slotkoers
Shanghai S.E.
00:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
10,58
CNY
|
+0,67%
|
|
+3,02%
|
+8,18%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
36.110
|
33.442
|
28.543
|
35.524
|
23.147
|
25.040
|
-
|
Bedrijfswaarde
1 |
35.479
|
31.137
|
27.263
|
33.546
|
20.928
|
21.102
|
19.345
|
K/w-verhouding
|
36,4
x
|
-118
x
|
-70,9
x
|
-33,4
x
|
51,5
x
|
21,6
x
|
16,4
x
|
Dividendrendement
|
0,83%
|
0,3%
|
-
|
-
|
0,76%
|
1,31%
|
1,76%
|
Marktkapitalisatie/omzet
|
4,59
x
|
6,4
x
|
5,51
x
|
8,95
x
|
3,6
x
|
3,12
x
|
2,78
x
|
Bedrijfswaarde/omzet
|
4,51
x
|
5,96
x
|
5,26
x
|
8,45
x
|
3,25
x
|
2,63
x
|
2,15
x
|
Bedrijfswaarde/EBITDA
|
12,2
x
|
21,1
x
|
24,5
x
|
87
x
|
9,94
x
|
6,61
x
|
5,31
x
|
Bedrijfswaarde/FCF
|
18,2
x
|
-22,3
x
|
-67,9
x
|
5.410
x
|
11,8
x
|
9,21
x
|
8,38
x
|
FCF Yield
|
5,5%
|
-4,48%
|
-1,47%
|
0,02%
|
8,44%
|
10,9%
|
11,9%
|
Price to Book
|
2,22
x
|
1,74
x
|
1,56
x
|
2,07
x
|
1,32
x
|
1,33
x
|
1,25
x
|
Aantal aandelen (in duizenden)
|
2.069.321
|
2.366.718
|
2.366.718
|
2.366.718
|
2.366.718
|
2.366.718
|
-
|
Referentieprijs
2 |
17,45
|
14,13
|
12,06
|
15,01
|
9,780
|
10,58
|
10,58
|
Datum van publicatie
|
27-04-20
|
29-04-21
|
08-04-22
|
06-04-23
|
26-04-24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
7.870
|
5.225
|
5.180
|
3.971
|
6.431
|
8.025
|
8.997
|
EBITDA
1 |
2.913
|
1.473
|
1.115
|
385,5
|
2.104
|
3.194
|
3.642
|
Bedrijfsresultaat (EBIT)
1 |
1.316
|
-174,8
|
-541,5
|
-1.449
|
671,3
|
1.518
|
1.995
|
Operationele Marge
|
16,72%
|
-3,35%
|
-10,45%
|
-36,49%
|
10,44%
|
18,91%
|
22,17%
|
Resultaat voor belastingen (EBT)
1 |
1.327
|
-148,4
|
-530
|
-1.446
|
677,8
|
1.590
|
2.081
|
Nettowinst (verlies)
1 |
999,9
|
-250,3
|
-405,8
|
-1.071
|
441,9
|
1.156
|
1.521
|
Nettomarge
|
12,7%
|
-4,79%
|
-7,83%
|
-26,98%
|
6,87%
|
14,4%
|
16,91%
|
WPA
2 |
0,4800
|
-0,1200
|
-0,1700
|
-0,4500
|
0,1900
|
0,4907
|
0,6459
|
Free Cash Flow
1 |
1.950
|
-1.396
|
-401,6
|
6,201
|
1.767
|
2.292
|
2.309
|
FCF-marge
|
24,78%
|
-26,72%
|
-7,75%
|
0,16%
|
27,47%
|
28,56%
|
25,66%
|
Kasstroomconversie (ebitda)
|
66,93%
|
-
|
-
|
1,61%
|
83,95%
|
71,75%
|
63,4%
|
Kasstroomconversie (nettowinst)
|
195,03%
|
-
|
-
|
-
|
399,79%
|
198,34%
|
151,8%
|
Dividend per aandeel
2 |
0,1450
|
0,0423
|
-
|
-
|
0,0747
|
0,1386
|
0,1857
|
Datum van publicatie
|
27-04-20
|
29-04-21
|
08-04-22
|
06-04-23
|
26-04-24
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S1
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
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 |
