HAIER SMART HOME CO., LTD. Toevoegen aan een lijst
Financiën Haier Smart Home Co., Ltd. Börse Stuttgart
Aandelen
690D
CNE1000031C1
Apparaten, gereedschappen & huishoudelijke artikelen
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 1,628 EUR | +0,12% |
|
-5,48% | +45,90% |
Totale waarde
| Fiscaal tijdperk: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 125.134 | 245.665 | 265.005 | 220.575 | 187.836 | 268.091 | - | - |
| Bedrijfswaarde 1 | 117.822 | 233.261 | 243.370 | 195.965 | 165.337 | 232.941 | 221.445 | 209.567 |
| K/w-verhouding | 16,1 x | 22,4 x | 21,4 x | 15,6 x | 11,8 x | 15 x | 13,4 x | 12 x |
| Dividendrendement | 1,92% | 1,25% | 1,54% | 2,31% | 3,83% | 3,2% | 3,72% | 4,41% |
| Marktkapitalisatie/omzet | 0,62 x | 1,17 x | 1,16 x | 0,91 x | 0,72 x | 0,95 x | 0,89 x | 0,83 x |
| Bedrijfswaarde/omzet | 0,59 x | 1,11 x | 1,07 x | 0,8 x | 0,63 x | 0,83 x | 0,73 x | 0,65 x |
| Bedrijfswaarde/EBITDA | 6,2 x | 12,5 x | 11,6 x | 8,43 x | 6,45 x | 8,31 x | 7,14 x | 6,18 x |
| Bedrijfswaarde/FCF | 12,9 x | 23,3 x | 15,2 x | 16,1 x | 10,7 x | 10,8 x | 10,2 x | 8,71 x |
| FCF Yield | 7,77% | 4,29% | 6,59% | 6,21% | 9,39% | 9,28% | 9,76% | 11,5% |
| Price to Book | - | 4,09 x | 3,52 x | 2,47 x | 1,91 x | 2,5 x | 2,24 x | 2,02 x |
| Aantal aandelen (in duizenden) | 6.579.567 | 9.027.846 | 9.319.212 | 9.308.051 | 9.236.587 | 9.216.604 | - | - |
| Referentieprijs 2 | 19,50 | 29,21 | 29,89 | 24,46 | 21,00 | 30,45 | 30,45 | 30,45 |
| Datum van publicatie | 29-04-20 | 30-03-21 | 30-03-22 | 30-03-23 | 27-03-24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 200.762 | 209.726 | 227.556 | 243.485 | 261.428 | 281.046 | 301.555 | 321.831 |
| EBITDA 1 | 19.003 | 18.687 | 20.938 | 23.249 | 25.616 | 28.031 | 31.021 | 33.920 |
| Bedrijfsresultaat (EBIT) 1 | 14.449 | 13.598 | 15.876 | 17.203 | 19.880 | 21.975 | 24.769 | 27.904 |
| Operationele Marge | 7,2% | 6,48% | 6,98% | 7,07% | 7,6% | 7,82% | 8,21% | 8,67% |
| Resultaat voor belastingen (EBT) 1 | 14.631 | 13.554 | 15.916 | 17.790 | 19.712 | 22.978 | 25.755 | 28.759 |
| Nettowinst (verlies) 1 | 8.206 | 8.877 | 13.067 | 14.711 | 16.597 | 19.188 | 21.565 | 24.222 |
| Nettomarge | 4,09% | 4,23% | 5,74% | 6,04% | 6,35% | 6,83% | 7,15% | 7,53% |
| WPA 2 | 1,212 | 1,306 | 1,400 | 1,570 | 1,780 | 2,026 | 2,280 | 2,543 |
| Free Cash Flow 1 | 9.150 | 10.007 | 16.047 | 12.178 | 15.524 | 21.609 | 21.606 | 24.062 |
| FCF-marge | 4,56% | 4,77% | 7,05% | 5% | 5,94% | 7,69% | 7,17% | 7,48% |
| Kasstroomconversie (ebitda) | 48,15% | 53,55% | 76,64% | 52,38% | 60,6% | 77,09% | 69,65% | 70,94% |
| Kasstroomconversie (nettowinst) | 111,5% | 112,73% | 122,81% | 82,78% | 93,53% | 112,62% | 100,19% | 99,34% |
| Dividend per aandeel 2 | 0,3750 | 0,3660 | 0,4600 | 0,5660 | 0,8040 | 0,9756 | 1,131 | 1,344 |
| Datum van publicatie | 29-04-20 | 30-03-21 | 30-03-22 | 30-03-23 | 27-03-24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2020 S1 | 2020 S2 | 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 | 95.728 | 113.975 | 57.593 | 115.937 | 60.251 | 61.595 | 121.858 | 62.891 | 58.736 | 121.639 | 65.066 | 66.560 | 131.614 | 67.031 | 62.770 | 129.801 | 68.978 | 72.422 | 140.461 | 72.703 | 67.946 | 139.645 | 75.260 | 76.984 |
