slotkoers
Shanghai S.E.
00:00:00 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
119,5
CNY
|
+1,18%
|
|
+10,15%
|
+24,95%
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
123.300
|
100.578
|
86.110
|
85.276
|
106.548
|
-
|
-
|
Bedrijfswaarde
1 |
123.300
|
100.578
|
82.353
|
81.527
|
101.538
|
100.302
|
98.888
|
K/w-verhouding
|
52,8
x
|
35,7
x
|
27
x
|
21,9
x
|
23,5
x
|
20,9
x
|
18,1
x
|
Dividendrendement
|
0,97%
|
1,43%
|
2,3%
|
3,24%
|
2,76%
|
3,14%
|
3,41%
|
Marktkapitalisatie/omzet
|
12,3
x
|
8,1
x
|
6,12
x
|
5,43
x
|
5,94
x
|
5,24
x
|
4,61
x
|
Bedrijfswaarde/omzet
|
12,3
x
|
8,1
x
|
5,85
x
|
5,19
x
|
5,66
x
|
4,93
x
|
4,28
x
|
Bedrijfswaarde/EBITDA
|
40,6
x
|
25,9
x
|
20,3
x
|
16,3
x
|
18,3
x
|
15,8
x
|
13,7
x
|
Bedrijfswaarde/FCF
|
40,8
x
|
39,3
x
|
40,3
x
|
19,5
x
|
26,7
x
|
20,5
x
|
-
|
FCF Yield
|
2,45%
|
2,55%
|
2,48%
|
5,12%
|
3,74%
|
4,89%
|
-
|
Price to Book
|
13,5
x
|
9,35
x
|
6,95
x
|
5,9
x
|
6,57
x
|
5,88
x
|
5,15
x
|
Aantal aandelen (in duizenden)
|
888.908
|
889.747
|
889.595
|
891.541
|
891.541
|
-
|
-
|
Referentieprijs
2 |
138,7
|
113,0
|
96,80
|
95,65
|
119,5
|
119,5
|
119,5
|
Datum van publicatie
|
28-04-21
|
11-03-22
|
09-04-23
|
25-04-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
10.040
|
10.051
|
12.422
|
14.081
|
15.695
|
17.951
|
20.353
|
23.115
|
EBITDA
1 |
2.965
|
3.037
|
3.881
|
4.065
|
4.997
|
5.543
|
6.340
|
7.220
|
Bedrijfsresultaat (EBIT)
1 |
2.769
|
2.803
|
3.676
|
3.814
|
4.727
|
5.275
|
6.027
|
6.956
|
Operationele Marge
|
27,58%
|
27,88%
|
29,59%
|
27,09%
|
30,12%
|
29,39%
|
29,61%
|
30,09%
|
Resultaat voor belastingen (EBT)
1 |
2.695
|
2.755
|
3.352
|
3.754
|
4.536
|
5.318
|
6.011
|
6.927
|
Nettowinst (verlies)
1 |
2.304
|
2.313
|
2.813
|
3.189
|
3.870
|
4.524
|
5.096
|
5.883
|
Nettomarge
|
22,94%
|
23,02%
|
22,65%
|
22,64%
|
24,66%
|
25,2%
|
25,04%
|
25,45%
|
WPA
2 |
2,595
|
2,628
|
3,169
|
3,581
|
4,360
|
5,080
|
5,720
|
6,606
|
Free Cash Flow
1 |
-
|
3.021
|
2.561
|
2.043
|
4.175
|
3.802
|
4.902
|
-
|
FCF-marge
|
-
|
30,05%
|
20,62%
|
14,51%
|
26,6%
|
21,18%
|
24,09%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
99,47%
|
66%
|
50,25%
|
83,55%
|
68,59%
|
77,32%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
130,57%
|
91,05%
|
64,06%
|
107,87%
|
84,04%
|
96,2%
|
-
|
Dividend per aandeel
2 |
-
|
1,351
|
1,622
|
2,230
|
3,100
|
3,295
|
3,754
|
4,079
|
Datum van publicatie
|
26-04-20
|
28-04-21
|
11-03-22
|
09-04-23
|
25-04-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
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
