GREAT WALL MOTOR COMPANY LIMITED Toevoegen aan een lijst
Financiën Great Wall Motor Company Limited
Aandelen
2333
CNE100000338
Auto- en vrachtwagenconstructeurs
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 11,6 HKD | -1,86% |
|
+5,26% | +14,40% |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 69.285 | 299.036 | 365.573 | 203.945 | 176.374 | 187.688 | - | - |
| Bedrijfswaarde 1 | 65.128 | 303.126 | 353.530 | 197.915 | 167.377 | 168.360 | 171.984 | 151.069 |
| K/w-verhouding | 10,5 x | 38,6 x | 29,9 x | 9,86 x | 11,2 x | 10,1 x | 8,48 x | 7,22 x |
| Dividendrendement | 4,86% | 1,25% | 1,69% | 3,34% | 3,26% | 4,51% | 5,07% | 5,79% |
| Marktkapitalisatie/omzet | 0,73 x | 2,89 x | 2,68 x | 1,48 x | 1,02 x | 0,88 x | 0,75 x | 0,66 x |
| Bedrijfswaarde/omzet | 0,68 x | 2,93 x | 2,59 x | 1,44 x | 0,97 x | 0,79 x | 0,68 x | 0,53 x |
| Bedrijfswaarde/EBITDA | 6,94 x | 28,9 x | 30,1 x | 14 x | 11,5 x | 9,16 x | 8,51 x | 6,59 x |
| Bedrijfswaarde/FCF | 9,26 x | -117 x | 15,5 x | -49,6 x | 110 x | 20,1 x | 12 x | 8,45 x |
| FCF Yield | 10,8% | -0,86% | 6,46% | -2,02% | 0,91% | 4,96% | 8,33% | 11,8% |
| Price to Book | 0,87 x | 3,58 x | 3,25 x | 1,12 x | 1,14 x | 1,2 x | 1,11 x | 0,98 x |
| Aantal aandelen (in duizenden) | 9.127.269 | 9.175.953 | 9.235.467 | 8.645.413 | 8.456.737 | 8.503.775 | - | - |
| Referentieprijs 2 | 5,148 | 22,39 | 21,84 | 8,973 | 9,216 | 10,74 | 10,74 | 10,74 |
| Datum van publicatie | 21-02-20 | 25-01-21 | 08-02-22 | 02-02-23 | 24-01-24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 95.108 | 103.308 | 136.405 | 137.340 | 173.212 | 214.432 | 251.426 | 285.963 |
| EBITDA 1 | 9.391 | 10.503 | 11.727 | 14.128 | 14.518 | 18.380 | 20.215 | 22.918 |
| Bedrijfsresultaat (EBIT) 1 | 4.777 | 5.752 | 6.369 | 7.967 | 7.201 | 10.075 | 11.812 | 13.658 |
| Operationele Marge | 5,02% | 5,57% | 4,67% | 5,8% | 4,16% | 4,7% | 4,7% | 4,78% |
| Resultaat voor belastingen (EBT) 1 | 5.101 | 6.227 | 7.482 | 8.807 | 7.824 | 10.821 | 12.554 | 14.830 |
| Nettowinst (verlies) 1 | 4.497 | 5.362 | 6.726 | 8.266 | 7.022 | 9.578 | 11.146 | 13.152 |
| Nettomarge | 4,73% | 5,19% | 4,93% | 6,02% | 4,05% | 4,47% | 4,43% | 4,6% |
| WPA 2 | 0,4922 | 0,5800 | 0,7300 | 0,9100 | 0,8200 | 1,060 | 1,267 | 1,487 |
| Free Cash Flow 1 | 7.032 | -2.599 | 22.843 | -3.990 | 1.525 | 8.358 | 14.329 | 17.878 |
| FCF-marge | 7,39% | -2,52% | 16,75% | -2,9% | 0,88% | 3,9% | 5,7% | 6,25% |
| Kasstroomconversie (ebitda) | 74,88% | - | 194,79% | - | 10,5% | 45,48% | 70,88% | 78,01% |
| Kasstroomconversie (nettowinst) | 156,37% | - | 339,61% | - | 21,71% | 87,27% | 128,56% | 135,93% |
| Dividend per aandeel 2 | 0,2500 | 0,2800 | 0,3700 | 0,3000 | 0,3000 | 0,4846 | 0,5440 | 0,6219 |
| Datum van publicatie | 21-02-20 | 25-01-21 | 08-02-22 | 02-02-23 | 24-01-24 | - | - | - |
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 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 54.791 | 35.929 | 67.378 | 61.928 | 45.607 | 74.476 | - | 28.515 | 62.134 | 37.346 | 37.860 | 75.206 | 29.039 | 40.933 | 69.971 | 49.532 | 53.709 | 103.241 | 42.860 | 40.805 | 56.083 | 71.193 |