3.860
|
-
|
1.551
|
-
|
793,4
|
1.275
|
663,3
|
1.359
|
1.531
|
1.717
|
1.823
|
1.663
|
1.816
|
2.393
|
2.268
|
-
|
-
|
EBITDA
|
-
|
-
|
413,7
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
584,2
|
-
|
23,71
|
-
|
-578,7
|
-113,2
|
-657,2
|
59,25
|
165,2
|
164,1
|
282,7
|
268,4
|
-165,3
|
854,9
|
314,6
|
-
|
-
|
Operationele Marge
|
15,14%
|
-
|
1,53%
|
-
|
-72,93%
|
-8,88%
|
-99,08%
|
4,36%
|
10,79%
|
9,56%
|
15,51%
|
16,14%
|
-9,11%
|
35,73%
|
13,87%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
28,16
|
-
|
-578
|
-112,6
|
-
|
-
|
166,2
|
167,4
|
283,9
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
428,1
|
-410
|
84,3
|
-
|
-434,5
|
-110
|
-
|
44,73
|
113,3
|
116
|
167,8
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
11,09%
|
-
|
5,44%
|
-
|
-54,77%
|
-8,62%
|
-
|
3,29%
|
7,4%
|
6,76%
|
9,2%
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
-
|
-
|
0,0400
|
-0,0300
|
-0,1900
|
-0,0500
|
-0,1800
|
0,0200
|
0,0500
|
0,0500
|
0,0700
|
0,0800
|
0,0900
|
0,0700
|
0,1600
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,1263
|
-
|
-
|
-
|
0,1715
|
Datum van publicatie
|
30-08-19
|
30-08-21
|
08-04-22
|
29-04-22
|
30-08-22
|
28-10-22
|
06-04-23
|
18-04-23
|
30-08-23
|
30-10-23
|
26-04-24
|
26-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
631
|
2.305
|
1.280
|
1.978
|
2.218
|
3.938
|
5.695
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.950
|
-1.396
|
-402
|
6,2
|
1.767
|
2.292
|
2.309
|
ROE (netto-inkomsten/eigen vermogen)
|
6,24%
|
-1,46%
|
-2,18%
|
-6,03%
|
2,54%
|
6,51%
|
8,14%
|
ROA (netto-inkomsten/totale activa)
|
3,84%
|
-0,95%
|
-1,51%
|
-3,93%
|
-
|
4,03%
|
4,85%
|
Totale activa
1 |
26.038
|
26.232
|
26.913
|
27.243
|
-
|
28.696
|
31.386
|
Nettoactief per aandeel
2 |
7,870
|
8,140
|
7,740
|
7,260
|
7,430
|
7,940
|
8,460
|
Cashflow per aandeel
2 |
1,460
|
-0,0100
|
0,3600
|
0,3700
|
1,000
|
1,140
|
1,300
|
Capex
1 |
1.063
|
1.351
|
1.246
|
862
|
593
|
1.886
|
3.507
|
Capex/omzet
|
13,5%
|
25,87%
|
24,06%
|
21,72%
|
9,22%
|
23,5%
|
38,98%
|
Datum van publicatie
|
27-04-20
|
29-04-21
|
08-04-22
|
06-04-23
|
26-04-24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
10,58
CNY Gemiddelde koersdoel
13,44
CNY Spread / Gemiddelde doel +27,07% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,18% | 3,46 mld. | | +7,11% | 24,69 mld. | | +3,02% | 5,37 mld. | | -1,77% | 4,48 mld. | | +5,47% | 4,26 mld. | | -9,81% | 3,31 mld. | | 0,00% | 2,67 mld. | | +13,27% | 2,25 mld. | | +10,58% | 2,01 mld. | | +9,17% | 1,46 mld. |
Luchthavenexploitanten
|