Financiën Haier Smart Home Co., Ltd.
Aandelen
600690
CNE000000CG9
Apparaten, gereedschappen & huishoudelijke artikelen
|
Slotkoers
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 26,55 CNY | -0,56% |
|
-4,94% | -6,74% |
| 10/12 | Britse Toezichthouder Roept Op Tot Veiligheidscontroles bij Haier Wasdrogers | MT |
| 05/12 | Agenda: Chinese bedrijfsresultaten voor de komende week | RE |
Voorlopige winst- en verliesrekening: Haier Smart Home Co., Ltd.
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 209.726 | 227.556 | 243.485 | 261.428 | 285.981 | 308.102 | 324.816 | 341.454 |
| Variatie | - | 8,5% | 7% | 7,37% | 9,39% | 7,73% | 5,43% | 5,12% |
| EBITDA 1 | 18.687 | 20.938 | 21.057 | 25.616 | 29.862 | 31.110 | 33.652 | 36.675 |
| Variatie | - | 12,04% | 0,57% | 21,65% | 16,58% | 4,18% | 8,17% | 8,98% |
| Bedrijfsresultaat (EBIT) 1 | 13.598 | 15.876 | 15.011 | 19.880 | 22.912 | 24.800 | 27.146 | 29.609 |
| Variatie | - | 16,76% | -5,45% | 32,44% | 15,25% | 8,24% | 9,46% | 9,07% |
| Betaalde rente 1 | -1.196 | -686,4 | -984,1 | -514,2 | -972,6 | -543,9 | -608,6 | -438,4 |
| Resultaat voor belastingen (EBT) 1 | 13.554 | 15.916 | 17.790 | 19.712 | 22.733 | 25.672 | 28.122 | 30.775 |
| Variatie | - | 17,42% | 11,77% | 10,81% | 15,32% | 12,93% | 9,54% | 9,43% |
| Nettowinst (verlies) 1 | 8.877 | 13.067 | 14.711 | 16.597 | 18.741 | 21.155 | 23.191 | 25.407 |
| Variatie | - | 47,21% | 12,58% | 12,82% | 12,92% | 12,88% | 9,62% | 9,55% |
| Datum van publicatie | 30-03-21 | 30-03-22 | 30-03-23 | 27-03-24 | 27-03-25 | - | - | - |
1CNY in Miljoen
Geschatte gegevens
Balansprognose: Haier Smart Home Co., Ltd.
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuld 1 | -12.716 | -21.635 | -24.610 | -22.499 | -15.606 | -44.355 | -54.021 | -65.918 |
| Variatie | - | -70,14% | -13,75% | 8,58% | 30,64% | -184,23% | -21,79% | -22,02% |
| Datum van publicatie | 30-03-21 | 30-03-22 | 30-03-23 | 27-03-24 | 27-03-25 | - | - | - |
1CNY in Miljoen
Geschatte gegevens
Verwachte kasstroom: Haier Smart Home Co., Ltd.
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| CAPEX 1 | 7.449 | 7.083 | 7.976 | 9.739 | 10.029 | 9.981 | 8.542 | 7.956 |
| Variatie | - | -4,92% | 12,61% | 22,11% | 2,98% | -0,48% | -14,41% | -6,86% |
| Vrije kasstroom (FCF) 1 | 10.150 | 16.047 | 12.178 | 15.524 | 16.514 | 26.351 | 23.359 | 25.582 |
| Variatie | - | 58,1% | -24,11% | 27,47% | 6,38% | 59,57% | -11,35% | 9,52% |
| Datum van publicatie | 30-03-21 | 30-03-22 | 30-03-23 | 27-03-24 | 27-03-25 | - | - | - |
1CNY in Miljoen
Geschatte gegevens
Verwachte financiële ratio's: Haier Smart Home Co., Ltd.