| EBITDA | - | - | - | - | 926 | - | - | - | - | 4.329 | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 2.998 | - | 4.591 | 3.859 | 1.090 | 2.510 | - | 585,2 | 1.761 | 2.404 | -78,79 | 2.664 | -70,66 | 725,6 | 655 | 4.130 | 1.846 | 5.976 | 3.633 | 671,5 | 3.295 | 3.379 |
| Operationele Marge | 5,47% | - | 6,81% | 6,23% | 2,39% | 3,37% | - | 2,05% | 2,83% | 6,44% | -0,21% | 3,54% | -0,24% | 1,77% | 0,94% | 8,34% | 3,44% | 5,79% | 8,48% | 1,65% | 5,87% | 4,75% |
| Resultaat voor belastingen (EBT) 1 | 3.196 | - | 4.909 | 3.936 | 2.044 | - | - | - | 5.866 | 2.935 | 5,618 | 2.940 | 62,22 | 1.330 | 1.392 | 4.210 | 2.222 | 6.432 | 3.758 | 1.070 | 3.781 | 4.803 |
| Nettowinst (verlies) 1 | 2.980 | 1.146 | 4.216 | 3.529 | 1.781 | 3.197 | - | 3.967 | 5.601 | 2.560 | 105,7 | 2.666 | 174,2 | 1.187 | 1.361 | 3.634 | 2.027 | 5.660 | 3.228 | 909,4 | 3.036 | 4.260 |
| Nettomarge | 5,44% | 3,19% | 6,26% | 5,7% | 3,91% | 4,29% | - | 13,91% | 9,01% | 6,85% | 0,28% | 3,54% | 0,6% | 2,9% | 1,95% | 7,34% | 3,77% | 5,48% | 7,53% | 2,23% | 5,41% | 5,98% |
| WPA | 0,3260 | 0,1242 | 0,4560 | 0,3800 | 0,2000 | 0,3500 | 0,1800 | - | 0,6000 | 0,2800 | 0,0300 | 0,3100 | - | 0,1400 | 0,1600 | - | - | - | - | - | - | - |
| Dividend per aandeel | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 21-02-20 | 24-07-20 | 25-01-21 | 20-07-21 | 08-02-22 | 08-02-22 | 22-04-22 | 30-08-22 | 30-08-22 | 21-10-22 | 02-02-23 | 02-02-23 | 21-04-23 | 30-08-23 | 30-08-23 | 27-10-23 | 24-01-24 | 24-01-24 | 24-04-24 | - | - | - |
1CNY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | 4.090 | - | - | - | - | - | - |
| Nettokaspositie 1 | 4.157 | - | 12.043 | 6.030 | 8.997 | 19.328 | 15.704 | 36.618 |
| Hefboom (schuld/ebitda) | - | 0,3894 x | - | - | - | - | - | - |
| Free Cash Flow 1 | 7.032 | -2.599 | 22.843 | -3.990 | 1.525 | 8.358 | 14.329 | 17.878 |
| ROE (netto-inkomsten/eigen vermogen) | 8,45% | 9,58% | 11,3% | 12,7% | 10,6% | 12,9% | 13,5% | 14,1% |
| ROA (netto-inkomsten/totale activa) | 3,99% | 4,02% | 4,08% | 4,58% | 3,63% | 4,38% | 4,52% | 4,63% |
| Totale activa 1 | 112.735 | 133.561 | 164.710 | 180.383 | 193.314 | 218.719 | 246.575 | 284.214 |
| Nettoactief per aandeel 2 | 5,950 | 6,250 | 6,730 | 8,010 | 8,060 | 8,920 | 9,630 | 10,90 |
| Cashflow per aandeel 2 | 1,530 | 0,5600 | 3,820 | 1,360 | 2,070 | 2,290 | 2,320 | 2,940 |
| Capex 1 | 6.785 | 7.780 | 12.473 | 15.859 | 16.229 | 12.724 | 10.907 | 10.339 |
| Capex/omzet | 7,13% | 7,53% | 9,14% | 11,55% | 9,37% | 5,93% | 4,34% | 3,62% |
| Datum van publicatie | 21-02-20 | 25-01-21 | 08-02-22 | 02-02-23 | 24-01-24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
B
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
28
Laatste slotkoers
10,74
CNY
Gemiddelde koersdoel
12,12
CNY
Spread / Gemiddelde doel
+12,91%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +14,40% | 25,9 mld. | |
| +35,50% | 300 mld. | |
| +18,88% | 82,12 mld. | |
| +5,58% | 71,52 mld. | |
| +7,42% | 70,32 mld. | |
| +19,41% | 53,62 mld. | |
| +27,62% | 52,28 mld. | |
| +4,92% | 51,06 mld. | |
| +28,00% | 43,93 mld. | |
| +22,60% | 39,41 mld. |
- Beurs
- Aandelen
- Koers 2333
- Financiën Great Wall Motor Company Limited
