
|
18-08-21
|
23-03-22
|
18-08-22
|
21-03-23
|
22-08-23
|
20-03-24
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
15.068
|
15.025
|
23.505
|
22.521
|
27.646
|
36.694
|
43.048
|
51.267
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
4.963
|
-1.210
|
9.248
|
5.681
|
7.020
|
15.244
|
17.173
|
22.609
|
ROE (netto-inkomsten/eigen vermogen)
|
16,5%
|
9,37%
|
7,33%
|
3,66%
|
6,82%
|
8,08%
|
9,77%
|
10,6%
|
ROA (netto-inkomsten/totale activa)
|
8,21%
|
5,06%
|
3,95%
|
2,51%
|
3,3%
|
3,34%
|
3,98%
|
4,27%
|
Totale activa
1 |
99.694
|
109.372
|
122.577
|
209.939
|
160.798
|
213.606
|
234.095
|
264.210
|
Nettoactief per aandeel
2 |
5,940
|
6,480
|
6,850
|
7,470
|
8,000
|
8,760
|
9,570
|
10,50
|
Cashflow per aandeel
2 |
1,370
|
3,240
|
1,550
|
1,580
|
2,210
|
1,480
|
1,840
|
2,130
|
Capex
1 |
7.479
|
2.807
|
6.100
|
3.516
|
5.711
|
11.234
|
10.891
|
10.619
|
Capex/omzet
|
7,68%
|
3,05%
|
6%
|
2,38%
|
3,19%
|
5,19%
|
4,37%
|
3,86%
|
Datum van publicatie
|
30-03-20
|
23-03-21
|
23-03-22
|
21-03-23
|
20-03-24
|
-
|
-
|
-
|
Laatste slotkoers
9,295
CNY Gemiddelde koersdoel
12,65
CNY Spread / Gemiddelde doel +36,13% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +33,10% | 296 mld. | | +6,12% | 72,73 mld. | | +10,29% | 72,17 mld. | | -6,93% | 64,11 mld. | | +19,30% | 53,66 mld. | | +19,35% | 50,3 mld. | | -4,06% | 48,55 mld. | | +30,22% | 42,36 mld. | | +47,61% | 34,15 mld. |
Auto- en vrachtwagenfabrikanten - Andere
|