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
Winstgevendheid | ||||||||
| EBITDA-marge (%) | 8,91% | 9,2% | 8,65% | 9,8% | 10,44% | 10,1% | 10,36% | 10,74% |
| EBIT-marge (%) | 6,48% | 6,98% | 6,17% | 7,6% | 8,01% | 8,05% | 8,36% | 8,67% |
| EBT-marge (%) | 6,46% | 6,99% | 7,31% | 7,54% | 7,95% | 8,33% | 8,66% | 9,01% |
| Nettomarge (%) | 4,23% | 5,74% | 6,04% | 6,35% | 6,55% | 6,87% | 7,14% | 7,44% |
| FCF-marge (%) | 4,84% | 7,05% | 5% | 5,94% | 5,77% | 8,55% | 7,19% | 7,49% |
| Vrije kasstroom/nettoresultaat (%) | 114,34% | 122,81% | 82,78% | 93,53% | 88,12% | 124,56% | 100,72% | 100,69% |
Winstgevendheid | ||||||||
| ROA | 4,54% | 6,21% | 6,49% | 6,78% | 6,9% | 6,99% | 7,25% | 7,46% |
| ROE | 17,67% | 17,82% | 16,81% | 16,85% | 17,7% | 17,43% | 17,38% | 17,18% |
Financiële gezondheid | ||||||||
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Schuld/vrije kasstroom | - | - | - | - | - | - | - | - |
Kapitaalintensiteit | ||||||||
| Kapitaaluitgaven/omzet (%) | 3,55% | 3,11% | 3,28% | 3,73% | 3,51% | 3,24% | 2,63% | 2,33% |
| CAPEX / EBITDA (%) | 39,86% | 33,83% | 37,88% | 38,02% | 33,58% | 31,38% | 24,96% | 21,66% |
| CAPEX / FCF (%) | 73,4% | 44,14% | 65,49% | 62,74% | 60,73% | 37,88% | 36,57% | 31,1% |
Bestanddelen per aandeel | ||||||||
| Kasstroom per aandeel 1 | 1,949 | 2,478 | 2,133 | 2,677 | 2,829 | 3,317 | 3,343 | 3,723 |
| Variatie | - | 27,12% | -13,91% | 25,46% | 5,69% | 17,27% | 0,78% | 11,36% |
| Dividend per aandeel 1 | 0,366 | 0,46 | 0,566 | 0,804 | 0,965 | 1,13 | 1,255 | 1,413 |
| Variatie | - | 25,68% | 23,04% | 42,05% | 20,02% | 17,14% | 10,99% | 12,65% |
| Nettoactief per aandeel 1 | 7,139 | 8,492 | 9,89 | 10,97 | 11,87 | 13,27 | 14,65 | 16,18 |
| Variatie | - | 18,94% | 16,46% | 10,9% | 8,22% | 11,83% | 10,37% | 10,44% |
| WPA 1 | 1,306 | 1,4 | 1,57 | 1,78 | 2,02 | 2,259 | 2,477 | 2,716 |
| Variatie | - | 7,2% | 12,14% | 13,38% | 13,48% | 11,82% | 9,66% | 9,64% |
| Aantal aandelen (in duizend) | 9.027.846 | 9.319.212 | 9.308.051 | 9.236.587 | 9.246.721 | 9.312.654 | 9.312.654 | 9.312.654 |
| Datum van publicatie | 30-03-21 | 30-03-22 | 30-03-23 | 27-03-24 | 27-03-25 | - | - | - |
1CNY
Geschatte gegevens
| 2025 * | 2026 * | |
|---|---|---|
| k/w-verhouding | 11,8x | 10,7x |
| PBR-ratio | 2x | 1,81x |
| EV/omzet | 0,62x | 0,56x |
| Dividendrendement | 4,26% | 4,73% |
Meer waarderingsratio's
* Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Trader
Trader
Beleggings
Beleggings
Globaal
Globaal
Kwaliteit van de publicaties
Kwaliteit van de publicaties
ESG MSCI
AA
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
30
Laatste slotkoers
26,55CNY
Gemiddelde koersdoel
33,03CNY
Spread / Gemiddelde doel
+24,40%
Kwartaalomzet - Afwijkingspercentage
- Beurs
- Aandelen
- Koers 600690
- Financiën Haier Smart Home Co., Ltd.
Kies jouw editie
Alle financiële informatie op nationaal niveau