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
4.109
|
5.820
|
3.410
|
-
|
3.760
|
6.838
|
3.636
|
3.607
|
3.334
|
4.258
|
4.014
|
4.088
|
3.803
|
4.722
|
4.625
|
4.772
|
-
|
-
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.415
|
1.415
|
1.464
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
-
|
1.037
|
-
|
1.007
|
999,4
|
879,8
|
1.300
|
1.253
|
1.294
|
1.117
|
1.286
|
1.286
|
1.335
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
27,58%
|
-
|
27,69%
|
27,71%
|
26,39%
|
30,53%
|
31,22%
|
31,66%
|
29,37%
|
27,23%
|
27,8%
|
27,98%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
803,7
|
1.421
|
606,7
|
641,4
|
866,4
|
1.508
|
853,6
|
-
|
-
|
1.086
|
991,3
|
1.057
|
929,3
|
1.178
|
1.178
|
1.224
|
-
|
-
|
Nettomarge
|
19,56%
|
24,42%
|
17,79%
|
-
|
23,04%
|
22,05%
|
23,48%
|
-
|
-
|
25,5%
|
24,69%
|
25,85%
|
24,44%
|
24,95%
|
25,48%
|
25,64%
|
-
|
-
|
WPA
2 |
-
|
-
|
-
|
0,7230
|
0,9730
|
-
|
0,9595
|
0,9257
|
-
|
0,8300
|
1,120
|
1,190
|
1,050
|
1,284
|
1,301
|
1,504
|
1,140
|
1,440
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,558
|
-
|
-
|
Datum van publicatie
|
17-08-20
|
17-08-22
|
11-03-22
|
26-04-22
|
17-08-22
|
17-08-22
|
27-10-22
|
09-04-23
|
27-04-23
|
17-08-23
|
26-10-23
|
25-04-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
3.758
|
3.748
|
5.010
|
6.246
|
7.660
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
3.021
|
2.561
|
2.043
|
4.175
|
3.802
|
4.902
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
52,4%
|
26,9%
|
28,3%
|
27,9%
|
29,2%
|
28,7%
|
29%
|
29,9%
|
ROA (netto-inkomsten/totale activa)
|
36,6%
|
23,3%
|
18,9%
|
-
|
-
|
21,2%
|
21,6%
|
22,8%
|
Totale activa
1 |
6.290
|
9.927
|
14.913
|
-
|
-
|
21.339
|
23.591
|
25.804
|
Nettoactief per aandeel
2 |
6,950
|
10,30
|
12,10
|
13,90
|
16,20
|
18,20
|
20,30
|
23,20
|
Cashflow per aandeel
2 |
2,880
|
3,870
|
3,390
|
3,440
|
5,410
|
2,910
|
5,900
|
6,160
|
Capex
1 |
449
|
417
|
453
|
1.015
|
653
|
512
|
502
|
615
|
Capex/omzet
|
4,47%
|
4,15%
|
3,65%
|
7,21%
|
4,16%
|
2,85%
|
2,47%
|
2,66%
|
Datum van publicatie
|
26-04-20
|
28-04-21
|
11-03-22
|
09-04-23
|
25-04-24
|
-
|
-
|
-
|
Laatste slotkoers
119,5
CNY Gemiddelde koersdoel
130,6
CNY Spread / Gemiddelde doel +9,28% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +24,95% | 14,72 mld. | | +3,52% | 147 mld. | | +18,33% | 128 mld. | | +30,02% | 127 mld. | | +10,08% | 61,62 mld. | | +5,95% | 40,38 mld. | | +82,55% | 34,81 mld. | | +7,15% | 32,06 mld. | | -13,31% | 31,05 mld. | | +2,93% | 27,08 mld. |
Elektrische componenten & apparatuur - Andere
|