| EBITDA 1 | - | - | 3.192 | - | 5.047 | 5.008 | - | 6.073 | 4.930 | - | - | - | - | - | - | - | - | 7.407 | - | 7.407 | 6.948 | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | - | 9.338 | 3.580 | - | 4.300 | 4.076 | 8.376 | 4.520 | 2.115 | 6.635 | 4.831 | 6.257 | 9.577 | 5.122 | 3.670 | 8.792 | 5.786 | 6.108 | 11.573 | 5.395 | 4.708 | 8.742 | - | - |
| Operationele Marge | - | 8,19% | 6,22% | - | 7,14% | 6,62% | 6,87% | 7,19% | 3,6% | 5,45% | 7,42% | 9,4% | 7,28% | 7,64% | 5,85% | 6,77% | 8,39% | 8,43% | 8,24% | 7,42% | 6,93% | 6,26% | - | - |
| Resultaat voor belastingen (EBT) 1 | - | 9.281 | 3.577 | - | 4.317 | 5.681 | - | 4.502 | 3.290 | 7.792 | 4.843 | 6.271 | 11.114 | 5.120 | 3.478 | 8.598 | 5.752 | 6.319 | - | 6.319 | 5.832 | - | - | - |
| Nettowinst (verlies) 1 | - | 6.096 | 3.132 | - | 3.517 | 4.432 | 7.949 | 3.717 | 3.045 | 6.762 | 3.971 | 4.993 | 8.964 | 4.185 | 3.447 | 7.633 | 4.773 | 5.114 | - | 5.114 | 4.720 | - | - | - |
| Nettomarge | - | 5,35% | 5,44% | - | 5,84% | 7,2% | 6,52% | 5,91% | 5,18% | 5,56% | 6,1% | 7,5% | 6,81% | 6,24% | 5,49% | 5,88% | 6,92% | 7,06% | - | 7,03% | 6,95% | - | - | - |
| WPA 2 | - | - | 0,3400 | - | 0,3800 | 0,4700 | - | 0,3900 | 0,3300 | - | 0,4200 | 0,5400 | 0,9600 | 0,4500 | 0,3700 | 0,8200 | 0,5100 | 0,5706 | - | 0,5173 | 0,4400 | - | - | - |
| Dividend per aandeel 2 | - | - | 0,4600 | - | - | - | - | - | 0,5660 | - | - | - | - | - | 0,8040 | - | - | - | - | - | 1,000 | - | - | - |
| Datum van publicatie | 28-08-20 | 30-03-21 | 30-03-22 | 30-03-22 | 28-04-22 | 29-08-22 | 29-08-22 | 30-10-22 | 30-03-23 | 30-03-23 | 27-04-23 | 30-08-23 | 30-08-23 | 30-10-23 | 27-03-24 | 27-03-24 | 29-04-24 | - | - | - | - | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 7.313 | 12.404 | 21.635 | 24.610 | 22.499 | 35.149 | 46.646 | 58.524 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 9.150 | 10.007 | 16.047 | 12.178 | 15.524 | 21.609 | 21.607 | 24.062 |
| ROE (netto-inkomsten/eigen vermogen) | 19,1% | 15,5% | 17,8% | 17% | 16,9% | 17,1% | 17,2% | 17,4% |
| ROA (netto-inkomsten/totale activa) | 4,62% | 4,54% | 6,21% | 6,49% | 6,78% | 7,39% | 7,62% | 7,96% |
| Totale activa 1 | 177.778 | 195.446 | 210.480 | 226.791 | 244.698 | 259.646 | 283.124 | 304.117 |
| Nettoactief per aandeel 2 | - | 7,140 | 8,490 | 9,890 | 11,00 | 12,20 | 13,60 | 15,10 |
| Cashflow per aandeel 2 | 2,290 | 1,950 | 2,480 | 2,130 | 2,680 | 2,630 | 2,900 | 3,020 |
| Capex 1 | 5.933 | 7.592 | 7.083 | 7.976 | 9.739 | 6.672 | 6.480 | 6.146 |
| Capex/omzet | 2,96% | 3,62% | 3,11% | 3,28% | 3,73% | 2,37% | 2,15% | 1,91% |
| Datum van publicatie | 29-04-20 | 30-03-21 | 30-03-22 | 30-03-23 | 27-03-24 | - | - | - |
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
27
Laatste slotkoers
30,45
CNY
Gemiddelde koersdoel
33,51
CNY
Spread / Gemiddelde doel
+10,06%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +21,86% | 64,59 mld. | |
| +49,03% | 10,36 mld. | |
| +8,00% | 6,37 mld. | |
| +0,59% | 5,11 mld. | |
| +10,77% | 4,81 mld. | |
| -5,30% | 3,37 mld. | |
| +17,51% | 2,68 mld. | |
| -11,91% | 2,59 mld. | |
| -6,34% | 2,58 mld. |
- Beurs
- Aandelen
- Koers 600690
- Koers 690D
- Financiën Haier Smart Home Co., Ltd.
